{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Resource Options","DATA (Real)","DATA (Nominal)","Assumptions","AFUDC","MACROS","PRiSM Resource_Data","Solar PPA","Solar PPA (PTC)","Wind PPA","Other PPA","Upgrades","Ownership Storage","Fuel Gen","IRP Tables","Levelized Cost Summary","PPA Summary","Storage Summary","Upgrade Summary","Fuel Gen Summary"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":248,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Resource Options","index":0,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Long Description","Tab","Storage (MWh)","Plant Size (MW) (59F)"]
[null,"7F.04 CT Frame Greenfield","Fuel Gen",null,180.495]
[null,"Reciprocating Engine (ICE) Machine","Fuel Gen",null,185.43799999999999]
[null,"NG CCCT (1x1 w/DF)","Fuel Gen",null,311.536]
[null,"Small Modular Reactor (share)","Other PPA",null,100]
[null,"NW Wind On System (Share)","Wind PPA",null,100]
[null,"NW Wind Off System","Wind PPA",null,100]
[null,"Wind Montana","Wind PPA",null,100]
[null,"Off Shore Wind (Share)","Wind PPA",null,100]
[null,"New Residential Solar","Solar PPA",null,{"$f":"7/1.15/1000","v":6.0869565217391312E-3}]
[null,"New Residential Solar + Storage","Solar PPA",5.0000000000000001E-3,{"$f":"E11","v":6.0869565217391312E-3}]
[null,"Existing Residential Solar","Solar PPA",null,{"$f":"7/1.15/1000","v":6.0869565217391312E-3}]
[null,"Existing Residential Solar + Storage","Solar PPA",5.0000000000000001E-3,{"$f":"E13","v":6.0869565217391312E-3}]
[null,"Commercial Solar","Solar PPA",null,1]
[null,"Commercial Solar + Storage","Solar PPA",1,{"$f":"E15","v":1}]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)","Solar PPA",null,5]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage","Solar PPA",5,{"$f":"E17","v":5}]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)","Solar PPA",null,100]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","Solar PPA",null,100]
[null,"100 MW/400 MWh Lithium-ion w/Solar","Solar PPA",100,{"$f":"E19","v":100}]
[null,"100 MW/200 MWh Lithium-ion w/Solar","Solar PPA",100,{"$f":"E19","v":100}]
[null,"50 MW/200 MWh Lithium-ion w/Solar","Solar PPA",50,{"$f":"E19","v":100}]
[null,"Distribution Scale 4hr Lithium-Ion","Ownership Storage",{"$f":"E24*4","v":20},5]
[null,"Distribution Scale 8hr Lithium-Ion","Ownership Storage",{"$f":"E25*8","v":40},5]
[null,"4hr Lithium-Ion","Ownership Storage",{"$f":"E26*4","v":100},25]
[null,"8hr Lithium-Ion","Ownership Storage",{"$f":"E27*8","v":200},25]
[null,"16hr Lithium-Ion","Ownership Storage",{"$f":"E28*16","v":400},25]
[null,"4 hr Vanadium Flow Battery","Ownership Storage",{"$f":"E29*4","v":100},25]
[null,"4 hr Zinc Bromide Flow Battery","Ownership Storage",{"$f":"E30*4","v":100},25]
[null,"100hr Iron Oxide","Ownership Storage",{"$f":"E31*100","v":10000},100]
[null,"Geothermal (Off System)","Other PPA",null,20]
[null,"Hydrogen Fuel Cell with 40 hrs Storage ","Fuel Gen",null,25]
[null,"7F.04 CT Frame Greenfield + ammonia + storage","Fuel Gen",null,74]
[null,"Liquid Air","Ownership Storage",400,25]
[null,"Pumped Hydro (8.5 hr/ 400 MW share)","Ownership Storage",{"$f":"E36*8.5","v":3400},400]
[null,"Pumped Hydro (16 hr/ 100 MW)","Ownership Storage",{"$f":"E37*16","v":1600},100]
[null,"Pumped Hyrdo (24 hr/ 100 MW)","Ownership Storage",{"$f":"E38*24","v":2400},100]
[null,"Wood Biomass","Upgrades",null,57.6]
[null,"Rathdrum CT 2055 Uprates two unit operation","Upgrades",null,5]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation","Upgrades",null,10]

{"sheet":"DATA (Real)","index":1,"n_rows":355,"n_cols":76,"rows_kept":355,"cut":false,"hidden":false,"merged":[]}
["REFERENCE CODE","Base Year USD","Source","Data Point","Resource",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090]
[]
[null,{"$f":"D3","v":"Net Capacity Factor (%)"},null,"Net Capacity Factor (%)"]
[null,null,"Internal","Net Capacity Factor (%)","Wood Biomass",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,"Internal","Net Capacity Factor (%)","Rathdrum CT 2055 Uprates two unit operation",0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004]
[null,null,"Internal","Net Capacity Factor (%)","Rathdrum CT: Inlet Evaporation 2 unit operation",{"$f":"F5","v":0.91324200913242004},{"$f":"G5","v":0.91324200913242004},0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,{"$f":"BS5","v":0.91324200913242004},0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004,0.91324200913242004]
["NREL - RPV8 (CF)",null,"Internal/NREL Residential PV - Class 8","Net Capacity Factor (%)","New Residential Solar",0.13671379637149922,0.13692498926011076,0.13713618214872231,0.13734737503733385,0.1375585679259454,0.13776976081455694,0.13798095370316849,0.13819214659178003,0.13840333948039157,0.13861453236900312,0.13882572525761461,0.13900497715890081,0.13918422906018701,0.13936348096147322,0.13954273286275942,0.13972198476404563,0.13990123666533183,0.14008048856661803,0.14025974046790424,0.14043899236919044,0.14061824427047664,0.14079749617176285,0.14097674807304905,0.14115599997433526,0.14133525187562146,0.14151450377690766,0.14169375567819387,0.14187300757948007,0.14205225948076627,0.14223151138205248,0.14241076328333849,{"$f":"AJ7*1.002","v":0.14269558480990516},{"$f":"AK7*1.002","v":0.14298097597952497},{"$f":"AL7*1.002","v":0.14326693793148401},{"$f":"AM7*1.002","v":0.14355347180734698},{"$f":"AN7*1.002","v":0.14384057875096168},{"$f":"AO7*1.002","v":0.14412825990846359},{"$f":"AP7*1.002","v":0.14441651642828052},{"$f":"AQ7*1.002","v":0.14470534946113708},{"$f":"AR7*1.002","v":0.14499476016005935},{"$f":"AS7*1.002","v":0.14528474968037947},{"$f":"AT7*1.002","v":0.14557531917974023},{"$f":"AU7*1.002","v":0.14586646981809973},{"$f":"AV7*1.002","v":0.14615820275773592},{"$f":"AW7*1.002","v":0.14645051916325139},{"$f":"AX7*1.002","v":0.14674342020157788},{"$f":"AY7*1.002","v":0.14703690704198102},{"$f":"AZ7*1.002","v":0.147330980856065},{"$f":"BA7*1.002","v":0.14762564281777713},{"$f":"BB7*1.002","v":0.14792089410341269},{"$f":"BC7*1.002","v":0.14821673589161952},{"$f":"BD7*1.002","v":0.14851316936340275},{"$f":"BE7*1.002","v":0.14881019570212956},{"$f":"BF7*1.002","v":0.14910781609353382},{"$f":"BG7*1.002","v":0.14940603172572089},{"$f":"BH7*1.002","v":0.14970484378917234},{"$f":"BI7*1.002","v":0.1500042534767507},{"$f":"BJ7*1.002","v":0.1503042619837042},{"$f":"BK7*1.002","v":0.1506048705076716},{"$f":"BL7*1.002","v":0.15090608024868696},{"$f":"BM7*1.002","v":0.15120789240918434},{"$f":"BN7*1.002","v":0.15151030819400271},{"$f":"BO7*1.002","v":0.15181332881039072},{"$f":"BP7*1.002","v":0.15211695546801152},{"$f":"BQ7*1.002","v":0.15242118937894755},{"$f":"BR7*1.002","v":0.15272603175770544},{"$f":"BS7*1.002","v":0.15303148382122084},{"$f":"BT7*1.002","v":0.15333754678886327},{"$f":"BU7*1.002","v":0.15364422188244101},{"$f":"BV7*1.002","v":0.15395151032620588},{"$f":"BW7*1.002","v":0.1542594133468583}]
[null,null,"Internal/NREL Residential PV - Class 8","Net Capacity Factor (%)","New Residential Solar + Storage (Solar Only)",{"$f":"F7","v":0.13671379637149922},{"$f":"G7","v":0.13692498926011076},0.13713618214872231,0.13734737503733385,0.1375585679259454,0.13776976081455694,0.13798095370316849,0.13819214659178003,0.13840333948039157,0.13861453236900312,0.13882572525761461,0.13900497715890081,0.13918422906018701,0.13936348096147322,0.13954273286275942,0.13972198476404563,0.13990123666533183,0.14008048856661803,0.14025974046790424,0.14043899236919044,0.14061824427047664,0.14079749617176285,0.14097674807304905,0.14115599997433526,0.14133525187562146,0.14151450377690766,0.14169375567819387,0.14187300757948007,0.14205225948076627,0.14223151138205248,0.14241076328333849,0.14269558480990516,0.14298097597952497,0.14326693793148401,0.14355347180734698,0.14384057875096168,0.14412825990846359,0.14441651642828052,0.14470534946113708,0.14499476016005935,0.14528474968037947,0.14557531917974023,0.14586646981809973,0.14615820275773592,0.14645051916325139,0.14674342020157788,0.14703690704198102,0.147330980856065,0.14762564281777713,0.14792089410341269,0.14821673589161952,0.14851316936340275,0.14881019570212956,0.14910781609353382,0.14940603172572089,0.14970484378917234,0.1500042534767507,0.1503042619837042,0.1506048705076716,0.15090608024868696,0.15120789240918434,0.15151030819400271,0.15181332881039072,0.15211695546801152,0.15242118937894755,{"$f":"BS7","v":0.15272603175770544},0.15303148382122084,0.15333754678886327,0.15364422188244101,0.15395151032620588,0.1542594133468583]
[null,null,"Internal/NREL Residential PV - Class 8","Net Capacity Factor (%)","Existing Residential Solar",{"$f":"F7","v":0.13671379637149922},{"$f":"G7","v":0.13692498926011076},0.13713618214872231,0.13734737503733385,0.1375585679259454,0.13776976081455694,0.13798095370316849,0.13819214659178003,0.13840333948039157,0.13861453236900312,0.13882572525761461,0.13900497715890081,0.13918422906018701,0.13936348096147322,0.13954273286275942,0.13972198476404563,0.13990123666533183,0.14008048856661803,0.14025974046790424,0.14043899236919044,0.14061824427047664,0.14079749617176285,0.14097674807304905,0.14115599997433526,0.14133525187562146,0.14151450377690766,0.14169375567819387,0.14187300757948007,0.14205225948076627,0.14223151138205248,0.14241076328333849,0.14269558480990516,0.14298097597952497,0.14326693793148401,0.14355347180734698,0.14384057875096168,0.14412825990846359,0.14441651642828052,0.14470534946113708,0.14499476016005935,0.14528474968037947,0.14557531917974023,0.14586646981809973,0.14615820275773592,0.14645051916325139,0.14674342020157788,0.14703690704198102,0.147330980856065,0.14762564281777713,0.14792089410341269,0.14821673589161952,0.14851316936340275,0.14881019570212956,0.14910781609353382,0.14940603172572089,0.14970484378917234,0.1500042534767507,0.1503042619837042,0.1506048705076716,0.15090608024868696,0.15120789240918434,0.15151030819400271,0.15181332881039072,0.15211695546801152,0.15242118937894755,{"$f":"BS7","v":0.15272603175770544},0.15303148382122084,0.15333754678886327,0.15364422188244101,0.15395151032620588,0.1542594133468583]
[null,null,"Internal/NREL Residential PV - Class 8","Net Capacity Factor (%)","Existing Residential Solar + Storage (Solar Only)",{"$f":"F7","v":0.13671379637149922},{"$f":"G7","v":0.13692498926011076},0.13713618214872231,0.13734737503733385,0.1375585679259454,0.13776976081455694,0.13798095370316849,0.13819214659178003,0.13840333948039157,0.13861453236900312,0.13882572525761461,0.13900497715890081,0.13918422906018701,0.13936348096147322,0.13954273286275942,0.13972198476404563,0.13990123666533183,0.14008048856661803,0.14025974046790424,0.14043899236919044,0.14061824427047664,0.14079749617176285,0.14097674807304905,0.14115599997433526,0.14133525187562146,0.14151450377690766,0.14169375567819387,0.14187300757948007,0.14205225948076627,0.14223151138205248,0.14241076328333849,0.14269558480990516,0.14298097597952497,0.14326693793148401,0.14355347180734698,0.14384057875096168,0.14412825990846359,0.14441651642828052,0.14470534946113708,0.14499476016005935,0.14528474968037947,0.14557531917974023,0.14586646981809973,0.14615820275773592,0.14645051916325139,0.14674342020157788,0.14703690704198102,0.147330980856065,0.14762564281777713,0.14792089410341269,0.14821673589161952,0.14851316936340275,0.14881019570212956,0.14910781609353382,0.14940603172572089,0.14970484378917234,0.1500042534767507,0.1503042619837042,0.1506048705076716,0.15090608024868696,0.15120789240918434,0.15151030819400271,0.15181332881039072,0.15211695546801152,0.15242118937894755,{"$f":"BS7","v":0.15272603175770544},0.15303148382122084,0.15333754678886327,0.15364422188244101,0.15395151032620588,0.1542594133468583]
["NREL - CPV8 (CF)",null,"Internal/NREL Commercial PV - Class 8","Net Capacity Factor (%)","Commercial Solar",0.13861933852986111,0.14009945436837179,0.14157957020688247,0.14305968604539315,0.14453980188390383,0.14601991772241452,0.1475000335609252,0.14898014939943588,0.15046026523794656,0.15194038107645724,0.15342049691496795,0.15397628094078381,0.15453206496659966,0.15508784899241551,0.15564363301823136,0.15619941704404722,0.15675520106986307,0.15731098509567892,0.15786676912149478,0.15842255314731063,0.15897833717312648,0.15953412119894234,0.16008990522475819,0.16064568925057404,0.16120147327638989,0.16175725730220575,0.1623130413280216,0.16286882535383745,0.16342460937965331,0.16398039340546916,0.16453617743128526,{"$f":"AJ11*1.002","v":0.16486524978614783},0.16519498028572013,0.16552537024629158,0.16585642098678416,0.16618813382875772,0.16652051009641522,0.16685355111660805,0.16718725821884126,0.16752163273527895,0.16785667600074952,0.16819238935275102,0.16852877413145653,0.16886583167971944,0.16920356334307887,0.16954197046976502,0.16988105441070456,0.17022081651952597,0.17056125815256504,0.17090238066887017,0.17124418543020792,0.17158667380106835,0.17192984714867049,0.17227370684296783,0.17261825425665378,0.17296349076516709,0.17330941774669742,0.17365603658219081,0.17400334865535519,0.17435135535266591,0.17470005806337124,0.17504945817949799,0.175399557095857,0.17575035621004872,0.17610185692246882,0.17645406063631378,0.17680696875758639,0.17716058269510157,0.17751490386049176,0.17786993366821274,0.17822567353554916]
[null,null,"Internal/NREL Commercial PV - Class 8","Net Capacity Factor (%)","Commercial Solar + Storage",{"$f":"F11","v":0.13861933852986111},{"$f":"G11","v":0.14009945436837179},{"$f":"H11","v":0.14157957020688247},0.14305968604539315,0.14453980188390383,0.14601991772241452,0.1475000335609252,0.14898014939943588,0.15046026523794656,0.15194038107645724,0.15342049691496795,0.15397628094078381,0.15453206496659966,0.15508784899241551,0.15564363301823136,0.15619941704404722,0.15675520106986307,0.15731098509567892,0.15786676912149478,0.15842255314731063,0.15897833717312648,0.15953412119894234,0.16008990522475819,0.16064568925057404,0.16120147327638989,0.16175725730220575,0.1623130413280216,0.16286882535383745,0.16342460937965331,0.16398039340546916,0.16453617743128526,0.16486524978614783,0.16519498028572013,0.16552537024629158,0.16585642098678416,0.16618813382875772,0.16652051009641522,0.16685355111660805,0.16718725821884126,0.16752163273527895,0.16785667600074952,0.16819238935275102,0.16852877413145653,0.16886583167971944,0.16920356334307887,0.16954197046976502,0.16988105441070456,0.17022081651952597,0.17056125815256504,0.17090238066887017,0.17124418543020792,0.17158667380106835,0.17192984714867049,0.17227370684296783,0.17261825425665378,0.17296349076516709,0.17330941774669742,0.17365603658219081,0.17400334865535519,0.17435135535266591,0.17470005806337124,0.17504945817949799,0.175399557095857,0.17575035621004872,0.17610185692246882,{"$f":"BS11","v":0.17645406063631378},0.17680696875758639,0.17716058269510157,0.17751490386049176,0.17786993366821274,0.17822567353554916]
["NREL - UPV4 (CF)",null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","Solar Photovoltaic Fixed Array (5 MW AC)",0.26084039968030859,0.26362553782181775,0.2664106759633269,0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,0.28033636667087269,0.28312150481238185,0.28590664295389101,0.28869178109539989,0.289737601461932,0.29078342182846412,0.29182924219499623,0.29287506256152834,0.29392088292806046,0.29496670329459257,0.29601252366112468,0.2970583440276568,0.29810416439418891,0.29914998476072102,0.30019580512725313,0.30124162549378525,0.30228744586031736,0.30333326622684947,0.30437908659338159,0.3054249069599137,0.30647072732644581,0.30751654769297793,0.30856236805951004,0.30960818842604249,{"$f":"AK15","v":0.30890428425918698},0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,{"$f":"BS15","v":0.33061797665785247},0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
[null,null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",{"$f":"F13","v":0.26084039968030859},{"$f":"G13","v":0.26362553782181775},{"$f":"H13","v":0.2664106759633269},0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,0.28033636667087269,0.28312150481238185,0.28590664295389101,0.28869178109539989,0.289737601461932,0.29078342182846412,0.29182924219499623,0.29287506256152834,0.29392088292806046,0.29496670329459257,0.29601252366112468,0.2970583440276568,0.29810416439418891,0.29914998476072102,0.30019580512725313,0.30124162549378525,0.30228744586031736,0.30333326622684947,0.30437908659338159,0.3054249069599137,0.30647072732644581,0.30751654769297793,0.30856236805951004,0.30960818842604249,0.30890428425918698,0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,{"$f":"BS13","v":0.33061797665785247},0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
["NREL - UPV4 (CF)",null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",0.26084039968030859,0.26362553782181775,0.2664106759633269,0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,{"$f":"L15*1.0164","v":0.28210306867724511},0.2867295590035519,0.29143192377121013,0.296211407321058,{"$f":"P15*1.002","v":0.29680383013570011},{"$f":"Q15*1.002","v":0.2973974377959715},0.29799223267156344,0.29858821713690659,0.2991853935711804,0.29978376435832277,0.30038333188703942,0.30098409855081348,0.3015860667479151,0.30218923888141092,0.30279361735917376,0.30339920459389214,0.30400600300307989,0.30461401500908608,0.30522324303910425,0.30583368952518247,0.30644535690423286,0.30705824761804135,0.30767236411327742,0.30828770884150397,0.30890428425918698,0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,0.33061797665785247,0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
["NREL - UPV3 (CF)",null,"Internal/NREL Utility PV - Class 3","Net Capacity Factor (%)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0.27600425956689018,0.27895131068121481,0.28189836179553945,0.28484541290986409,0.28779246402418873,0.29073951513851337,0.29368656625283801,0.29850302593938455,0.30339847556479044,0.30837421056405301,0.31343154761730346,{"$f":"P16*1.002","v":0.31405841071253809},0.31468652753396315,0.31531590058903108,0.31594653239020914,0.31657842545498954,0.31721158230589952,0.31784600547051134,0.31848169748145239,0.31911866087641527,0.3197568981981681,0.32039641199456442,0.32103720481855358,0.32167927922819067,0.32232263778664705,0.32296728306222033,0.32361321762834477,0.32426044406360144,0.32490896495172866,0.32555878288163215,0.3262099004473954,0.32686232024829021,0.32751604488878677,0.32817107697856435,0.3288274191325215,0.32948507397078652,0.33014404411872811,0.33080433220696559,0.33146594087137954,0.33212887275312231,0.33279313049862858,0.33345871675962585,0.33412563419314512,0.33479388546153138,0.33546347323245446,0.33613440017891938,0.33680666897927725,0.33748028231723581,0.33815524288187027,0.33883155336763399,0.33950921647436927,0.34018823490731803,0.34086861137713265,0.34155034859988692,0.34223344929708671,0.34291791619568091,0.34360375202807225,0.3442909595321284,0.34497954145119264,0.34566950053409501,0.34636083953516322,0.34705356121423353,0.34774766833666199,0.34844316367333533,0.34914005000068199,0.34983833010068338,0.35053800676088476,0.35123908277440652,0.35194156093995532,0.35264544406183523,0.35335073494995889]
[null,null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F15","v":0.26084039968030859},{"$f":"G15","v":0.26362553782181775},0.2664106759633269,0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,0.28210306867724511,0.2867295590035519,0.29143192377121013,0.296211407321058,0.29680383013570011,0.2973974377959715,0.29799223267156344,0.29858821713690659,0.2991853935711804,0.29978376435832277,0.30038333188703942,0.30098409855081348,0.3015860667479151,0.30218923888141092,0.30279361735917376,0.30339920459389214,0.30400600300307989,0.30461401500908608,0.30522324303910425,0.30583368952518247,0.30644535690423286,0.30705824761804135,0.30767236411327742,0.30828770884150397,0.30890428425918698,0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,{"$f":"BS15","v":0.33061797665785247},0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
[null,null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F15","v":0.26084039968030859},{"$f":"G15","v":0.26362553782181775},0.2664106759633269,0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,0.28210306867724511,0.2867295590035519,0.29143192377121013,0.296211407321058,0.29680383013570011,0.2973974377959715,0.29799223267156344,0.29858821713690659,0.2991853935711804,0.29978376435832277,0.30038333188703942,0.30098409855081348,0.3015860667479151,0.30218923888141092,0.30279361735917376,0.30339920459389214,0.30400600300307989,0.30461401500908608,0.30522324303910425,0.30583368952518247,0.30644535690423286,0.30705824761804135,0.30767236411327742,0.30828770884150397,0.30890428425918698,0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,{"$f":"BS15","v":0.33061797665785247},0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
[null,null,"Internal/NREL Utility PV - Class 4","Net Capacity Factor (%)","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F15","v":0.26084039968030859},{"$f":"G15","v":0.26362553782181775},0.2664106759633269,0.26919581410483606,0.27198095224634522,0.27476609038785438,0.27755122852936354,0.28210306867724511,0.2867295590035519,0.29143192377121013,0.296211407321058,0.29680383013570011,0.2973974377959715,0.29799223267156344,0.29858821713690659,0.2991853935711804,0.29978376435832277,0.30038333188703942,0.30098409855081348,0.3015860667479151,0.30218923888141092,0.30279361735917376,0.30339920459389214,0.30400600300307989,0.30461401500908608,0.30522324303910425,0.30583368952518247,0.30644535690423286,0.30705824761804135,0.30767236411327742,0.30828770884150397,0.30890428425918698,0.30952209282770538,0.31014113701336077,0.31076141928738749,0.31138294212596224,0.31200570801021416,0.31262971942623458,0.31325497886508702,0.31388148882281719,0.3145092518004628,0.31513827030406372,0.31576854684467187,0.31640008393836122,0.31703288410623792,0.31766694987445038,0.31830228377419928,0.31893888834174766,0.31957676611843117,0.32021591965066803,0.32085635148996938,0.3214980641929493,0.32214106032133522,0.32278534244197787,0.32343091312686184,0.32407777495311557,0.32472593050302179,0.32537538236402785,0.32602613312875589,0.32667818539501342,0.32733154176580342,0.32798620484933505,0.32864217725903372,0.32929946161355178,0.3299580605367789,{"$f":"BS15","v":0.33061797665785247},0.33127921261116816,0.3319417710363905,0.33260565457846331,0.33327086588762023,0.33393740761939544]
["NREL - NWOS (CF)",null,"Internal/NREL Land-Based Wind - Class 8","Net Capacity Factor (%)","NW Wind On System (Share)",0.32200000000000001,{"$f":"F20","v":0.32200000000000001},{"$f":"G20","v":0.32200000000000001},0.32200000000000001,0.32200000000000001,0.32200000000000001,0.32200000000000001,{"$f":"L20*1.0164","v":0.32728079999999998},{"$f":"M20*1.0164","v":0.33264820511999998},0.33810363568396795,0.34364853530918499,{"$f":"P20*1.001","v":0.34399218384449415},{"$f":"Q20*1.001","v":0.3443361760283386},0.34468051220436691,0.34502519271657123,0.34537021790928774,0.34571558812719699,0.34606130371532418,0.34640736501903946,0.34675377238405847,0.34710052615644249,0.34744762668259888,0.34779507430928142,0.34814286938359068,0.34849101225297424,0.34883950326522717,0.34918834276849237,0.34953753111126085,0.34988706864237207,0.35023695571101437,0.35058719266672533,0.35093777985939201,0.35128871763925135,0.35164000635689058,0.35199164636324742,0.3523436380096106,0.35269598164762017,0.35304867762926773,0.35340172630689698,0.35375512803320386,0.35410888316123701,0.35446299204439818,0.35481745503644252,0.35517227249147892,0.35552744476397036,0.35588297220873427,0.35623885518094295,0.35659509403612383,0.3569516891301599,0.35730864081929004,0.35766594946010927,0.35802361540956934,0.35838163902497888,0.35874002066400384,0.35909876068466778,0.35945785944535241,0.35981731730479771,0.36017713462210249,0.36053731175672454,0.36089784906848121,0.36125874691754967,0.36162000566446717,0.36198162567013159,0.36234360729580167,0.36270595090309743,0.36306865685400047,0.36343172551085445,0.36379515723636524,0.36415895239360158,0.36452311134599513,0.36488763445734107]
[null,null,"Internal/NREL Land-Based Wind - Class 8","Net Capacity Factor (%)","NW Wind Off System",{"$f":"F20","v":0.32200000000000001},{"$f":"G20","v":0.32200000000000001},{"$f":"H20","v":0.32200000000000001},{"$f":"I20","v":0.32200000000000001},{"$f":"J20","v":0.32200000000000001},{"$f":"K20","v":0.32200000000000001},{"$f":"L20","v":0.32200000000000001},{"$f":"M20","v":0.32728079999999998},{"$f":"N20","v":0.33264820511999998},{"$f":"O20","v":0.33810363568396795},{"$f":"P20","v":0.34364853530918499},{"$f":"Q20","v":0.34399218384449415},{"$f":"R20","v":0.3443361760283386},{"$f":"S20","v":0.34468051220436691},{"$f":"T20","v":0.34502519271657123},{"$f":"U20","v":0.34537021790928774},{"$f":"V20","v":0.34571558812719699},{"$f":"W20","v":0.34606130371532418},{"$f":"X20","v":0.34640736501903946},{"$f":"Y20","v":0.34675377238405847},{"$f":"Z20","v":0.34710052615644249},{"$f":"AA20","v":0.34744762668259888},{"$f":"AB20","v":0.34779507430928142},{"$f":"AC20","v":0.34814286938359068},{"$f":"AD20","v":0.34849101225297424},{"$f":"AE20","v":0.34883950326522717},{"$f":"AF20","v":0.34918834276849237},{"$f":"AG20","v":0.34953753111126085},{"$f":"AH20","v":0.34988706864237207},{"$f":"AI20","v":0.35023695571101437},{"$f":"AJ20","v":0.35058719266672533},{"$f":"AK20","v":0.35093777985939201},{"$f":"AL20","v":0.35128871763925135},{"$f":"AM20","v":0.35164000635689058},{"$f":"AN20","v":0.35199164636324742},{"$f":"AO20","v":0.3523436380096106},{"$f":"AP20","v":0.35269598164762017},{"$f":"AQ20","v":0.35304867762926773},{"$f":"AR20","v":0.35340172630689698},{"$f":"AS20","v":0.35375512803320386},{"$f":"AT20","v":0.35410888316123701},{"$f":"AU20","v":0.35446299204439818},{"$f":"AV20","v":0.35481745503644252},{"$f":"AW20","v":0.35517227249147892},{"$f":"AX20","v":0.35552744476397036},{"$f":"AY20","v":0.35588297220873427},{"$f":"AZ20","v":0.35623885518094295},{"$f":"BA20","v":0.35659509403612383},{"$f":"BB20","v":0.3569516891301599},{"$f":"BC20","v":0.35730864081929004},{"$f":"BD20","v":0.35766594946010927},{"$f":"BE20","v":0.35802361540956934},{"$f":"BF20","v":0.35838163902497888},{"$f":"BG20","v":0.35874002066400384},{"$f":"BH20","v":0.35909876068466778},{"$f":"BI20","v":0.35945785944535241},{"$f":"BJ20","v":0.35981731730479771},{"$f":"BK20","v":0.36017713462210249},{"$f":"BL20","v":0.36053731175672454},{"$f":"BM20","v":0.36089784906848121},{"$f":"BN20","v":0.36125874691754967},{"$f":"BO20","v":0.36162000566446717},{"$f":"BP20","v":0.36198162567013159},{"$f":"BQ20","v":0.36234360729580167},{"$f":"BR20","v":0.36270595090309743},{"$f":"BS20","v":0.36306865685400047},{"$f":"BT20","v":0.36343172551085445},{"$f":"BU20","v":0.36379515723636524},{"$f":"BV20","v":0.36415895239360158},{"$f":"BW20","v":0.36452311134599513},{"$f":"BX20","v":0.36488763445734107}]
[null,null,"Internal","Net Capacity Factor (%)","Wind Montana",0.41,0.41,0.41,0.41,0.41,0.41,0.41,{"$f":"L22*1.0164","v":0.41672399999999998},{"$f":"M22*1.0164","v":0.42355827359999998},0.43050462928703997,0.43756490520734742,{"$f":"P22*1.001","v":0.43800247011255472},{"$f":"Q22*1.001","v":0.43844047258266722},0.43887891305524984,0.43931779196830506,0.43975710976027332,0.44019686687003357,0.44063706373690353,0.4410777008006404,0.441518778501441,0.4419602972799424,0.44240225757722229,0.44284465983479948,0.44328750449463422,0.44373079199912879,0.44417452279112785,0.4446186973139189,0.44506331601123278,0.44550837932724396,0.44595388770657118,0.4463998415942777,0.44684624143587193,0.44729308767730774,0.44774038076498501,0.44818812114574996,0.44863630926689568,0.44908494557616252,0.44953403052173863,0.4499835645522603,0.45043354811681252,0.45088398166492927,0.45133486564659414,0.45178620051224067,0.45223798671275284,0.45269022469946552,0.45314291492416492,0.45359605783908902,0.45404965389692803,0.45450370355082492,0.45495820725437569,0.45541316546163002,0.45586857862709163,0.45632444720571869,0.45678077165292436,0.45723755242457725,0.4576947899770018,0.45815248476697873,0.45861063725174567,0.45906924788899739,0.45952831713688636,0.45998784545402321,0.46044783329947719,0.4609082811327766,0.46136918941390931,0.46183055860332317,0.46229238916192644,0.46275468155108834,0.46321743623263939,0.46368065366887196,0.46414433432254076,0.46460847865686328]
["NREL - OSW12 (CF)",null,"NREL Wind Speed Class 12","Net Capacity Factor (%)","Off Shore Wind (Share)",0.46187261141867159,0.4668178941329203,0.47132677263017381,0.47555961612940095,0.47960197045583558,0.48350489884365061,0.48730133812588161,0.49101377734090418,0.49465825700446225,0.49824662084013066,0.50178786310216061,0.50328897516656601,0.50475549933738462,0.50619190355438071,0.50760184230333527,0.50898834283661187,0.51035394097781039,0.51170078205163416,0.5130306971630465,0.51434526171519224,0.51564584090877896,0.51693362555086109,0.51820966054888773,0.51947486781289054,0.52073006483309214,0.5219759798772956,0.52321326452026073,0.52444250404811465,0.52566422615612518,0.52687890826511063,0.52808698371167251]
["NREL - NUC (CF)",null,"NREL Nuclear - Small Modular Reactor","Net Capacity Factor (%)","Small Modular Reactor (share)",0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,{"$f":"AJ24","v":0.93700000000000006},{"$f":"AK24","v":0.93700000000000006},0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006,0.93700000000000006]
["NREL - GEO (CF)",null,"NREL Geothermal - Hydro / Flash","Net Capacity Factor (%)","Geothermal (Off System)",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,{"$f":"AJ25","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,{"$f":"D27","v":"Heat Rate  (MMBtu/MWh)"},null,"Heat Rate  (MMBtu/MWh)"]
["NREL - NUC (HR)",null,"NREL Nuclear - Small Modular Reactor","Heat Rate  (MMBtu/MWh)","Small Modular Reactor (share)",10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,{"$f":"AJ28","v":10.443},{"$f":"AK28","v":10.443},10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443,10.443]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Wood Biomass",13.523999999999999,{"$f":"F29","v":13.523999999999999},{"$f":"G29","v":13.523999999999999},13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999,{"$f":"BS29","v":13.523999999999999},13.523999999999999,13.523999999999999,13.523999999999999,13.523999999999999]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Rathdrum CT 2055 Uprates two unit operation",11.2,{"$f":"F30","v":11.2},11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,11.2,{"$f":"BR30","v":11.2},11.2,11.2,11.2,11.2,11.2]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Rathdrum CT: Inlet Evaporation 2 unit operation",11.32,{"$f":"F31","v":11.32},11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,11.32,{"$f":"BR31","v":11.32},11.32,11.32,11.32,11.32,11.32]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","7F.04 CT Frame Greenfield",10.039999999999999,{"$f":"F32","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,{"$f":"BR32","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Reciprocating Engine (ICE) Machine",8.19,{"$f":"F33","v":8.19},8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,8.19,{"$f":"BR33","v":8.19},8.19,8.19,8.19,8.19,8.19]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","NG CCCT (1x1 w/DF)",6.82,{"$f":"F34","v":6.82},6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,6.82,{"$f":"BR34","v":6.82},6.82,6.82,6.82,6.82,6.82]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","Hydrogen Fuel Cell with 40 hrs Storage ",5.6870000000000003,{"$f":"F35","v":5.6870000000000003},5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,{"$f":"BR35","v":5.6870000000000003},5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003,5.6870000000000003]
[null,null,"Internal","Heat Rate  (MMBtu/MWh)","7F.04 CT Frame Greenfield + amonia + storage",{"$f":"F32","v":10.039999999999999},{"$f":"G32","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,{"$f":"BS32","v":10.039999999999999},10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999,10.039999999999999]
[]
[null,{"$f":"D38","v":"CAPEX ($/kW)"},null,"CAPEX ($/kW)"]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0","CAPEX ($/kW)","Distribution Scale 4hr Lithium-Ion",{"$f":"F41*305/231","v":2280.5476435797282},{"$f":"G41*305/231","v":1948.1144514186174},1809.9503059279355,1657.9697458881853,1540.5302222211051,1457.6317349266963,1395.4578694558891,1340.192211259616,1278.0183457888095,1229.6608948670705,1181.3034439453318,1167.1243485143516,1152.3580554650327,1137.5917624157178,1122.825469366403,1108.0591763170842,1093.292883267768,1078.5265902184494,1063.7602971691344,1048.9940041198197,1034.2277110705008,1019.4614180211848,1004.6951249718662,989.92883192255124,975.16253887323637,960.39624582391775,945.62995277460163,930.86365972528301,916.09736667596815,901.33107362665328,886.56478057733455]
[null,2020,"NREL Utility-Scale Battery Storage - 8Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0","CAPEX ($/kW)","Distribution Scale 8hr Lithium-Ion",{"$f":"F42*305/231","v":4231.7890904978731},{"$f":"G42*305/231","v":3581.6706841931396},{"$f":"H42*305/231","v":3299.6713987097323},3003.8556986772569,2752.8549735883612,2598.0389162975889,2463.9474808304194,2347.0381912086932,2223.220694312432,2113.2196119652399,2013.4924681889565,1989.1678584192064,1963.9992025668394,1938.8305467144812,1913.6618908621228,1888.4932350097558,1863.3245791573963,1838.1559233050298,1812.9872674526712,1787.818611600313,1762.6499557479463,1737.4812998955863,1712.31264404322,1687.1439881908614,1661.9753323385032,1636.8066764861367,1611.6380206337772,1586.4693647814101,1561.3007089290518,1536.1320530766939,1510.706548760053]
["NREL - USB4 (CAPEX)",2020,"NREL Utility-Scale Battery Storage - 4Hr/Internal","CAPEX ($/kW)","4hr Lithium-Ion",1727.2344448095646,1475.4571746809856,1370.8148218667313,1255.7082337710517,1166.7622338789354,1103.976822190383,1056.8877634239684,1015.0308222982667,967.9417635318523,931.31694004686335,894.69211656187429,883.95319510431204,872.76954364728704,861.58589219026499,850.40224073324293,839.21858927621793,828.03493781919485,816.85128636216984,805.66763490514779,794.48398344812574,783.30033199110073,772.11668053407766,760.93302907705277,749.7493776200306,738.56572616300855,727.38207470598354,716.19842324896058,705.01477179193557,693.83112033491352,682.64746887789147,671.46381742086646,{"$f":"AJ41-(AI41-AJ41)","v":660.28016596384145},{"$f":"AK41-(AJ41-AK41)","v":649.09651450681645},{"$f":"AL41-(AK41-AL41)","v":637.91286304979144},{"$f":"AM41-(AL41-AM41)","v":626.72921159276643},{"$f":"AN41-(AM41-AN41)","v":615.54556013574143}]
["NREL - USB8 (CAPEX)",2020,"NREL Utility-Scale Battery Storage - 8Hr","CAPEX ($/kW)","8hr Lithium-Ion",3205.0599341147827,2712.6751739298861,2499.0953872195023,2275.0513652276932,2084.9491767177424,1967.6950480811249,1866.1372723666454,1777.5928595711739,1683.8163291349897,1600.504033980231,1524.972984103767,1506.5500829338907,1487.48792063259,1468.4257583312956,1449.3635960300012,1430.3014337287004,1411.2392714274051,1392.1771091261044,1373.11494682481,1354.0527845235158,1334.9906222222151,1315.9284599209195,1296.866297619619,1277.8041353183246,1258.7419730170304,1239.6798107157297,1220.6176484144344,1201.5554861131336,1182.4933238118392,1163.4311615105451,1144.1744680772861]
["NREL - USB16 (CAPEX)",2020,"NREL Utility-Scale Battery Storage - 16Hr","CAPEX ($/kW)","16hr Lithium-Ion",6160.7109127252179,5187.111172427688,4755.6565179250447,4313.7376281409761,3921.3230623953559,3695.1314998626085,3484.636290252,3302.7169341169888,3115.565460341265,2938.8782218469664,2785.5347191875526,2751.7438585930477,2716.9246746031954,2682.1054906133568,2647.2863066235182,2612.4671226336654,2577.6479386438259,2542.8287546539736,2508.0095706641346,2473.190386674296,2438.3712026844437,2403.5520186946037,2368.7328347047514,2333.9136507149124,2299.0944667250737,2264.2752827352215,2229.456098745382,2194.6369147555297,2159.8177307656906,2124.998546775852,2089.5957693901255]
[null,2020,"Internal","CAPEX ($/kW)","4 hr Vanadium Flow Battery",1632.88,{"$f":"F44*(1+G352)","v":1453.2632000000001},1293.4042480000001,1215.7440240750468,1143.4964062724016,1096.4650144952707,1052.2389367269091,1013.560792532714,977.32324024485513,944.38296760407547,911.18224414741678,879.61341447126688,849.88614270022879,822.52671306500622,797.76184804409354,776.27465837873115,756.93259129658293,739.42783573504119,724.00009178266146,708.61051483389929,693.27037041815822,677.99063090045922,662.7819643985664,647.65472452749896,632.61894097828008,617.68431093534298,602.86019133461764,588.15559196197455,573.57916938940082,559.13922174404797,545.50103768834515]
[null,2020,"Internal","CAPEX ($/kW)","4 hr Zinc Bromide Flow Battery",1837,{"$f":"F45*(1+G353)","v":1579.82},1358.6451999999999,1277.0676958053773,1201.1758164561465,1151.7721015803636,1105.3152043127654,1064.686085430862,1026.620665008918,992.01884320472163,957.14343311490052,923.98223159925601,892.75547850696489,864.01600451334548,838.00196826648835,815.43093748050148,795.11323198365153,776.72551433262527,760.51957539269858,744.35372864849774,728.23980787702874,712.18933890333165,696.21352795857172,680.32325090725146,664.52904335074038,648.84109161176298,633.26922460197454,617.822906572281,602.51123074314853,587.34291380979494,573.01680243923977]
[null,2022,"Form Energy","CAPEX ($/kW)","100hr Iron Oxide",null,null,2500,{"$f":"H46*(1+I354)","v":2450},2401,2352.98,2305.9204,2259.8019920000002,2214.60595216,2170.3138331168002,2126.9075564544642,2084.3694053253748,2042.6820172188673,2001.8283768744898,1961.7918093369999,1922.5559731502599,1884.1048536872547,1846.4227566135096,1809.4943014812393,1773.3044154516144,1737.8383271425821,1703.0815605997304,1669.0199293877358,1635.639530799981,1602.9267401839813,1570.8682053803018,1539.4508412726957,1508.6618244472418,1478.4885879582969,1448.918816199131,1419.9404398751483]
[null,2022,"Internal","CAPEX ($/kW)","Liquid Air",null,null,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610,1610]
["NREL - PSHP10 (CAPEX)",2020,"NREL Pumped Storage Hydropower - National Class 10","CAPEX ($/kW)","Pumped Hydro (8.5 hr/ 400 MW share)",3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52,3754.52]
["NREL - PSHP7 (CAPEX)",2020,"NREL Pumped Storage Hydropower - National Class 7","CAPEX ($/kW)","Pumped Hydro (16 hr/ 100 MW)",3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39,3256.39]
["NREL - PSHP5 (CAPEX)",2020,"NREL Pumped Storage Hydropower - National Class 5","CAPEX ($/kW)","Pumped Hyrdo (24 hr/ 100 MW)",2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32,2923.32]
[null,2022,"Internal","CAPEX ($/kW)","Wood Biomass",null,null,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774,4756.0590277777774]
[null,2022,"Internal","CAPEX ($/kW)","Rathdrum CT 2055 Uprates two unit operation",null,null,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986,829.14999999999986]
[null,2022,"Internal","CAPEX ($/kW)","Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,2022,"Internal","CAPEX ($/kW)","New Residential Solar",null,null,{"$f":"21840/(7/1.15)","v":3587.9999999999995},{"$f":"21840/(7/1.15)","v":3587.9999999999995},3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","New Residential Solar + Storage (Solar Only)",{"$f":"F54","v":0},{"$f":"G54","v":0},3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995,{"$f":"AK54","v":3587.9999999999995},3587.9999999999995,3587.9999999999995,3587.9999999999995,3587.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","New Residential Solar + Storage (Battery Only)",null,null,{"$f":"13000/(5/1.15)","v":2989.9999999999995},{"$f":"13000/(5/1.15)","v":2989.9999999999995},2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995,2989.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","Existing Residential Solar",null,null,{"$f":"23800/(7/1.15)","v":3909.9999999999995},{"$f":"23800/(7/1.15)","v":3909.9999999999995},3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","Existing Residential Solar + Storage (Solar Only)",{"$f":"F57","v":0},{"$f":"G57","v":0},{"$f":"H57","v":3909.9999999999995},{"$f":"I57","v":3909.9999999999995},{"$f":"J57","v":3909.9999999999995},{"$f":"K57","v":3909.9999999999995},{"$f":"L57","v":3909.9999999999995},{"$f":"M57","v":3909.9999999999995},{"$f":"N57","v":3909.9999999999995},{"$f":"O57","v":3909.9999999999995},{"$f":"P57","v":3909.9999999999995},{"$f":"Q57","v":3909.9999999999995},{"$f":"R57","v":3909.9999999999995},{"$f":"S57","v":3909.9999999999995},{"$f":"T57","v":3909.9999999999995},{"$f":"U57","v":3909.9999999999995},{"$f":"V57","v":3909.9999999999995},{"$f":"W57","v":3909.9999999999995},{"$f":"X57","v":3909.9999999999995},{"$f":"Y57","v":3909.9999999999995},{"$f":"Z57","v":3909.9999999999995},{"$f":"AA57","v":3909.9999999999995},{"$f":"AB57","v":3909.9999999999995},{"$f":"AC57","v":3909.9999999999995},{"$f":"AD57","v":3909.9999999999995},{"$f":"AE57","v":3909.9999999999995},{"$f":"AF57","v":3909.9999999999995},{"$f":"AG57","v":3909.9999999999995},{"$f":"AH57","v":3909.9999999999995},{"$f":"AI57","v":3909.9999999999995},{"$f":"AJ57","v":3909.9999999999995},3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995,3909.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","Existing Residential Solar + Storage (Battery Only)",null,null,{"$f":"14000/(5/1.15)","v":3219.9999999999995},{"$f":"14000/(5/1.15)","v":3219.9999999999995},3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995,3219.9999999999995]
[null,2022,"Internal","CAPEX ($/kW)","Commercial Solar",null,null,{"$f":"276960/(120/1.15)","v":2654.2},{"$f":"276960/(120/1.15)","v":2654.2},2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2,2654.2]
[null,2022,"Internal","CAPEX ($/kW)","Commercial Solar + Storage (Solar Only)",{"$f":"F60","v":0},{"$f":"G60","v":0},{"$f":"H60","v":2654.2},{"$f":"I60","v":2654.2},{"$f":"J60","v":2654.2},{"$f":"K60","v":2654.2},{"$f":"L60","v":2654.2},{"$f":"M60","v":2654.2},{"$f":"N60","v":2654.2},{"$f":"O60","v":2654.2},{"$f":"P60","v":2654.2},{"$f":"Q60","v":2654.2},{"$f":"R60","v":2654.2},{"$f":"S60","v":2654.2},{"$f":"T60","v":2654.2},{"$f":"U60","v":2654.2},{"$f":"V60","v":2654.2},{"$f":"W60","v":2654.2},{"$f":"X60","v":2654.2},{"$f":"Y60","v":2654.2},{"$f":"Z60","v":2654.2},{"$f":"AA60","v":2654.2},{"$f":"AB60","v":2654.2},{"$f":"AC60","v":2654.2},{"$f":"AD60","v":2654.2},{"$f":"AE60","v":2654.2},{"$f":"AF60","v":2654.2},{"$f":"AG60","v":2654.2},{"$f":"AH60","v":2654.2},{"$f":"AI60","v":2654.2},{"$f":"AJ60","v":2654.2},2654.2,2654.2,2654.2,2654.2,2654.2]
[null,2022,"Internal","CAPEX ($/kW)","Commercial Solar + Storage (Battery Only)",null,null,{"$f":"H59*0.8","v":2576},{"$f":"I59*0.8","v":2576},2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,2576,{"$f":"AK59*0.8","v":2576},2576,2576,2576,2576]
[null,2020,"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0","CAPEX ($/kW)","Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"F66/((950+800)/2)*((1200+1450)/2)","v":1972.7715238618898},{"$f":"G66/((950+800)/2)*((1200+1450)/2)","v":1725.0742857142859},1656.9534477910186,1588.8326098677512,1520.7117719444841,1452.5909340212168,1384.4700960979496,1316.3492581746825,1248.2284202514152,1180.1075823281481,1111.9867444048809,1102.0779904706619,1092.1692365364431,1082.2604826022243,1072.3517286680053,1062.4429747337863,1052.5342207995673,1042.6254668653485,1032.7167129311297,1022.8079589969107,1012.8992050626917,1002.9904511284727,993.08169719425382,983.17294326003503,973.26418932581601,963.3554353915971,953.44668145737808,943.53792752315928,933.62917358894038,923.72041965472135,913.81166572050256,{"$f":"AK66/((950+800)/2)*((1200+1450)/2)","v":903.90291178628388},893.99415785206509,884.08540391784641,874.17664998362761,864.26789604940882]
[null,2020,"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0","CAPEX ($/kW)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",{"$f":"F63","v":1972.7715238618898},{"$f":"G63","v":1725.0742857142859},1656.9534477910186,1588.8326098677512,1520.7117719444841,1452.5909340212168,1384.4700960979496,1316.3492581746825,1248.2284202514152,1180.1075823281481,1111.9867444048809,1102.0779904706619,1092.1692365364431,1082.2604826022243,1072.3517286680053,1062.4429747337863,1052.5342207995673,1042.6254668653485,1032.7167129311297,1022.8079589969107,1012.8992050626917,1002.9904511284727,993.08169719425382,983.17294326003503,973.26418932581601,963.3554353915971,953.44668145737808,943.53792752315928,933.62917358894038,923.72041965472135,913.81166572050256,{"$f":"AK63","v":903.90291178628388},893.99415785206509,884.08540391784641,874.17664998362761,864.26789604940882]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0","CAPEX ($/kW)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Battery Only)",{"$f":"F69*305/231","v":2280.5476435797282},{"$f":"G69*305/231","v":1948.1144514186174},{"$f":"H69*305/231","v":1809.9503059279355},1657.9697458881853,1540.5302222211051,1457.6317349266963,1395.4578694558891,1340.192211259616,1278.0183457888095,1229.6608948670705,1181.3034439453318,1167.1243485143516,1152.3580554650327,1137.5917624157178,1122.825469366403,1108.0591763170842,1093.292883267768,1078.5265902184494,1063.7602971691344,1048.9940041198197,1034.2277110705008,1019.4614180211848,1004.6951249718662,989.92883192255124,975.16253887323637,960.39624582391775,945.62995277460163,930.86365972528301,916.09736667596815,901.33107362665328,886.56478057733455,{"$f":"AK69*305/231","v":871.7984875280157},857.03219447869708,842.26590142937835,827.49960838005961,812.73331533074077]
["NREL - UPV4 (CAPEX)",2020,"NREL Utility PV - Class 4/Internal","CAPEX ($/kW)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",1302.7736478333236,1139.2,1094.2145409940688,1049.2290819881375,1004.2436229822064,959.25816397627523,914.27270497034408,869.28724596441293,824.30178695848178,779.31632795255064,734.33086894661949,727.78735219760699,721.2438354485945,714.700318699582,708.1568019505695,701.61328520155701,695.06976845254451,688.52625170353201,681.98273495451951,675.43921820550702,668.89570145649452,662.35218470748202,655.80866795846953,649.26515120945703,642.72163446044453,636.17811771143204,629.63460096241954,623.09108421340704,616.54756746439455,610.00405071538205,603.46053396636967,{"$f":"AJ66-(AI66-AJ66)","v":596.91701721735728},{"$f":"AK66-(AJ66-AK66)","v":590.3735004683449},583.82998371933252,577.28646697032013,570.74295022130775]
["NREL - UPV5 (CAPEX)",2020,"NREL Utility PV - Class 5/Off System Adjustment/Internal","CAPEX ($/kW)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",1452.7736478333236,1289.2,1244.2145409940688,1199.2290819881375,1154.2436229822065,1109.2581639762752,1064.272704970344,1019.2872459644129,974.30178695848178,929.31632795255064,884.33086894661949,877.78735219760699,871.2438354485945,864.700318699582,858.1568019505695,851.61328520155701,845.06976845254451,838.52625170353201,831.98273495451951,825.43921820550702,818.89570145649452,812.35218470748202,805.80866795846953,799.26515120945703,792.72163446044453,786.17811771143204,779.63460096241954,773.09108421340704,766.54756746439455,760.00405071538205,753.46053396636967,{"$f":"AJ67-(AI67-AJ67)","v":746.91701721735728},740.3735004683449,733.82998371933252,727.28646697032013,720.74295022130775]
[null,2020,"NREL Utility PV - Class 4","CAPEX ($/kW)","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F66","v":1302.7736478333236},{"$f":"G66","v":1139.2},1094.2145409940688,1049.2290819881375,1004.2436229822064,959.25816397627523,914.27270497034408,869.28724596441293,824.30178695848178,779.31632795255064,734.33086894661949,727.78735219760699,721.2438354485945,714.700318699582,708.1568019505695,701.61328520155701,695.06976845254451,688.52625170353201,681.98273495451951,675.43921820550702,668.89570145649452,662.35218470748202,655.80866795846953,649.26515120945703,642.72163446044453,636.17811771143204,629.63460096241954,623.09108421340704,616.54756746439455,610.00405071538205,603.46053396636967,{"$f":"AK66","v":596.91701721735728},590.3735004683449,583.82998371933252,577.28646697032013,570.74295022130775]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","CAPEX ($/kW)","100 MW/400 MWh Lithium-ion w/Solar (Battery Only)",{"$f":"F41","v":1727.2344448095646},{"$f":"G41","v":1475.4571746809856},1370.8148218667313,1255.7082337710517,1166.7622338789354,1103.976822190383,1056.8877634239684,1015.0308222982667,967.9417635318523,931.31694004686335,894.69211656187429,883.95319510431204,872.76954364728704,861.58589219026499,850.40224073324293,839.21858927621793,828.03493781919485,816.85128636216984,805.66763490514779,794.48398344812574,783.30033199110073,772.11668053407766,760.93302907705277,749.7493776200306,738.56572616300855,727.38207470598354,716.19842324896058,705.01477179193557,693.83112033491352,682.64746887789147,671.46381742086646,{"$f":"AK41","v":660.28016596384145},649.09651450681645,637.91286304979144,626.72921159276643,615.54556013574143]
[null,2020,"NREL Utility PV - Class 4","CAPEX ($/kW)","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F66","v":1302.7736478333236},{"$f":"G66","v":1139.2},{"$f":"H66","v":1094.2145409940688},1049.2290819881375,1004.2436229822064,959.25816397627523,914.27270497034408,869.28724596441293,824.30178695848178,779.31632795255064,734.33086894661949,727.78735219760699,721.2438354485945,714.700318699582,708.1568019505695,701.61328520155701,695.06976845254451,688.52625170353201,681.98273495451951,675.43921820550702,668.89570145649452,662.35218470748202,655.80866795846953,649.26515120945703,642.72163446044453,636.17811771143204,629.63460096241954,623.09108421340704,616.54756746439455,610.00405071538205,603.46053396636967,{"$f":"AK66","v":596.91701721735728},590.3735004683449,583.82998371933252,577.28646697032013,570.74295022130775]
["NREL - USB2 (CAPEX)",2020,"NREL Utility-Scale Battery Storage - 2Hr/Internal","CAPEX ($/kW)","100 MW/200 MWh Lithium-ion w/Solar (Battery Only)",988.32170015695567,856.8481750565353,806.67453919034574,746.03666804273098,707.66876245953199,672.11770924501207,652.26300895262989,633.74980366181308,610.0044807302836,596.72339308017945,579.55168279092788,572.65475118952281,565.41035515463568,558.16595911974969,550.92156308486369,543.67716704997667,536.43277101508966,529.18837498020252,521.94397894531664,514.69958291043076,507.45518687554357,500.21079084065667,492.96639480576965,485.7219987708836,478.47760273599766,471.23320670111053,463.98881066622369,456.74441463133655,449.50001859645067,442.25562256156468,435.10849209265666,{"$f":"AJ71-(AI71-AJ71)","v":427.96136162374864},{"$f":"AK71-(AJ71-AK71)","v":420.81423115484063},{"$f":"AL71-(AK71-AL71)","v":413.66710068593261},{"$f":"AM71-(AL71-AM71)","v":406.51997021702459},{"$f":"AN71-(AM71-AN71)","v":399.37283974811658}]
[null,2020,"NREL Utility PV - Class 4","CAPEX ($/kW)","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F66","v":1302.7736478333236},{"$f":"G66","v":1139.2},1094.2145409940688,1049.2290819881375,1004.2436229822064,959.25816397627523,914.27270497034408,869.28724596441293,824.30178695848178,779.31632795255064,734.33086894661949,727.78735219760699,721.2438354485945,714.700318699582,708.1568019505695,701.61328520155701,695.06976845254451,688.52625170353201,681.98273495451951,675.43921820550702,668.89570145649452,662.35218470748202,655.80866795846953,649.26515120945703,642.72163446044453,636.17811771143204,629.63460096241954,623.09108421340704,616.54756746439455,610.00405071538205,603.46053396636967,{"$f":"AK66","v":596.91701721735728},590.3735004683449,583.82998371933252,577.28646697032013,570.74295022130775]
[null,2020,"NREL Utility-Scale Battery Storage - 2Hr","CAPEX ($/kW)","50 MW/200 MWh Lithium-ion w/Solar (Battery Only)",{"$f":"F71","v":988.32170015695567},{"$f":"G71","v":856.8481750565353},806.67453919034574,746.03666804273098,707.66876245953199,672.11770924501207,652.26300895262989,633.74980366181308,610.0044807302836,596.72339308017945,579.55168279092788,572.65475118952281,565.41035515463568,558.16595911974969,550.92156308486369,543.67716704997667,536.43277101508966,529.18837498020252,521.94397894531664,514.69958291043076,507.45518687554357,500.21079084065667,492.96639480576965,485.7219987708836,478.47760273599766,471.23320670111053,463.98881066622369,456.74441463133655,449.50001859645067,442.25562256156468,435.10849209265666,{"$f":"AK71","v":427.96136162374864},420.81423115484063,413.66710068593261,406.51997021702459,399.37283974811658]
["NREL - NWOS8 (CAPEX)",2020,"NREL Land-Based Wind - Class 8","CAPEX ($/kW)","NW Wind On System (Share)",1405.1658156023161,1355.9561782843689,1306.7465409664219,1257.5369036484749,1208.3272663305279,1159.1176290125809,1109.9079916946337,1060.6983543766867,1011.4887170587398,962.27907974079267,913.06944242284555,903.93874799861715,894.80805357438862,885.67735915016021,876.54666472593169,867.41597030170328,858.28527587747487,849.15458145324635,840.02388702901794,830.89319260478942,821.76249818056101,812.6318037563326,803.50110933210408,794.37041490787567,785.23972048364715,776.10902605941874,766.97833163519033,757.84763721096181,748.7169427867334,739.58624836250488,730.45555393827647]
[null,2020,"NREL Land-Based Wind - Class 8/Off System Adjustment","CAPEX ($/kW)","NW Wind Off System",{"$f":"F74/1.025+150","v":1520.8934786364061},{"$f":"G74/1.025+150","v":1472.8840763749943},1424.8746741135824,1376.8652718521707,1328.8558695907591,1280.8464673293472,1232.8370650679353,1184.8276628065237,1136.818260545112,1088.8088582837004,1040.7994560222883,1031.8914614620655,1022.9834669018427,1014.0754723416198,1005.1674777813969,996.25948322117404,987.35148866095119,978.44349410072823,969.53549954050538,960.62750498028242,951.71951042005958,942.81151585983673,933.90352129961377,924.99552673939093,916.08753217916797,907.17953761894523,898.27154305872239,889.36354849849943,880.45555393827658,871.54755937805362,862.63956481783077]
["NREL - WM3 (CAPEX)",2020,"NREL Land-Based Wind - Class 3/Off System Adjustment","CAPEX ($/kW)","Wind Montana",1555.16581560232,1505.9561782843689,1456.7465409664219,1407.5369036484749,1358.3272663305279,1309.1176290125809,1259.9079916946337,1210.6983543766867,1161.4887170587399,1112.2790797407927,1063.0694424228454,1053.9387479986171,1044.8080535743886,1035.6773591501601,1026.5466647259318,1017.4159703017033,1008.2852758774749,999.15458145324635,990.02388702901794,980.89319260478942,971.76249818056101,962.6318037563326,953.50110933210408,944.37041490787567,935.23972048364715,926.10902605941874,916.97833163519033,907.84763721096181,898.7169427867334,889.58624836250488,880.45555393827647]
["NREL - OSW12 (CAPEX)",2020,"NREL Wind Speed Class 12","CAPEX ($/kW)","Off Shore Wind (Share)",5291.9935008687917,4848.8147852310394,4628.3151458536304,4471.8681619764357,4350.518453677857,4251.3685225990275,4167.5384503388386,4094.9215387218319,4030.8688832216185,3973.5718304232541,3921.7403414601063,3874.4218993444247,3830.8931521751415,3790.5918270842349,3753.0721910458456,3717.9749154672295,3685.0060927976601,3653.9222599670161,3624.5194764627595,3596.6252071686508,3570.0921877068272,3544.793718205503,3520.6200040669628,3497.4752760898209,3475.2754988700717,3453.9465289205382,3433.4226205896075,3413.645203829632,3394.5618765372669,3376.1255677912422,3358.2938383448945]
["NREL - NUC (CAPEX)",2020,"NREL Nuclear - Small Modular Reactor","CAPEX ($/kW)","Small Modular Reactor (share)",6809.4209964769625,6766.8649042380366,6724.3088119991107,6681.7527197601848,6639.1898973147863,6596.6319105748962,6554.0756762110132,6511.5160282322086,6468.9588563376183,6426.3994657410321,6383.8396918672297,6341.2782971660572,6298.7187364163647,6256.1626561619232,6213.5984570408355,6171.0403622247304,6128.4807940221526,6085.9247147259493,6043.3649199055362,6000.806131875358,5958.248832195316,5915.6852484050869,5873.1262141621937,5830.5669549173699,5788.0076689950502,5745.4537247784974,5702.8938449716934,5660.3348365167567,5617.77270633647,5575.2137253835235,5532.6548430906942]
["NREL - GEO (CAPEX)",2020,"NREL Geothermal - Hydro / Flash","CAPEX ($/kW)","Geothermal (Off System)",4559.2782029260652,4493.6040858861579,4427.9299688462506,4362.2558518063433,4296.5817347664361,4230.9076177265288,4165.2335006866215,4099.5593836467142,4033.8852666068069,3968.2111495668996,3902.5370325269942,3883.0243473643591,3863.6092256275374,3844.2911794993997,3825.0697236019028,3805.9443749838933,3786.9146531089737,3767.9800798434289,3749.1401794442118,3730.3944785469907,3711.7425061542558,3693.1837936234847,3674.7178746553673,3656.3442852820904,3638.0625638556799,3619.8722510364014,3601.7728897812194,3583.7640253323134,3565.8452052056518,3548.0159791796236,3530.2758992837257]
[null,2022,"Internal","CAPEX ($/kW)","7F.04 CT Frame Greenfield",null,null,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558,744.45829524363558]
[null,2022,"Internal","CAPEX ($/kW)","Reciprocating Engine (ICE) Machine",null,null,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191,1139.3241946095191]
[null,2022,"Internal","CAPEX ($/kW)","NG CCCT (1x1 w/DF)",null,null,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339,1139.1139386780339]
[null,2020,"Internal","CAPEX ($/kW)","Hydrogen Fuel Cell with 40 hrs Storage ",5356,{"$f":"F83*(1+G355)","v":5356},5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356,5356]
[null,2022,"Internal","CAPEX ($/kW)","7F.04 CT Frame Greenfield + amonia + storage",null,null,{"$f":"H80+20000000/('Resource Options'!E3*1000)","v":855.26468877254217},855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217,855.26468877254217]
[]
[null,{"$f":"D86","v":"Variable Operation and Maintenance Expenses ($/MWh)"},null,"Variable Operation and Maintenance Expenses ($/MWh)"]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","Variable Operation and Maintenance Expenses ($/MWh)","Distribution Scale 4hr Lithium-Ion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 8Hr","Variable Operation and Maintenance Expenses ($/MWh)","Distribution Scale 8hr Lithium-Ion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NREL - USB4 (VOM)",2020,"NREL Utility-Scale Battery Storage - 4Hr","Variable Operation and Maintenance Expenses ($/MWh)","4hr Lithium-Ion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NREL - USB8 (VOM)",2020,"NREL Utility-Scale Battery Storage - 8Hr","Variable Operation and Maintenance Expenses ($/MWh)","8hr Lithium-Ion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NREL - USB16 (VOM)",2020,"NREL Utility-Scale Battery Storage - 16Hr","Variable Operation and Maintenance Expenses ($/MWh)","16hr Lithium-Ion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","4 hr Vanadium Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","4 hr Zinc Bromide Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"Form Energy","Variable Operation and Maintenance Expenses ($/MWh)","100hr Iron Oxide",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Liquid Air",0,0,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75]
["NREL - PSHP10 (VOM)",2020,"NREL Pumped Storage Hydropower - National Class 10","Variable Operation and Maintenance Expenses ($/MWh)","Pumped Hydro (8.5 hr/ 400 MW share)",0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996]
["NREL - PSHP7 (VOM)",2020,"NREL Pumped Storage Hydropower - National Class 7","Variable Operation and Maintenance Expenses ($/MWh)","Pumped Hydro (16 hr/ 100 MW)",0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996]
["NREL - PSHP5 (VOM)",2020,"NREL Pumped Storage Hydropower - National Class 5","Variable Operation and Maintenance Expenses ($/MWh)","Pumped Hyrdo (24 hr/ 100 MW)",0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996,0.51249999999999996]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Wood Biomass",null,null,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994,3.5074999999999994]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Rathdrum CT 2055 Uprates two unit operation",null,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75]
["NREL - RPV8 (CF)",2020,"NREL Residential PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","New Residential Solar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Residential PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","New Residential Solar + Storage (Solar Only)",{"$f":"F102","v":0},{"$f":"G102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS102","v":0},0,0,0,0,0]
[null,2020,"NREL Residential PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","Existing Residential Solar",{"$f":"F102","v":0},{"$f":"G102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS102","v":0},0,0,0,0,0]
[null,2020,"NREL Residential PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","Existing Residential Solar + Storage (Solar Only)",{"$f":"F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR104","v":0},0,0,0,0,0,0]
["NREL - CPV8 (CF)",2020,"NREL Commercial PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","Commercial Solar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Commercial PV - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","Commercial Solar + Storage (Solar Only)",{"$f":"F106","v":0},{"$f":"G106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR106","v":0},0,0,0,0,0,0]
[null,2020,"NREL Utility PV - Class 4","Variable Operation and Maintenance Expenses ($/MWh)","Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"F110","v":0},{"$f":"G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS110","v":0},0,0,0,0,0]
[null,2020,"NREL Utility PV - Class 4","Variable Operation and Maintenance Expenses ($/MWh)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",{"$f":"F108","v":0},{"$f":"G108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS108","v":0},0,0,0,0,0]
["NREL - UPV4 (CF)",2020,"NREL Utility PV - Class 4","Variable Operation and Maintenance Expenses ($/MWh)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NREL - UPV5 (CF)",2020,"NREL Utility PV - Class 5","Variable Operation and Maintenance Expenses ($/MWh)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","Variable Operation and Maintenance Expenses ($/MWh)","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F89","v":0},{"$f":"G89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS89","v":0},0,0,0,0,0]
["NREL - USB2 (VOM)",2020,"NREL Utility-Scale Battery Storage - 2Hr","Variable Operation and Maintenance Expenses ($/MWh)","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 2Hr","Variable Operation and Maintenance Expenses ($/MWh)","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NREL - NWOS8 (VOM)",2020,"NREL Land-Based Wind - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","NW Wind On System (Share)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,"NREL Land-Based Wind - Class 8","Variable Operation and Maintenance Expenses ($/MWh)","NW Wind Off System",{"$f":"F115","v":0},{"$f":"G115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR115","v":0},0,0,0,0,0,0]
["NREL - WM3 (VOM)",2020,"NREL Land-Based Wind - Class 3","Variable Operation and Maintenance Expenses ($/MWh)","Wind Montana",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NREL - OSW12 (VOM)",2020,"NREL Wind Speed Class 12","Variable Operation and Maintenance Expenses ($/MWh)","Off Shore Wind (Share)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NREL - NUC (VOM)",2020,"NREL Nuclear - Small Modular Reactor","Variable Operation and Maintenance Expenses ($/MWh)","Small Modular Reactor (share)",3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6]
["NREL - GEO (VOM)",2020,"NREL Geothermal - Hydro / Flash","Variable Operation and Maintenance Expenses ($/MWh)","Geothermal (Off System)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","7F.04 CT Frame Greenfield",null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Reciprocating Engine (ICE) Machine",null,null,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75,5.75]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","NG CCCT (1x1 w/DF)",null,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","Hydrogen Fuel Cell with 40 hrs Storage ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Internal","Variable Operation and Maintenance Expenses ($/MWh)","7F.04 CT Frame Greenfield + amonia + storage",null,null,{"$f":"H121","v":3},{"$f":"I121","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"BU121","v":3},3,3,3]
[]
[null,{"$f":"D127","v":"Fuel Costs"},null,"Fuel Costs"]
["NREL - NUC (FUEL)",2020,"NREL Nuclear - Small Modular Reactor","Fuel Costs ($/MMBtu) - Uranium","Small Modular Reactor (share)",0.68449283667621774,0.68449283667621774,0.68549474689589307,0.68749952244508128,0.6885014326647565,0.69050525310410704,0.69150811843361992,0.69351193887297036,0.69451384909264569,0.69651862464183389,0.69852340019102199,0.69952531041069732,0.70153008595988542,0.70353390639923596,0.70453581661891118,0.70654059216809939,0.7085453677172876,0.70954727793696282,0.71155109837631336,0.71355587392550146,0.71556064947468956,0.71756446991404021,0.71956924546322831,0.72157306590257886,0.72357784145176696,0.72558261700095517,0.72758643744030571,0.72959121298949381,0.73159503342884435,0.73359980897803245,0.735603629417383]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","7F.04 CT Frame Greenfield"]
[null,null,"2021 IRP","Fuel Costs (%) Variable Charge","7F.04 CT Frame Greenfield",5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","Reciprocating Engine (ICE) Machine"]
[null,null,"2021 IRP","Fuel Costs (%) Variable Charge","Reciprocating Engine (ICE) Machine",5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","NG CCCT (1x1 w/DF)"]
[null,null,"2021 IRP","Fuel Costs (%) Variable Charge","NG CCCT (1x1 w/DF)",5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,"Hydrogen-Ammonia Pricing workbook","Fuel Costs ($/MMBtu) - Renewable Hydrogen","Hydrogen Fuel Cell with 40 hrs Storage "]
[null,null,"James and Tom","Fuel Costs ($/MMBtu) - Amonia","7F.04 CT Frame Greenfield + amonia + storage"]
[null,null,"2021 IRP","Fuel Costs ($/MMBtu) - Incremental Hog Fuel","Wood Biomass"]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","Rathdrum CT 2055 Uprates two unit operation"]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","Rathdrum CT 2055 Uprates two unit operation"]
[null,null,"2021 IRP","Variable Charge","Rathdrum CT 2055 Uprates two unit operation",5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,null,"Natural Gas Price Forecast","Fuel Costs ($/MMBtu) - Malin","Rathdrum CT: Inlet Evaporation 2 unit operation"]
[]
[null,{"$f":"D143","v":"Mid-Columbia (off-peak)"},null,"Mid-Columbia (off-peak)"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Distribution Scale 4hr Lithium-Ion"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Distribution Scale 8hr Lithium-Ion"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","4hr Lithium-Ion"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","8hr Lithium-Ion"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","16hr Lithium-Ion"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","4 hr Vanadium Flow Battery"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","4 hr Zinc Bromide Flow Battery"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","100hr Iron Oxide"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Liquid Air"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Pumped Hydro (8.5 hr/ 400 MW share)"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Pumped Hydro (16 hr/ 100 MW)"]
[null,null,null,"Mid-Columbia (off-peak) $/MWh","Pumped Hyrdo (24 hr/ 100 MW)"]
[]
[null,{"$f":"D157","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},null,"Fixed Operation and Maintenance Expenses ($/kW-yr)"]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","Distribution Scale 4hr Lithium-Ion",{"$f":"F39*0.025","v":57.013691089493207},48.702861285465438,45.248757648198392,41.449243647204639,38.513255555527628,36.440793373167409,34.886446736397225,33.504805281490398,31.950458644720239,30.741522371676766,29.532586098633296,29.178108712858791,28.808951386625822,28.439794060392945,28.070636734160075,27.701479407927106,27.332322081694201,26.963164755461236,26.594007429228363,26.224850102995493,25.855692776762524,25.486535450529622,25.117378124296657,24.748220798063784,24.379063471830911,24.009906145597945,23.640748819365044,23.271591493132078,22.902434166899205,22.533276840666332,22.164119514433366,0,{"$f":"AL39*0.025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR39*0.025","v":0},0,0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 8Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","Distribution Scale 8hr Lithium-Ion",{"$f":"F40*0.025","v":105.79472726244683},89.541767104828494,82.491784967743314,75.09639246693142,68.821374339709038,64.95097290743972,61.598687020760487,58.675954780217332,55.580517357810805,52.830490299131,50.337311704723916,49.729196460480161,49.099980064170985,48.47076366786203,47.841547271553075,47.2123308752439,46.58311447893491,45.953898082625749,45.324681686316779,44.695465290007832,44.066248893698656,43.437032497389659,42.807816101080505,42.178599704771536,41.549383308462581,40.92016691215342,40.290950515844429,39.661734119535254,39.032517723226299,38.403301326917351,37.767663719001327,0,{"$f":"AL40*0.025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR40*0.025","v":0},0,0,0,0,0,0]
["NREL - USB4 (FOM)",2020,"NREL Utility-Scale Battery Storage - 4Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","4hr Lithium-Ion",43.180861120239101,36.88642936702464,34.270370546668282,31.392705844276293,29.169055846973386,27.599420554759575,26.422194085599212,25.375770557456669,24.198544088296309,23.282923501171584,22.36730291404686,22.098829877607802,21.819238591182177,21.539647304756627,21.260056018331074,20.98046473190545,20.700873445479871,20.421282159054247,20.141690872628697,19.862099586203144,19.582508299777519,19.302917013351944,19.02332572692632,18.743734440500766,18.464143154075213,18.184551867649589,17.904960581224014,17.625369294798389,17.345778008372839,17.066186721947286,16.786595435521662,{"$f":"AK41*0.025","v":16.507004149096037},{"$f":"AL41*0.025","v":16.227412862670413},15.947821576244786,15.668230289819162,15.388639003393536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR41*0.025","v":0},0,0,0,0,0,0]
["NREL - USB8 (FOM)",2020,"NREL Utility-Scale Battery Storage - 8Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","8hr Lithium-Ion",80.126498352869575,67.816879348247156,62.47738468048756,56.876284130692333,52.123729417943565,49.192376202028129,46.653431809166136,44.439821489279353,42.095408228374744,40.01260084950578,38.124324602594179,37.663752073347268,37.187198015814751,36.71064395828239,36.234089900750028,35.757535843217511,35.280981785685128,34.804427728152611,34.327873670620249,33.851319613087895,33.374765555555378,32.898211498022988,32.421657440490478,31.945103382958116,31.468549325425762,30.991995267893245,30.515441210360862,30.038887152828341,29.562333095295983,29.085779037763629,28.604361701932152,{"$f":"AK42*0.025","v":0},{"$f":"AL42*0.025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR42*0.025","v":0},0,0,0,0,0,0]
["NREL - USB16 (FOM)",2020,"NREL Utility-Scale Battery Storage - 16Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","16hr Lithium-Ion",154.01777281813045,129.67777931069222,118.89141294812612,107.84344070352441,98.033076559883909,92.378287496565221,87.115907256300005,82.567923352924723,77.889136508531635,73.471955546174158,69.638367979688823,68.793596464826194,67.923116865079891,67.052637265333928,66.182157665587951,65.311678065841633,64.441198466095656,63.570718866349345,62.700239266603369,61.829759666857399,60.959280067111095,60.088800467365097,59.218320867618786,58.347841267872809,57.477361668126846,56.606882068380543,55.736402468634552,54.865922868888248,53.995443269142271,53.124963669396301,52.239894234753137,{"$f":"AK43*0.025","v":0},{"$f":"AL43*0.025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR43*0.025","v":0},0,0,0,0,0,0]
[null,2020,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","4 hr Vanadium Flow Battery",57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997,57.150799999999997]
[null,2020,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","4 hr Zinc Bromide Flow Battery",64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002,64.295000000000002]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","100hr Iron Oxide",null,null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Liquid Air",null,null,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
["NREL - PSHP10 (FOM)",2020,"NREL Pumped Storage Hydropower - National Class 10","Fixed Operation and Maintenance Expenses ($/kW-yr)","Pumped Hydro (8.5 hr/ 400 MW share)",17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82]
["NREL - PSHP7 (FOM)",2020,"NREL Pumped Storage Hydropower - National Class 7","Fixed Operation and Maintenance Expenses ($/kW-yr)","Pumped Hydro (16 hr/ 100 MW)",17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82]
["NREL - PSHP5 (FOM)",2020,"NREL Pumped Storage Hydropower - National Class 5","Fixed Operation and Maintenance Expenses ($/kW-yr)","Pumped Hyrdo (24 hr/ 100 MW)",17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82,17.82]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Wood Biomass",null,null,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996,28.749999999999996]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Rathdrum CT 2055 Uprates two unit operation",null,null,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992,5.4854999999999992]
["NREL - RPV8 (FOM)",2020,"NREL Residential PV - Class 8","Fixed Operation and Maintenance Expenses ($/kW-yr)","New Residential Solar",29.295961999999999,28.973695854980193,27.227838866776466,25.481981878572736,23.736124890369009,21.990267902165286,20.244410913961559,18.498553925757832,16.752696937554106,15.006839949350381,13.260982961146656,13.152605425931542,13.044227890716426,12.93585035550131,12.827472820286197,12.719095285071081,12.610717749855965,12.502340214640851,12.393962679425735,12.285585144210621,12.177207608995506,12.06883007378039,11.960452538565276,11.85207500335016,11.743697468135045,11.635319932919931,11.526942397704815,11.418564862489701,11.310187327274585,11.201809792059469,11.093432256844359]
[null,2020,{"$f":"C173","v":"NREL Residential PV - Class 8"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","New Residential Solar + Storage (Solar Only)",{"$f":"F173","v":29.295961999999999},{"$f":"G173","v":28.973695854980193},27.227838866776466,25.481981878572736,23.736124890369009,21.990267902165286,20.244410913961559,18.498553925757832,16.752696937554106,15.006839949350381,13.260982961146656,13.152605425931542,13.044227890716426,12.93585035550131,12.827472820286197,12.719095285071081,12.610717749855965,12.502340214640851,12.393962679425735,12.285585144210621,12.177207608995506,12.06883007378039,11.960452538565276,11.85207500335016,11.743697468135045,11.635319932919931,11.526942397704815,11.418564862489701,11.310187327274585,11.201809792059469,11.093432256844359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS173","v":0},0,0,0,0,0]
["NREL - RB5 (FOM)",2020,"NREL Residential Battery Storage - 5 kW - 12.5 kWh","Fixed Operation and Maintenance Expenses ($/kW-yr)","New Residential Solar + Storage (Battery Only)",93.660152825328879,87.909514267412931,81.662226845568284,75.869041122940857,70.43115856971211,65.271063006774284,62.631423357593178,60.288747677082426,58.277402425614731,56.352897470882432,54.61091962282233,53.94304109545476,53.260412604010781,52.577784112566761,51.895155621122846,51.212527129678783,50.529898638234883,49.847270146790834,49.164641655346863,48.482013163902835,47.799384672458871,47.116756181014793,46.434127689570886,45.751499198126808,45.068870706682844,44.386242215238802,43.703613723794859,43.020985232350817,42.33835674090686,41.655728249462911,40.95818971711676]
[null,2020,{"$f":"C173","v":"NREL Residential PV - Class 8"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Existing Residential Solar",{"$f":"F173","v":29.295961999999999},{"$f":"G173","v":28.973695854980193},27.227838866776466,25.481981878572736,23.736124890369009,21.990267902165286,20.244410913961559,18.498553925757832,16.752696937554106,15.006839949350381,13.260982961146656,13.152605425931542,13.044227890716426,12.93585035550131,12.827472820286197,12.719095285071081,12.610717749855965,12.502340214640851,12.393962679425735,12.285585144210621,12.177207608995506,12.06883007378039,11.960452538565276,11.85207500335016,11.743697468135045,11.635319932919931,11.526942397704815,11.418564862489701,11.310187327274585,11.201809792059469,11.093432256844359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS173","v":0},0,0,0,0,0]
[null,2020,{"$f":"C176","v":"NREL Residential PV - Class 8"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Existing Residential Solar + Storage (Solar Only)",{"$f":"F176","v":29.295961999999999},{"$f":"G176","v":28.973695854980193},27.227838866776466,25.481981878572736,23.736124890369009,21.990267902165286,20.244410913961559,18.498553925757832,16.752696937554106,15.006839949350381,13.260982961146656,13.152605425931542,13.044227890716426,12.93585035550131,12.827472820286197,12.719095285071081,12.610717749855965,12.502340214640851,12.393962679425735,12.285585144210621,12.177207608995506,12.06883007378039,11.960452538565276,11.85207500335016,11.743697468135045,11.635319932919931,11.526942397704815,11.418564862489701,11.310187327274585,11.201809792059469,11.093432256844359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS176","v":0},0,0,0,0,0]
[null,2020,{"$f":"C175","v":"NREL Residential Battery Storage - 5 kW - 12.5 kWh"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Existing Residential Solar + Storage (Battery Only)",{"$f":"F175","v":93.660152825328879},{"$f":"G175","v":87.909514267412931},81.662226845568284,75.869041122940857,70.43115856971211,65.271063006774284,62.631423357593178,60.288747677082426,58.277402425614731,56.352897470882432,54.61091962282233,53.94304109545476,53.260412604010781,52.577784112566761,51.895155621122846,51.212527129678783,50.529898638234883,49.847270146790834,49.164641655346863,48.482013163902835,47.799384672458871,47.116756181014793,46.434127689570886,45.751499198126808,45.068870706682844,44.386242215238802,43.703613723794859,43.020985232350817,42.33835674090686,41.655728249462911,40.95818971711676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS175","v":0},0,0,0,0,0]
["NREL - CPV8 (FOM)",2020,"NREL Commercial PV - Class 8","Fixed Operation and Maintenance Expenses ($/kW-yr)","Commercial Solar",18.778165000000001,17.920008677361601,17.219560951223354,16.519113225085107,15.81866549894686,15.118217772808613,14.417770046670366,13.717322320532119,13.016874594393872,12.316426868255625,11.615979142117382,11.515744268085129,11.415509394052879,11.31527452002063,11.21503964598838,11.11480477195613,11.014569897923881,10.914335023891631,10.814100149859382,10.71386527582713,10.613630401794881,10.513395527762629,10.41316065373038,10.31292577969813,10.21269090566588,10.112456031633631,10.012221157601381,9.9119862835691315,9.8117514095368801,9.7115165355046305,9.611281661472372]
[null,2020,{"$f":"C179","v":"NREL Commercial PV - Class 8"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Commercial Solar + Storage (Solar Only)",{"$f":"F179","v":18.778165000000001},{"$f":"G179","v":17.920008677361601},17.219560951223354,16.519113225085107,15.81866549894686,15.118217772808613,14.417770046670366,13.717322320532119,13.016874594393872,12.316426868255625,11.615979142117382,11.515744268085129,11.415509394052879,11.31527452002063,11.21503964598838,11.11480477195613,11.014569897923881,10.914335023891631,10.814100149859382,10.71386527582713,10.613630401794881,10.513395527762629,10.41316065373038,10.31292577969813,10.21269090566588,10.112456031633631,10.012221157601381,9.9119862835691315,9.8117514095368801,9.7115165355046305,9.611281661472372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS179","v":0},0,0,0,0,0]
["NREL - CB4 (FOM)",2020,"NREL Commercial Battery Storage 4Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","Commercial Solar + Storage (Battery Only)",55.556214031186578,46.06831787548154,42.713336827069469,39.526474218326513,36.472840095749824,33.52445504807028,32.120294050935939,30.877408646578456,29.821674770955028,28.823799839843176,27.920325420914629,27.573088182046476,27.224087481148207,26.87508678024993,26.526086079351714,26.177085378453377,25.828084677555154,25.479083976656838,25.130083275758604,24.781082574860292,24.432081873962055,24.083081173063732,23.734080472165505,23.385079771267172,23.036079070368942,22.687078369470637,22.338077668572399,21.989076967674084,21.64007626677585,21.291075565877613,20.940244065685967]
[null,2020,"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0","Fixed Operation and Maintenance Expenses ($/kW-yr)","Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"F185/((13+9.5)/2)*((12+16)/2)","v":28.153925631999996},{"$f":"G185/((13+9.5)/2)*((12+16)/2)","v":25.581795555555555},24.828820745625194,24.085512715445834,23.344528098034356,22.605771259514295,21.869151743480892,21.13458392530449,20.401986693767217,19.671283157544494,18.942400374298266,18.817081876551693,18.692085852466892,18.567407015590405,18.443040194391653,18.318980329156947,18.195222468983637,18.071761768870743,17.948593486902407,17.825712981520777,17.703115708885008,17.580797220313229,17.458753159804445,17.336979261637467,17.215471348044119,17.094225326954039,16.973237189808508,16.852503009440852,16.732018938021106,16.61178120506262,16.491786115488473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS185/((13+9.5)/2)*((12+16)/2)","v":0},0,0,0,0,0]
[null,2020,{"$f":"C182","v":"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",{"$f":"F182","v":28.153925631999996},{"$f":"G182","v":25.581795555555555},24.828820745625194,24.085512715445834,23.344528098034356,22.605771259514295,21.869151743480892,21.13458392530449,20.401986693767217,19.671283157544494,18.942400374298266,18.817081876551693,18.692085852466892,18.567407015590405,18.443040194391653,18.318980329156947,18.195222468983637,18.071761768870743,17.948593486902407,17.825712981520777,17.703115708885008,17.580797220313229,17.458753159804445,17.336979261637467,17.215471348044119,17.094225326954039,16.973237189808508,16.852503009440852,16.732018938021106,16.61178120506262,16.491786115488473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS182","v":0},0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0","Fixed Operation and Maintenance Expenses ($/kW-yr)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Battery Only)",{"$f":"F188*1.3/2.5","v":22.454047782524334},{"$f":"G188*1.3/2.5","v":19.180943270852815},17.820592684267506,16.324207039023673,15.167909040426162,14.351698688474979,13.739540924511591,13.195400689877468,12.583242925914082,12.107120220609223,11.630997515304369,11.491391536356058,11.346004067414732,11.200616598473447,11.05522912953216,10.909841660590834,10.764454191649532,10.619066722708208,10.473679253766923,10.328291784825634,10.182904315884311,10.03751684694301,9.8921293780016875,9.7467419090603986,9.6013544401191115,9.4559669711777854,9.3105795022364877,9.1651920332951633,9.0198045643538762,8.8744170954125892,8.729029626471263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS188*1.3/2.5","v":0},0,0,0,0,0]
["NREL - UPV4 (FOM)",2020,"NREL Utility PV - Class 4","Fixed Operation and Maintenance Expenses ($/kW-yr)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",22.623690239999998,20.556799999999999,19.951730956305958,19.354429860626116,18.75899579306332,18.165351904966844,17.573425508154287,16.983147797119678,16.3944535932058,15.80728110874111,15.221571729346822,15.120869365086181,15.020426131446611,14.920237780385147,14.820300156207578,14.720609193072546,14.621160912576137,14.521951421413991,14.422976909118004,14.32423364586491,14.225717980354025,14.127426337751704,14.029355217700001,13.93150119238725,13.833860904678309,13.736431066302353,13.639208456096123,13.542189918300684,13.445372360909818,13.348752754068176,13.252328128517522]
["NREL - UPV5 (FOM)",2020,"NREL Utility PV - Class 5","Fixed Operation and Maintenance Expenses ($/kW-yr)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",22.623690239999998,20.556799999999999,19.951730956305958,19.354429860626116,18.75899579306332,18.165351904966844,17.573425508154287,16.983147797119678,16.3944535932058,15.80728110874111,15.221571729346822,15.120869365086181,15.020426131446611,14.920237780385147,14.820300156207578,14.720609193072546,14.621160912576137,14.521951421413991,14.422976909118004,14.32423364586491,14.225717980354025,14.127426337751704,14.029355217700001,13.93150119238725,13.833860904678309,13.736431066302353,13.639208456096123,13.542189918300684,13.445372360909818,13.348752754068176,13.252328128517522]
[null,2020,{"$f":"C185","v":"NREL Utility PV - Class 4"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F185","v":22.623690239999998},{"$f":"G185","v":20.556799999999999},19.951730956305958,19.354429860626116,18.75899579306332,18.165351904966844,17.573425508154287,16.983147797119678,16.3944535932058,15.80728110874111,15.221571729346822,15.120869365086181,15.020426131446611,14.920237780385147,14.820300156207578,14.720609193072546,14.621160912576137,14.521951421413991,14.422976909118004,14.32423364586491,14.225717980354025,14.127426337751704,14.029355217700001,13.93150119238725,13.833860904678309,13.736431066302353,13.639208456096123,13.542189918300684,13.445372360909818,13.348752754068176,13.252328128517522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS185","v":0},0,0,0,0,0]
[null,2020,"NREL Utility-Scale Battery Storage - 4Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","100 MW/400 MWh Lithium-ion w/Solar (Battery Only)",{"$f":"F160","v":43.180861120239101},{"$f":"G160","v":36.88642936702464},34.270370546668282,31.392705844276293,29.169055846973386,27.599420554759575,26.422194085599212,25.375770557456669,24.198544088296309,23.282923501171584,22.36730291404686,22.098829877607802,21.819238591182177,21.539647304756627,21.260056018331074,20.98046473190545,20.700873445479871,20.421282159054247,20.141690872628697,19.862099586203144,19.582508299777519,19.302917013351944,19.02332572692632,18.743734440500766,18.464143154075213,18.184551867649589,17.904960581224014,17.625369294798389,17.345778008372839,17.066186721947286,16.786595435521662]
[null,2020,{"$f":"C185","v":"NREL Utility PV - Class 4"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F185","v":22.623690239999998},{"$f":"G185","v":20.556799999999999},19.951730956305958,19.354429860626116,18.75899579306332,18.165351904966844,17.573425508154287,16.983147797119678,16.3944535932058,15.80728110874111,15.221571729346822,15.120869365086181,15.020426131446611,14.920237780385147,14.820300156207578,14.720609193072546,14.621160912576137,14.521951421413991,14.422976909118004,14.32423364586491,14.225717980354025,14.127426337751704,14.029355217700001,13.93150119238725,13.833860904678309,13.736431066302353,13.639208456096123,13.542189918300684,13.445372360909818,13.348752754068176,13.252328128517522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS185","v":0},0,0,0,0,0]
["NREL - USB2 (FOM)",2020,"NREL Utility-Scale Battery Storage - 2Hr","Fixed Operation and Maintenance Expenses ($/kW-yr)","100 MW/200 MWh Lithium-ion w/Solar (Battery Only)",24.708042503923892,21.421204376413385,20.166863479758646,18.650916701068276,17.6917190614883,16.802942731125302,16.306575223815749,15.843745091545328,15.250112018257092,14.918084827004487,14.488792069773197,14.31636877973807,14.135258878865892,13.954148977993743,13.773039077121593,13.591929176249417,13.410819275377243,13.229709374505063,13.048599473632917,12.867489572760769,12.68637967188859,12.505269771016417,12.324159870144243,12.143049969272091,11.961940068399942,11.780830167527764,11.599720266655593,11.418610365783415,11.237500464911268,11.056390564039118,10.877712302316418]
[null,2020,{"$f":"C185","v":"NREL Utility PV - Class 4"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F185","v":22.623690239999998},{"$f":"G185","v":20.556799999999999},19.951730956305958,19.354429860626116,18.75899579306332,18.165351904966844,17.573425508154287,16.983147797119678,16.3944535932058,15.80728110874111,15.221571729346822,15.120869365086181,15.020426131446611,14.920237780385147,14.820300156207578,14.720609193072546,14.621160912576137,14.521951421413991,14.422976909118004,14.32423364586491,14.225717980354025,14.127426337751704,14.029355217700001,13.93150119238725,13.833860904678309,13.736431066302353,13.639208456096123,13.542189918300684,13.445372360909818,13.348752754068176,13.252328128517522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS185","v":0},0,0,0,0,0]
[null,2020,{"$f":"C190","v":"NREL Utility-Scale Battery Storage - 2Hr"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","50 MW/200 MWh Lithium-ion w/Solar (Battery Only)",{"$f":"F190","v":24.708042503923892},{"$f":"G190","v":21.421204376413385},20.166863479758646,18.650916701068276,17.6917190614883,16.802942731125302,16.306575223815749,15.843745091545328,15.250112018257092,14.918084827004487,14.488792069773197,14.31636877973807,14.135258878865892,13.954148977993743,13.773039077121593,13.591929176249417,13.410819275377243,13.229709374505063,13.048599473632917,12.867489572760769,12.68637967188859,12.505269771016417,12.324159870144243,12.143049969272091,11.961940068399942,11.780830167527764,11.599720266655593,11.418610365783415,11.237500464911268,11.056390564039118,10.877712302316418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS190","v":0},0,0,0,0,0]
["NREL - NWOS8 (FOM)",2020,"NREL Land-Based Wind - Class 8","Fixed Operation and Maintenance Expenses ($/kW-yr)","NW Wind On System (Share)",43,42.594999999999999,42.19,41.785000000000004,41.38,40.975000000000001,40.570000000000007,40.165000000000006,39.760000000000005,39.355000000000004,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,2020,{"$f":"C193","v":"NREL Land-Based Wind - Class 8"},"Fixed Operation and Maintenance Expenses ($/kW-yr)","NW Wind Off System",{"$f":"F193/1.025","v":41.951219512195124},{"$f":"G193/1.025","v":41.556097560975616},41.1609756097561,40.765853658536592,40.370731707317077,39.975609756097569,39.580487804878061,39.185365853658546,38.79024390243903,38.395121951219522,38.000000000000007,37.715000000000011,37.430000000000007,37.14500000000001,36.860000000000014,36.575000000000003,36.290000000000006,36.005000000000003,35.720000000000006,35.435000000000002,35.150000000000006,34.865000000000009,34.580000000000005,34.295000000000009,34.010000000000005,33.725000000000001,33.44,33.155000000000001,32.870000000000005,32.585000000000001,32.300000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS193/1.025","v":0},0,0,0,0,0]
["NREL - WM3 (FOM)",2020,"NREL Land-Based Wind - Class 3","Fixed Operation and Maintenance Expenses ($/kW-yr)","Wind Montana",43,42.594999999999999,42.19,41.785000000000004,41.38,40.975000000000001,40.570000000000007,40.165000000000006,39.760000000000005,39.355000000000004,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
["NREL - OSW12 (FOM)",2020,"NREL Wind Speed Class 12","Fixed Operation and Maintenance Expenses ($/kW-yr)","Off Shore Wind (Share)",95.264231605586971,91.311157045023947,88.244914200844832,85.739611378663483,83.621408024087856,81.786536818100458,80.168065712303019,78.720293973921343,77.410625130339469,76.214991151739994,75.115114510953234,74.096787797164382,73.148748307560894,72.261916591176984,71.428866244299812,70.64344548537953,69.900501181821369,69.195673746997883,68.525242130803917,67.88600490341598,67.275187794468735,66.69037092481652,66.129430902818768,65.590494284029759,65.071899819019066,64.572167570240893,64.089973450668978,63.624128080637405,63.173559112810402,62.737296364253496,62.314459237055523]
["NREL - NUC (FOM)",2020,"NREL Nuclear - Small Modular Reactor","Fixed Operation and Maintenance Expenses ($/kW-yr)","Small Modular Reactor (share)",114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114]
["NREL - GEO (FOM)",2020,"NREL Geothermal - Hydro / Flash","Fixed Operation and Maintenance Expenses ($/kW-yr)","Geothermal (Off System)",107.38936857780548,106.58285429810317,105.77634001840086,104.96982573869855,104.16331145899623,103.35679717929392,102.55028289959161,101.74376861988929,100.93725434018698,100.13074006048467,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413,99.324225780782413]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","7F.04 CT Frame Greenfield",null,null,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001,5.0266500000000001]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Reciprocating Engine (ICE) Machine",null,null,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997,4.9909999999999997]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","NG CCCT (1x1 w/DF)",null,null,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996,29.554999999999996]
[null,2020,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","Hydrogen Fuel Cell with 40 hrs Storage ",159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426,159.81843400447426]
[null,2022,"Internal","Fixed Operation and Maintenance Expenses ($/kW-yr)","7F.04 CT Frame Greenfield + amonia + storage",null,null,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[]
[null,{"$f":"D205","v":"Round-Trip Efficiency"},null,"Round-Trip Efficiency"]
[null,null,"Internal","Round-Trip Efficiency","Distribution Scale 4hr Lithium-Ion",{"$f":"F208","v":0.86},{"$f":"G208","v":0.86},0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,{"$f":"BS208","v":0.86},0.86,0.86,0.86,0.86,0.86]
[null,null,"Internal","Round-Trip Efficiency","Distribution Scale 8hr Lithium-Ion",{"$f":"F209","v":0.86},{"$f":"G209","v":0.86},0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,{"$f":"BS209","v":0.86},0.86,0.86,0.86,0.86,0.86]
[null,null,"Internal","Round-Trip Efficiency","4hr Lithium-Ion",0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86]
[null,null,"Internal","Round-Trip Efficiency","8hr Lithium-Ion",0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86]
[null,null,"Internal","Round-Trip Efficiency","16hr Lithium-Ion",0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86,0.86]
[null,null,"Internal","Round-Trip Efficiency","4 hr Vanadium Flow Battery",0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,"Internal","Round-Trip Efficiency","4 hr Zinc Bromide Flow Battery",0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,null,"Internal","Round-Trip Efficiency","100hr Iron Oxide",0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999]
[null,null,"Internal","Round-Trip Efficiency","Liquid Air",0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,null,"Internal","Round-Trip Efficiency","Pumped Hydro (8.5 hr/ 400 MW share)",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Internal","Round-Trip Efficiency","Pumped Hydro (16 hr/ 100 MW)",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Internal","Round-Trip Efficiency","Pumped Hyrdo (24 hr/ 100 MW)",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,{"$f":"D219","v":"ITC/PTC Schedules"},null,"ITC/PTC Schedules"]
[null,null,"Inflation Reduction Act","ITC Schedule","Distribution Scale 4hr Lithium-Ion",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Distribution Scale 8hr Lithium-Ion",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","4hr Lithium-Ion",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","8hr Lithium-Ion",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","16hr Lithium-Ion",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","4 hr Vanadium Flow Battery",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","4 hr Zinc Bromide Flow Battery",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","100hr Iron Oxide",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Liquid Air",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Pumped Hydro (8.5 hr/ 400 MW share)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Pumped Hydro (16 hr/ 100 MW)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Pumped Hyrdo (24 hr/ 100 MW)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Wood Biomass",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"Rathdrum CT 2055 Uprates two unit operation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"Rathdrum CT: Inlet Evaporation 2 unit operation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","New Residential Solar",0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","New Residential Solar + Storage",0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Existing Residential Solar",0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Existing Residential Solar + Storage",0,0,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.36,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","ITC Schedule","Commercial Solar",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Inflation Reduction Act","ITC Schedule","Commercial Solar + Storage",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Inflation Reduction Act","ITC Schedule","Solar Photovoltaic Fixed Array (5 MW AC)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Inflation Reduction Act","ITC Schedule","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Inflation Reduction Act","ITC Schedule","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Inflation Reduction Act","ITC Schedule","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Inflation Reduction Act","ITC Schedule","100 MW/400 MWh Lithium-ion w/Solar",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Inflation Reduction Act","ITC Schedule","100 MW/200 MWh Lithium-ion w/Solar",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Inflation Reduction Act","ITC Schedule","50 MW/200 MWh Lithium-ion w/Solar",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Inflation Reduction Act","PTC Schedule","New Residential Solar",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","New Residential Solar + Storage",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Existing Residential Solar",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Existing Residential Solar + Storage",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Commercial Solar",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Commercial Solar + Storage",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Solar Photovoltaic Fixed Array (5 MW AC)",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","100 MW/400 MWh Lithium-ion w/Solar",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","100 MW/200 MWh Lithium-ion w/Solar",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","50 MW/200 MWh Lithium-ion w/Solar",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","NW Wind On System (Share)",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","NW Wind Off System",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Wind Montana",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Off Shore Wind (Share)",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Small Modular Reactor (share)",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act","PTC Schedule","Geothermal (Off System)",1,1,1,1,1,1,1,1,1,1,1,1,1,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"7F.04 CT Frame Greenfield",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"Reciprocating Engine (ICE) Machine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"NG CCCT (1x1 w/DF)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"Hydrogen Fuel Cell with 40 hrs Storage ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Reduction Act",null,"7F.04 CT Frame Greenfield + amonia + storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"D273","v":"PTC Value ($/MWh)"},null,"PTC Value ($/MWh)"]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Distribution Scale 4hr Lithium-Ion",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Distribution Scale 8hr Lithium-Ion",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","4hr Lithium-Ion",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","8hr Lithium-Ion",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","16hr Lithium-Ion",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","4 hr Vanadium Flow Battery",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","4 hr Zinc Bromide Flow Battery",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","100hr Iron Oxide",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Liquid Air",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Pumped Hydro (8.5 hr/ 400 MW share)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Pumped Hydro (16 hr/ 100 MW)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Pumped Hyrdo (24 hr/ 100 MW)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Wood Biomass",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Rathdrum CT 2055 Uprates two unit operation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","NW Wind On System (Share)",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","NW Wind Off System",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Wind Montana",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Off Shore Wind (Share)",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Small Modular Reactor (share)",null,null,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Geothermal (Off System)",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","New Residential Solar",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","New Residential Solar + Storage",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Existing Residential Solar",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Existing Residential Solar + Storage",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Commercial Solar",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Commercial Solar + Storage",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Solar Photovoltaic Fixed Array (5 MW AC)",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","100 MW/400 MWh Lithium-ion w/Solar",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","100 MW/200 MWh Lithium-ion w/Solar",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","50 MW/200 MWh Lithium-ion w/Solar",null,null,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","7F.04 CT Frame Greenfield",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Reciprocating Engine (ICE) Machine",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","NG CCCT (1x1 w/DF)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","Hydrogen Fuel Cell with 40 hrs Storage ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,"Inflation Reduction Act","PTC Value ($/MWh)","7F.04 CT Frame Greenfield + amonia + storage",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"D314","v":"Forced Outage (%)"},null,"Forced Outage (%)"]
[null,null,"Internal","Forced Outage (%)","7F.04 CT Frame Greenfield",0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Internal","Forced Outage (%)","Reciprocating Engine (ICE) Machine",0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Internal","Forced Outage (%)","NG CCCT (1x1 w/DF)",0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Internal","Forced Outage (%)","Hydrogen Fuel Cell with 40 hrs Storage ",0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Internal","Forced Outage (%)","7F.04 CT Frame Greenfield + amonia + storage",0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,{"$f":"D321","v":"B&O Tax Rate"},null,"B&O Tax Rate"]
[null,null,"Internal","B&O Tax Rate","New Residential Solar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","New Residential Solar + Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","Existing Residential Solar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","Existing Residential Solar + Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","Commercial Solar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","Commercial Solar + Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","Solar Photovoltaic Fixed Array (5 MW AC)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,null,"Internal","B&O Tax Rate","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,null,"Internal","B&O Tax Rate","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,null,"Internal","B&O Tax Rate","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Internal","B&O Tax Rate","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,null,"Internal","B&O Tax Rate","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[null,null,"Internal","B&O Tax Rate","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3,2.7499999999999998E-3]
[]
[null,{"$f":"D336","v":"Tax Dep Rate"},null,"Tax Dep Rate"]
[null,null,"Internal","Tax Dep Rate","New Residential Solar",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","New Residential Solar + Storage",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","Existing Residential Solar",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","Existing Residential Solar + Storage",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","Commercial Solar",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","Commercial Solar + Storage",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","Solar Photovoltaic Fixed Array (5 MW AC)",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","100 MW/400 MWh Lithium-ion w/Solar",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","100 MW/200 MWh Lithium-ion w/Solar",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,"Internal","Tax Dep Rate","50 MW/200 MWh Lithium-ion w/Solar",0,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[]
[null,{"$f":"D351","v":"Annual Avg \"Real\" Cost Improvement"},null,"Annual Avg \"Real\" Cost Improvement"]
[null,null,"2021 IRP","Annual Avg \"Real\" Cost Improvement","4 hr Vanadium Flow Battery",null,-0.11,-0.11,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
[null,null,"2021 IRP","Annual Avg \"Real\" Cost Improvement","4 hr Zinc Bromide Flow Battery",null,-0.14000000000000001,-0.14000000000000001,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2,-2.5175160493929299E-2]
[null,null,"2021 IRP","Annual Avg \"Real\" Cost Improvement","100hr Iron Oxide",null,null,null,{"$f":"-2%","v":-0.02},{"$f":"-2%","v":-0.02},-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,{"$f":"-2%","v":-0.02},-0.02,-0.02]
[null,null,"2021 IRP","Annual Avg \"Real\" Cost Improvement","Hydrogen Fuel Cell with 40 hrs Storage ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"DATA (Nominal)","index":2,"n_rows":401,"n_cols":76,"rows_kept":401,"cut":false,"hidden":false,"merged":[]}
[null,"Adjustment","Source","Data Point","Resource",2020,{"$f":"F1+1","v":2021},{"$f":"G1+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BS1+1","v":2086},2087,2088,2089,2090]
[null,null,null,null,"CPI:",null,2.5000000000000001E-2,7.1911202185792347E-2,3.1719999999999998E-2,2.3522916666666661E-2,2.2333333333333334E-2,2.2333333333333334E-2,2.2333333333333334E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
[null,null,null,null,"PPI:"]
[null,null,null,null,"CPI Factor:",100,{"$f":"F4*(1+G2)","v":102.49999999999999},109.8708982240437,113.35600311571037,116.02246693066762,118.61363535878586,121.26267321513207,123.97087291693668,126.6982321211093,129.48559322777371,132.33427627878473,135.24563035691799,138.22103422477019,141.26189697771514,144.36965871122487,147.54579120287181,150.79179860933499,154.10921817874035,157.49962097867265,160.96461264020346,164.50583411828794,168.12496246889026,171.82371164320585,175.60383329935638,179.46711763194222,183.41539421984496,187.45053289268154,191.57444461632053,195.78908239787958,200.09644221063294,204.49856393926686,208.99753234593072,213.59547805754121,{"$f":"AL4*(1+AM2)","v":218.29457857480713},223.09705930345288,228.00519460812885,233.02130888950768,238.14777768507685,243.38702879414853,248.7415434276198,254.21385738302743,259.80656224545402,265.52230661485402,271.36379736038083,277.33380090230924,283.43514452216004,289.67071770164756,296.04347349108383,302.55642990788766,309.21267136586118,316.01535013591013,322.96768783890013,330.07297697135596,337.33458246472577,344.75594327894976,352.34057403108665,360.09206665977058,368.01409212628556,376.11040215306383,384.38483100043123,392.84129728244073,401.48380582265446,410.31644955075285,419.34341144086943,428.56896649256856,{"$f":"BR4*(1+BS2)","v":437.99748375540509},447.63342839802402,457.48136382278057,467.54595382688177,477.83196481107319,488.34426803691679]
[null,null,null,null,"PPI Factor:"]
[]
[null,{"$f":"D7","v":"Net Capacity Factor (%)"},null,{"$f":"'DATA (Real)'!D3","v":"Net Capacity Factor (%)"}]
[null,null,{"$f":"'DATA (Real)'!C4","v":"Internal"},{"$f":"'DATA (Real)'!D4","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E4","v":"Wood Biomass"},{"$f":"'DATA (Real)'!F4","v":0.5},{"$f":"'DATA (Real)'!G4","v":0.5},{"$f":"'DATA (Real)'!H4","v":0.5},{"$f":"'DATA (Real)'!I4","v":0.5},{"$f":"'DATA (Real)'!J4","v":0.5},{"$f":"'DATA (Real)'!K4","v":0.5},{"$f":"'DATA (Real)'!L4","v":0.5},{"$f":"'DATA (Real)'!M4","v":0.5},{"$f":"'DATA (Real)'!N4","v":0.5},{"$f":"'DATA (Real)'!O4","v":0.5},{"$f":"'DATA (Real)'!P4","v":0.5},{"$f":"'DATA (Real)'!Q4","v":0.5},{"$f":"'DATA (Real)'!R4","v":0.5},{"$f":"'DATA (Real)'!S4","v":0.5},{"$f":"'DATA (Real)'!T4","v":0.5},{"$f":"'DATA (Real)'!U4","v":0.5},{"$f":"'DATA (Real)'!V4","v":0.5},{"$f":"'DATA (Real)'!W4","v":0.5},{"$f":"'DATA (Real)'!X4","v":0.5},{"$f":"'DATA (Real)'!Y4","v":0.5},{"$f":"'DATA (Real)'!Z4","v":0.5},{"$f":"'DATA (Real)'!AA4","v":0.5},{"$f":"'DATA (Real)'!AB4","v":0.5},{"$f":"'DATA (Real)'!AC4","v":0.5},{"$f":"'DATA (Real)'!AD4","v":0.5},{"$f":"'DATA (Real)'!AE4","v":0.5},{"$f":"'DATA (Real)'!AF4","v":0.5},{"$f":"'DATA (Real)'!AG4","v":0.5},{"$f":"'DATA (Real)'!AH4","v":0.5},{"$f":"'DATA (Real)'!AI4","v":0.5},{"$f":"'DATA (Real)'!AJ4","v":0.5},{"$f":"'DATA (Real)'!AK4","v":0.5},{"$f":"'DATA (Real)'!AL4","v":0.5},{"$f":"'DATA (Real)'!AM4","v":0.5},{"$f":"'DATA (Real)'!AN4","v":0.5},{"$f":"'DATA (Real)'!AO4","v":0.5},{"$f":"'DATA (Real)'!AP4","v":0.5},{"$f":"'DATA (Real)'!AQ4","v":0.5},{"$f":"'DATA (Real)'!AR4","v":0.5},{"$f":"'DATA (Real)'!AS4","v":0.5},{"$f":"'DATA (Real)'!AT4","v":0.5},{"$f":"'DATA (Real)'!AU4","v":0.5},{"$f":"'DATA (Real)'!AV4","v":0.5},{"$f":"'DATA (Real)'!AW4","v":0.5},{"$f":"'DATA (Real)'!AX4","v":0.5},{"$f":"'DATA (Real)'!AY4","v":0.5},{"$f":"'DATA (Real)'!AZ4","v":0.5},{"$f":"'DATA (Real)'!BA4","v":0.5},{"$f":"'DATA (Real)'!BB4","v":0.5},{"$f":"'DATA (Real)'!BC4","v":0.5},{"$f":"'DATA (Real)'!BD4","v":0.5},{"$f":"'DATA (Real)'!BE4","v":0.5},{"$f":"'DATA (Real)'!BF4","v":0.5},{"$f":"'DATA (Real)'!BG4","v":0.5},{"$f":"'DATA (Real)'!BH4","v":0.5},{"$f":"'DATA (Real)'!BI4","v":0.5},{"$f":"'DATA (Real)'!BJ4","v":0.5},{"$f":"'DATA (Real)'!BK4","v":0.5},{"$f":"'DATA (Real)'!BL4","v":0.5},{"$f":"'DATA (Real)'!BM4","v":0.5},{"$f":"'DATA (Real)'!BN4","v":0.5},{"$f":"'DATA (Real)'!BO4","v":0.5},{"$f":"'DATA (Real)'!BP4","v":0.5},{"$f":"'DATA (Real)'!BQ4","v":0.5},{"$f":"'DATA (Real)'!BR4","v":0.5},{"$f":"'DATA (Real)'!BS4","v":0.5},{"$f":"'DATA (Real)'!BT4","v":0.5},{"$f":"'DATA (Real)'!BU4","v":0.5},{"$f":"'DATA (Real)'!BV4","v":0.5},{"$f":"'DATA (Real)'!BW4","v":0.5},{"$f":"'DATA (Real)'!BX4","v":0.5}]
[null,null,{"$f":"'DATA (Real)'!C5","v":"Internal"},{"$f":"'DATA (Real)'!D5","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E5","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'DATA (Real)'!F5","v":0.91324200913242004},{"$f":"'DATA (Real)'!G5","v":0.91324200913242004},{"$f":"'DATA (Real)'!H5","v":0.91324200913242004},{"$f":"'DATA (Real)'!I5","v":0.91324200913242004},{"$f":"'DATA (Real)'!J5","v":0.91324200913242004},{"$f":"'DATA (Real)'!K5","v":0.91324200913242004},{"$f":"'DATA (Real)'!L5","v":0.91324200913242004},{"$f":"'DATA (Real)'!M5","v":0.91324200913242004},{"$f":"'DATA (Real)'!N5","v":0.91324200913242004},{"$f":"'DATA (Real)'!O5","v":0.91324200913242004},{"$f":"'DATA (Real)'!P5","v":0.91324200913242004},{"$f":"'DATA (Real)'!Q5","v":0.91324200913242004},{"$f":"'DATA (Real)'!R5","v":0.91324200913242004},{"$f":"'DATA (Real)'!S5","v":0.91324200913242004},{"$f":"'DATA (Real)'!T5","v":0.91324200913242004},{"$f":"'DATA (Real)'!U5","v":0.91324200913242004},{"$f":"'DATA (Real)'!V5","v":0.91324200913242004},{"$f":"'DATA (Real)'!W5","v":0.91324200913242004},{"$f":"'DATA (Real)'!X5","v":0.91324200913242004},{"$f":"'DATA (Real)'!Y5","v":0.91324200913242004},{"$f":"'DATA (Real)'!Z5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AA5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AB5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AC5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AD5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AE5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AF5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AG5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AH5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AI5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AJ5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AK5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AL5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AM5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AN5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AO5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AP5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AQ5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AR5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AS5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AT5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AU5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AV5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AW5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AX5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AY5","v":0.91324200913242004},{"$f":"'DATA (Real)'!AZ5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BA5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BB5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BC5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BD5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BE5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BF5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BG5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BH5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BI5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BJ5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BK5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BL5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BM5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BN5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BO5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BP5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BQ5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BR5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BS5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BT5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BU5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BV5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BW5","v":0.91324200913242004},{"$f":"'DATA (Real)'!BX5","v":0.91324200913242004}]
[null,null,{"$f":"'DATA (Real)'!C6","v":"Internal"},{"$f":"'DATA (Real)'!D6","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E6","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'DATA (Real)'!F6","v":0.91324200913242004},{"$f":"'DATA (Real)'!G6","v":0.91324200913242004},{"$f":"'DATA (Real)'!H6","v":0.91324200913242004},{"$f":"'DATA (Real)'!I6","v":0.91324200913242004},{"$f":"'DATA (Real)'!J6","v":0.91324200913242004},{"$f":"'DATA (Real)'!K6","v":0.91324200913242004},{"$f":"'DATA (Real)'!L6","v":0.91324200913242004},{"$f":"'DATA (Real)'!M6","v":0.91324200913242004},{"$f":"'DATA (Real)'!N6","v":0.91324200913242004},{"$f":"'DATA (Real)'!O6","v":0.91324200913242004},{"$f":"'DATA (Real)'!P6","v":0.91324200913242004},{"$f":"'DATA (Real)'!Q6","v":0.91324200913242004},{"$f":"'DATA (Real)'!R6","v":0.91324200913242004},{"$f":"'DATA (Real)'!S6","v":0.91324200913242004},{"$f":"'DATA (Real)'!T6","v":0.91324200913242004},{"$f":"'DATA (Real)'!U6","v":0.91324200913242004},{"$f":"'DATA (Real)'!V6","v":0.91324200913242004},{"$f":"'DATA (Real)'!W6","v":0.91324200913242004},{"$f":"'DATA (Real)'!X6","v":0.91324200913242004},{"$f":"'DATA (Real)'!Y6","v":0.91324200913242004},{"$f":"'DATA (Real)'!Z6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AA6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AB6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AC6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AD6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AE6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AF6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AG6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AH6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AI6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AJ6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AK6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AL6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AM6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AN6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AO6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AP6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AQ6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AR6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AS6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AT6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AU6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AV6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AW6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AX6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AY6","v":0.91324200913242004},{"$f":"'DATA (Real)'!AZ6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BA6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BB6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BC6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BD6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BE6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BF6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BG6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BH6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BI6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BJ6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BK6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BL6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BM6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BN6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BO6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BP6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BQ6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BR6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BS6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BT6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BU6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BV6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BW6","v":0.91324200913242004},{"$f":"'DATA (Real)'!BX6","v":0.91324200913242004}]
[null,null,{"$f":"'DATA (Real)'!C7","v":"Internal/NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D7","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E7","v":"New Residential Solar"},{"$f":"'DATA (Real)'!F7/0.85","v":0.16083976043705792},{"$f":"'DATA (Real)'!G7/0.85","v":0.16108822265895384},{"$f":"'DATA (Real)'!H7/0.85","v":0.16133668488084979},{"$f":"'DATA (Real)'!I7/0.85","v":0.16158514710274571},{"$f":"'DATA (Real)'!J7/0.85","v":0.16183360932464164},{"$f":"'DATA (Real)'!K7/0.85","v":0.16208207154653759},{"$f":"'DATA (Real)'!L7/0.85","v":0.16233053376843351},{"$f":"'DATA (Real)'!M7/0.85","v":0.16257899599032946},{"$f":"'DATA (Real)'!N7/0.85","v":0.16282745821222538},{"$f":"'DATA (Real)'!O7/0.85","v":0.16307592043412131},{"$f":"'DATA (Real)'!P7/0.85","v":0.1633243826560172},{"$f":"'DATA (Real)'!Q7/0.85","v":0.16353526724576567},{"$f":"'DATA (Real)'!R7/0.85","v":0.16374615183551414},{"$f":"'DATA (Real)'!S7/0.85","v":0.1639570364252626},{"$f":"'DATA (Real)'!T7/0.85","v":0.1641679210150111},{"$f":"'DATA (Real)'!U7/0.85","v":0.16437880560475956},{"$f":"'DATA (Real)'!V7/0.85","v":0.16458969019450803},{"$f":"'DATA (Real)'!W7/0.85","v":0.16480057478425653},{"$f":"'DATA (Real)'!X7/0.85","v":0.16501145937400499},{"$f":"'DATA (Real)'!Y7/0.85","v":0.16522234396375346},{"$f":"'DATA (Real)'!Z7/0.85","v":0.16543322855350193},{"$f":"'DATA (Real)'!AA7/0.85","v":0.16564411314325042},{"$f":"'DATA (Real)'!AB7/0.85","v":0.16585499773299889},{"$f":"'DATA (Real)'!AC7/0.85","v":0.16606588232274735},{"$f":"'DATA (Real)'!AD7/0.85","v":0.16627676691249585},{"$f":"'DATA (Real)'!AE7/0.85","v":0.16648765150224432},{"$f":"'DATA (Real)'!AF7/0.85","v":0.16669853609199278},{"$f":"'DATA (Real)'!AG7/0.85","v":0.16690942068174128},{"$f":"'DATA (Real)'!AH7/0.85","v":0.16712030527148974},{"$f":"'DATA (Real)'!AI7/0.85","v":0.16733118986123821},{"$f":"'DATA (Real)'!AJ7/0.85","v":0.16754207445098646},{"$f":"'DATA (Real)'!AK7/0.85","v":0.16787715859988842},{"$f":"'DATA (Real)'!AL7/0.85","v":0.1682129129170882},{"$f":"'DATA (Real)'!AM7/0.85","v":0.16854933874292238},{"$f":"'DATA (Real)'!AN7/0.85","v":0.16888643742040821},{"$f":"'DATA (Real)'!AO7/0.85","v":0.16922421029524903},{"$f":"'DATA (Real)'!AP7/0.85","v":0.16956265871583953},{"$f":"'DATA (Real)'!AQ7/0.85","v":0.16990178403327119},{"$f":"'DATA (Real)'!AR7/0.85","v":0.17024158760133776},{"$f":"'DATA (Real)'!AS7/0.85","v":0.17058207077654042},{"$f":"'DATA (Real)'!AT7/0.85","v":0.1709232349180935},{"$f":"'DATA (Real)'!AU7/0.85","v":0.1712650813879297},{"$f":"'DATA (Real)'!AV7/0.85","v":0.17160761155070556},{"$f":"'DATA (Real)'!AW7/0.85","v":0.17195082677380696},{"$f":"'DATA (Real)'!AX7/0.85","v":0.17229472842735458},{"$f":"'DATA (Real)'!AY7/0.85","v":0.17263931788420928},{"$f":"'DATA (Real)'!AZ7/0.85","v":0.17298459651997769},{"$f":"'DATA (Real)'!BA7/0.85","v":0.17333056571301764},{"$f":"'DATA (Real)'!BB7/0.85","v":0.17367722684444367},{"$f":"'DATA (Real)'!BC7/0.85","v":0.17402458129813259},{"$f":"'DATA (Real)'!BD7/0.85","v":0.17437263046072884},{"$f":"'DATA (Real)'!BE7/0.85","v":0.17472137572165031},{"$f":"'DATA (Real)'!BF7/0.85","v":0.17507081847309361},{"$f":"'DATA (Real)'!BG7/0.85","v":0.1754209601100398},{"$f":"'DATA (Real)'!BH7/0.85","v":0.17577180203025988},{"$f":"'DATA (Real)'!BI7/0.85","v":0.17612334563432042},{"$f":"'DATA (Real)'!BJ7/0.85","v":0.17647559232558907},{"$f":"'DATA (Real)'!BK7/0.85","v":0.17682854351024024},{"$f":"'DATA (Real)'!BL7/0.85","v":0.17718220059726073},{"$f":"'DATA (Real)'!BM7/0.85","v":0.17753656499845524},{"$f":"'DATA (Real)'!BN7/0.85","v":0.17789163812845216},{"$f":"'DATA (Real)'!BO7/0.85","v":0.17824742140470909},{"$f":"'DATA (Real)'!BP7/0.85","v":0.17860391624751851},{"$f":"'DATA (Real)'!BQ7/0.85","v":0.17896112408001355},{"$f":"'DATA (Real)'!BR7/0.85","v":0.17931904632817361},{"$f":"'DATA (Real)'!BS7/0.85","v":0.17967768442082993},{"$f":"'DATA (Real)'!BT7/0.85","v":0.18003703978967159},{"$f":"'DATA (Real)'!BU7/0.85","v":0.18039711386925092},{"$f":"'DATA (Real)'!BV7/0.85","v":0.18075790809698941},{"$f":"'DATA (Real)'!BW7/0.85","v":0.18111942391318339},{"$f":"'DATA (Real)'!BX7/0.85","v":0.18148166276100977}]
[null,null,{"$f":"'DATA (Real)'!C8","v":"Internal/NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D8","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E8","v":"New Residential Solar + Storage (Solar Only)"},{"$f":"F11","v":0.16083976043705792},{"$f":"G11","v":0.16108822265895384},0.16133668488084979,0.16158514710274571,0.16183360932464164,0.16208207154653759,0.16233053376843351,0.16257899599032946,0.16282745821222538,0.16307592043412131,0.1633243826560172,0.16353526724576567,0.16374615183551414,0.1639570364252626,0.1641679210150111,0.16437880560475956,0.16458969019450803,0.16480057478425653,0.16501145937400499,0.16522234396375346,0.16543322855350193,0.16564411314325042,0.16585499773299889,0.16606588232274735,0.16627676691249585,0.16648765150224432,0.16669853609199278,0.16690942068174128,0.16712030527148974,0.16733118986123821,0.16754207445098646,0.16787715859988842,0.1682129129170882,0.16854933874292238,0.16888643742040821,0.16922421029524903,0.16956265871583953,0.16990178403327119,0.17024158760133776,0.17058207077654042,0.1709232349180935,0.1712650813879297,0.17160761155070556,0.17195082677380696,0.17229472842735458,0.17263931788420928,0.17298459651997769,0.17333056571301764,0.17367722684444367,0.17402458129813259,0.17437263046072884,0.17472137572165031,0.17507081847309361,0.1754209601100398,0.17577180203025988,0.17612334563432042,0.17647559232558907,0.17682854351024024,0.17718220059726073,0.17753656499845524,0.17789163812845216,0.17824742140470909,0.17860391624751851,0.17896112408001355,0.17931904632817361,{"$f":"BS11","v":0.17967768442082993},0.18003703978967159,0.18039711386925092,0.18075790809698941,0.18111942391318339,0.18148166276100977]
[null,null,{"$f":"'DATA (Real)'!C9","v":"Internal/NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D9","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E9","v":"Existing Residential Solar"},{"$f":"F11","v":0.16083976043705792},{"$f":"G11","v":0.16108822265895384},0.16133668488084979,0.16158514710274571,0.16183360932464164,0.16208207154653759,0.16233053376843351,0.16257899599032946,0.16282745821222538,0.16307592043412131,0.1633243826560172,0.16353526724576567,0.16374615183551414,0.1639570364252626,0.1641679210150111,0.16437880560475956,0.16458969019450803,0.16480057478425653,0.16501145937400499,0.16522234396375346,0.16543322855350193,0.16564411314325042,0.16585499773299889,0.16606588232274735,0.16627676691249585,0.16648765150224432,0.16669853609199278,0.16690942068174128,0.16712030527148974,0.16733118986123821,0.16754207445098646,0.16787715859988842,0.1682129129170882,0.16854933874292238,0.16888643742040821,0.16922421029524903,0.16956265871583953,0.16990178403327119,0.17024158760133776,0.17058207077654042,0.1709232349180935,0.1712650813879297,0.17160761155070556,0.17195082677380696,0.17229472842735458,0.17263931788420928,0.17298459651997769,0.17333056571301764,0.17367722684444367,0.17402458129813259,0.17437263046072884,0.17472137572165031,0.17507081847309361,0.1754209601100398,0.17577180203025988,0.17612334563432042,0.17647559232558907,0.17682854351024024,0.17718220059726073,0.17753656499845524,0.17789163812845216,0.17824742140470909,0.17860391624751851,0.17896112408001355,0.17931904632817361,{"$f":"BS11","v":0.17967768442082993},0.18003703978967159,0.18039711386925092,0.18075790809698941,0.18111942391318339,0.18148166276100977]
[null,null,{"$f":"'DATA (Real)'!C10","v":"Internal/NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D10","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E10","v":"Existing Residential Solar + Storage (Solar Only)"},{"$f":"F13","v":0.16083976043705792},{"$f":"G13","v":0.16108822265895384},0.16133668488084979,0.16158514710274571,0.16183360932464164,0.16208207154653759,0.16233053376843351,0.16257899599032946,0.16282745821222538,0.16307592043412131,0.1633243826560172,0.16353526724576567,0.16374615183551414,0.1639570364252626,0.1641679210150111,0.16437880560475956,0.16458969019450803,0.16480057478425653,0.16501145937400499,0.16522234396375346,0.16543322855350193,0.16564411314325042,0.16585499773299889,0.16606588232274735,0.16627676691249585,0.16648765150224432,0.16669853609199278,0.16690942068174128,0.16712030527148974,0.16733118986123821,0.16754207445098646,0.16787715859988842,0.1682129129170882,0.16854933874292238,0.16888643742040821,0.16922421029524903,0.16956265871583953,0.16990178403327119,0.17024158760133776,0.17058207077654042,0.1709232349180935,0.1712650813879297,0.17160761155070556,0.17195082677380696,0.17229472842735458,0.17263931788420928,0.17298459651997769,0.17333056571301764,0.17367722684444367,0.17402458129813259,0.17437263046072884,0.17472137572165031,0.17507081847309361,0.1754209601100398,0.17577180203025988,0.17612334563432042,0.17647559232558907,0.17682854351024024,0.17718220059726073,0.17753656499845524,0.17789163812845216,0.17824742140470909,0.17860391624751851,0.17896112408001355,0.17931904632817361,{"$f":"BS13","v":0.17967768442082993},0.18003703978967159,0.18039711386925092,0.18075790809698941,0.18111942391318339,0.18148166276100977]
[null,null,{"$f":"'DATA (Real)'!C11","v":"Internal/NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D11","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E11","v":"Commercial Solar"},{"$f":"'DATA (Real)'!F11/0.85","v":0.16308157474101306},{"$f":"'DATA (Real)'!G11/0.85","v":0.16482288749220211},{"$f":"'DATA (Real)'!H11/0.85","v":0.16656420024339114},{"$f":"'DATA (Real)'!I11/0.85","v":0.16830551299458019},{"$f":"'DATA (Real)'!J11/0.85","v":0.17004682574576921},{"$f":"'DATA (Real)'!K11/0.85","v":0.17178813849695826},{"$f":"'DATA (Real)'!L11/0.85","v":0.17352945124814731},{"$f":"'DATA (Real)'!M11/0.85","v":0.17527076399933633},{"$f":"'DATA (Real)'!N11/0.85","v":0.17701207675052538},{"$f":"'DATA (Real)'!O11/0.85","v":0.1787533895017144},{"$f":"'DATA (Real)'!P11/0.85","v":0.18049470225290348},{"$f":"'DATA (Real)'!Q11/0.85","v":0.18114856581268685},{"$f":"'DATA (Real)'!R11/0.85","v":0.18180242937247018},{"$f":"'DATA (Real)'!S11/0.85","v":0.18245629293225354},{"$f":"'DATA (Real)'!T11/0.85","v":0.18311015649203691},{"$f":"'DATA (Real)'!U11/0.85","v":0.18376402005182027},{"$f":"'DATA (Real)'!V11/0.85","v":0.18441788361160361},{"$f":"'DATA (Real)'!W11/0.85","v":0.18507174717138697},{"$f":"'DATA (Real)'!X11/0.85","v":0.18572561073117033},{"$f":"'DATA (Real)'!Y11/0.85","v":0.1863794742909537},{"$f":"'DATA (Real)'!Z11/0.85","v":0.18703333785073703},{"$f":"'DATA (Real)'!AA11/0.85","v":0.18768720141052039},{"$f":"'DATA (Real)'!AB11/0.85","v":0.18834106497030376},{"$f":"'DATA (Real)'!AC11/0.85","v":0.18899492853008712},{"$f":"'DATA (Real)'!AD11/0.85","v":0.18964879208987048},{"$f":"'DATA (Real)'!AE11/0.85","v":0.19030265564965382},{"$f":"'DATA (Real)'!AF11/0.85","v":0.19095651920943718},{"$f":"'DATA (Real)'!AG11/0.85","v":0.19161038276922054},{"$f":"'DATA (Real)'!AH11/0.85","v":0.19226424632900391},{"$f":"'DATA (Real)'!AI11/0.85","v":0.19291810988878724},{"$f":"'DATA (Real)'!AJ11/0.85","v":0.19357197344857091},{"$f":"'DATA (Real)'!AK11/0.85","v":0.19395911739546803},{"$f":"'DATA (Real)'!AL11/0.85","v":0.19434703563025899},{"$f":"'DATA (Real)'!AM11/0.85","v":0.19473572970151951},{"$f":"'DATA (Real)'!AN11/0.85","v":0.19512520116092255},{"$f":"'DATA (Real)'!AO11/0.85","v":0.19551545156324437},{"$f":"'DATA (Real)'!AP11/0.85","v":0.19590648246637085},{"$f":"'DATA (Real)'!AQ11/0.85","v":0.19629829543130359},{"$f":"'DATA (Real)'!AR11/0.85","v":0.19669089202216619},{"$f":"'DATA (Real)'!AS11/0.85","v":0.19708427380621055},{"$f":"'DATA (Real)'!AT11/0.85","v":0.19747844235382297},{"$f":"'DATA (Real)'!AU11/0.85","v":0.19787339923853062},{"$f":"'DATA (Real)'!AV11/0.85","v":0.19826914603700768},{"$f":"'DATA (Real)'!AW11/0.85","v":0.19866568432908169},{"$f":"'DATA (Real)'!AX11/0.85","v":0.19906301569773985},{"$f":"'DATA (Real)'!AY11/0.85","v":0.19946114172913532},{"$f":"'DATA (Real)'!AZ11/0.85","v":0.1998600640125936},{"$f":"'DATA (Real)'!BA11/0.85","v":0.20025978414061879},{"$f":"'DATA (Real)'!BB11/0.85","v":0.20066030370890006},{"$f":"'DATA (Real)'!BC11/0.85","v":0.20106162431631786},{"$f":"'DATA (Real)'!BD11/0.85","v":0.2014637475649505},{"$f":"'DATA (Real)'!BE11/0.85","v":0.20186667506008041},{"$f":"'DATA (Real)'!BF11/0.85","v":0.20227040841020058},{"$f":"'DATA (Real)'!BG11/0.85","v":0.20267494922702098},{"$f":"'DATA (Real)'!BH11/0.85","v":0.20308029912547504},{"$f":"'DATA (Real)'!BI11/0.85","v":0.203486459723726},{"$f":"'DATA (Real)'!BJ11/0.85","v":0.20389343264317344},{"$f":"'DATA (Real)'!BK11/0.85","v":0.20430121950845978},{"$f":"'DATA (Real)'!BL11/0.85","v":0.20470982194747669},{"$f":"'DATA (Real)'!BM11/0.85","v":0.20511924159137165},{"$f":"'DATA (Real)'!BN11/0.85","v":0.2055294800745544},{"$f":"'DATA (Real)'!BO11/0.85","v":0.20594053903470352},{"$f":"'DATA (Real)'!BP11/0.85","v":0.20635242011277294},{"$f":"'DATA (Real)'!BQ11/0.85","v":0.20676512495299851},{"$f":"'DATA (Real)'!BR11/0.85","v":0.20717865520290452},{"$f":"'DATA (Real)'!BS11/0.85","v":0.20759301251331033},{"$f":"'DATA (Real)'!BT11/0.85","v":0.20800819853833694},{"$f":"'DATA (Real)'!BU11/0.85","v":0.2084242149354136},{"$f":"'DATA (Real)'!BV11/0.85","v":0.20884106336528444},{"$f":"'DATA (Real)'!BW11/0.85","v":0.20925874549201501},{"$f":"'DATA (Real)'!BX11/0.85","v":0.20967726298299902}]
[null,null,{"$f":"'DATA (Real)'!C12","v":"Internal/NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D12","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E12","v":"Commercial Solar + Storage"},{"$f":"F15","v":0.16308157474101306},{"$f":"G15","v":0.16482288749220211},0.16656420024339114,0.16830551299458019,0.17004682574576921,0.17178813849695826,0.17352945124814731,0.17527076399933633,0.17701207675052538,0.1787533895017144,0.18049470225290348,0.18114856581268685,0.18180242937247018,0.18245629293225354,0.18311015649203691,0.18376402005182027,0.18441788361160361,0.18507174717138697,0.18572561073117033,0.1863794742909537,0.18703333785073703,0.18768720141052039,0.18834106497030376,0.18899492853008712,0.18964879208987048,0.19030265564965382,0.19095651920943718,0.19161038276922054,0.19226424632900391,0.19291810988878724,0.19357197344857091,0.19395911739546803,0.19434703563025899,0.19473572970151951,0.19512520116092255,0.19551545156324437,0.19590648246637085,0.19629829543130359,0.19669089202216619,0.19708427380621055,0.19747844235382297,0.19787339923853062,0.19826914603700768,0.19866568432908169,0.19906301569773985,0.19946114172913532,0.1998600640125936,0.20025978414061879,0.20066030370890006,0.20106162431631786,0.2014637475649505,0.20186667506008041,0.20227040841020058,0.20267494922702098,0.20308029912547504,0.203486459723726,0.20389343264317344,0.20430121950845978,0.20470982194747669,0.20511924159137165,0.2055294800745544,0.20594053903470352,0.20635242011277294,0.20676512495299851,0.20717865520290452,{"$f":"BS15","v":0.20759301251331033},0.20800819853833694,0.2084242149354136,0.20884106336528444,0.20925874549201501,0.20967726298299902]
[null,null,{"$f":"'DATA (Real)'!C13","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D13","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E13","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F13","v":0.26084039968030859},{"$f":"'DATA (Real)'!G13","v":0.26362553782181775},{"$f":"'DATA (Real)'!H13","v":0.2664106759633269},{"$f":"'DATA (Real)'!I13","v":0.26919581410483606},{"$f":"'DATA (Real)'!J13","v":0.27198095224634522},{"$f":"'DATA (Real)'!K13","v":0.27476609038785438},{"$f":"'DATA (Real)'!L13","v":0.27755122852936354},{"$f":"'DATA (Real)'!M13","v":0.28033636667087269},{"$f":"'DATA (Real)'!N13","v":0.28312150481238185},{"$f":"'DATA (Real)'!O13","v":0.28590664295389101},{"$f":"'DATA (Real)'!P13","v":0.28869178109539989},{"$f":"'DATA (Real)'!Q13","v":0.289737601461932},{"$f":"'DATA (Real)'!R13","v":0.29078342182846412},{"$f":"'DATA (Real)'!S13","v":0.29182924219499623},{"$f":"'DATA (Real)'!T13","v":0.29287506256152834},{"$f":"'DATA (Real)'!U13","v":0.29392088292806046},{"$f":"'DATA (Real)'!V13","v":0.29496670329459257},{"$f":"'DATA (Real)'!W13","v":0.29601252366112468},{"$f":"'DATA (Real)'!X13","v":0.2970583440276568},{"$f":"'DATA (Real)'!Y13","v":0.29810416439418891},{"$f":"'DATA (Real)'!Z13","v":0.29914998476072102},{"$f":"'DATA (Real)'!AA13","v":0.30019580512725313},{"$f":"'DATA (Real)'!AB13","v":0.30124162549378525},{"$f":"'DATA (Real)'!AC13","v":0.30228744586031736},{"$f":"'DATA (Real)'!AD13","v":0.30333326622684947},{"$f":"'DATA (Real)'!AE13","v":0.30437908659338159},{"$f":"'DATA (Real)'!AF13","v":0.3054249069599137},{"$f":"'DATA (Real)'!AG13","v":0.30647072732644581},{"$f":"'DATA (Real)'!AH13","v":0.30751654769297793},{"$f":"'DATA (Real)'!AI13","v":0.30856236805951004},{"$f":"'DATA (Real)'!AJ13","v":0.30960818842604249},{"$f":"'DATA (Real)'!AK13","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL13","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM13","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN13","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO13","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP13","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ13","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR13","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS13","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT13","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU13","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV13","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW13","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX13","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY13","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ13","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA13","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB13","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC13","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD13","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE13","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF13","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG13","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH13","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI13","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ13","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK13","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL13","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM13","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN13","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO13","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP13","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ13","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR13","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS13","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT13","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU13","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV13","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW13","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX13","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C14","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D14","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E14","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F14","v":0.26084039968030859},{"$f":"'DATA (Real)'!G14","v":0.26362553782181775},{"$f":"'DATA (Real)'!H14","v":0.2664106759633269},{"$f":"'DATA (Real)'!I14","v":0.26919581410483606},{"$f":"'DATA (Real)'!J14","v":0.27198095224634522},{"$f":"'DATA (Real)'!K14","v":0.27476609038785438},{"$f":"'DATA (Real)'!L14","v":0.27755122852936354},{"$f":"'DATA (Real)'!M14","v":0.28033636667087269},{"$f":"'DATA (Real)'!N14","v":0.28312150481238185},{"$f":"'DATA (Real)'!O14","v":0.28590664295389101},{"$f":"'DATA (Real)'!P14","v":0.28869178109539989},{"$f":"'DATA (Real)'!Q14","v":0.289737601461932},{"$f":"'DATA (Real)'!R14","v":0.29078342182846412},{"$f":"'DATA (Real)'!S14","v":0.29182924219499623},{"$f":"'DATA (Real)'!T14","v":0.29287506256152834},{"$f":"'DATA (Real)'!U14","v":0.29392088292806046},{"$f":"'DATA (Real)'!V14","v":0.29496670329459257},{"$f":"'DATA (Real)'!W14","v":0.29601252366112468},{"$f":"'DATA (Real)'!X14","v":0.2970583440276568},{"$f":"'DATA (Real)'!Y14","v":0.29810416439418891},{"$f":"'DATA (Real)'!Z14","v":0.29914998476072102},{"$f":"'DATA (Real)'!AA14","v":0.30019580512725313},{"$f":"'DATA (Real)'!AB14","v":0.30124162549378525},{"$f":"'DATA (Real)'!AC14","v":0.30228744586031736},{"$f":"'DATA (Real)'!AD14","v":0.30333326622684947},{"$f":"'DATA (Real)'!AE14","v":0.30437908659338159},{"$f":"'DATA (Real)'!AF14","v":0.3054249069599137},{"$f":"'DATA (Real)'!AG14","v":0.30647072732644581},{"$f":"'DATA (Real)'!AH14","v":0.30751654769297793},{"$f":"'DATA (Real)'!AI14","v":0.30856236805951004},{"$f":"'DATA (Real)'!AJ14","v":0.30960818842604249},{"$f":"'DATA (Real)'!AK14","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL14","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM14","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN14","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO14","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP14","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ14","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR14","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS14","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT14","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU14","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV14","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW14","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX14","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY14","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ14","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA14","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB14","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC14","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD14","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE14","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF14","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG14","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH14","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI14","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ14","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK14","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL14","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM14","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN14","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO14","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP14","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ14","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR14","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS14","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT14","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU14","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV14","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW14","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX14","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C15","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D15","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E15","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F15","v":0.26084039968030859},{"$f":"'DATA (Real)'!G15","v":0.26362553782181775},{"$f":"'DATA (Real)'!H15","v":0.2664106759633269},{"$f":"'DATA (Real)'!I15","v":0.26919581410483606},{"$f":"'DATA (Real)'!J15","v":0.27198095224634522},{"$f":"'DATA (Real)'!K15","v":0.27476609038785438},{"$f":"'DATA (Real)'!L15","v":0.27755122852936354},{"$f":"'DATA (Real)'!M15","v":0.28210306867724511},{"$f":"'DATA (Real)'!N15","v":0.2867295590035519},{"$f":"'DATA (Real)'!O15","v":0.29143192377121013},{"$f":"'DATA (Real)'!P15","v":0.296211407321058},{"$f":"'DATA (Real)'!Q15","v":0.29680383013570011},{"$f":"'DATA (Real)'!R15","v":0.2973974377959715},{"$f":"'DATA (Real)'!S15","v":0.29799223267156344},{"$f":"'DATA (Real)'!T15","v":0.29858821713690659},{"$f":"'DATA (Real)'!U15","v":0.2991853935711804},{"$f":"'DATA (Real)'!V15","v":0.29978376435832277},{"$f":"'DATA (Real)'!W15","v":0.30038333188703942},{"$f":"'DATA (Real)'!X15","v":0.30098409855081348},{"$f":"'DATA (Real)'!Y15","v":0.3015860667479151},{"$f":"'DATA (Real)'!Z15","v":0.30218923888141092},{"$f":"'DATA (Real)'!AA15","v":0.30279361735917376},{"$f":"'DATA (Real)'!AB15","v":0.30339920459389214},{"$f":"'DATA (Real)'!AC15","v":0.30400600300307989},{"$f":"'DATA (Real)'!AD15","v":0.30461401500908608},{"$f":"'DATA (Real)'!AE15","v":0.30522324303910425},{"$f":"'DATA (Real)'!AF15","v":0.30583368952518247},{"$f":"'DATA (Real)'!AG15","v":0.30644535690423286},{"$f":"'DATA (Real)'!AH15","v":0.30705824761804135},{"$f":"'DATA (Real)'!AI15","v":0.30767236411327742},{"$f":"'DATA (Real)'!AJ15","v":0.30828770884150397},{"$f":"'DATA (Real)'!AK15","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL15","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM15","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN15","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO15","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP15","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ15","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR15","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS15","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT15","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU15","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV15","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW15","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX15","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY15","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ15","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA15","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB15","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC15","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD15","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE15","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF15","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG15","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH15","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI15","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ15","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK15","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL15","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM15","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN15","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO15","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP15","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ15","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR15","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS15","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT15","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU15","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV15","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW15","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX15","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C16","v":"Internal/NREL Utility PV - Class 3"},{"$f":"'DATA (Real)'!D16","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E16","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F16","v":0.27600425956689018},{"$f":"'DATA (Real)'!G16","v":0.27895131068121481},{"$f":"'DATA (Real)'!H16","v":0.28189836179553945},{"$f":"'DATA (Real)'!I16","v":0.28484541290986409},{"$f":"'DATA (Real)'!J16","v":0.28779246402418873},{"$f":"'DATA (Real)'!K16","v":0.29073951513851337},{"$f":"'DATA (Real)'!L16","v":0.29368656625283801},{"$f":"'DATA (Real)'!M16","v":0.29850302593938455},{"$f":"'DATA (Real)'!N16","v":0.30339847556479044},{"$f":"'DATA (Real)'!O16","v":0.30837421056405301},{"$f":"'DATA (Real)'!P16","v":0.31343154761730346},{"$f":"'DATA (Real)'!Q16","v":0.31405841071253809},{"$f":"'DATA (Real)'!R16","v":0.31468652753396315},{"$f":"'DATA (Real)'!S16","v":0.31531590058903108},{"$f":"'DATA (Real)'!T16","v":0.31594653239020914},{"$f":"'DATA (Real)'!U16","v":0.31657842545498954},{"$f":"'DATA (Real)'!V16","v":0.31721158230589952},{"$f":"'DATA (Real)'!W16","v":0.31784600547051134},{"$f":"'DATA (Real)'!X16","v":0.31848169748145239},{"$f":"'DATA (Real)'!Y16","v":0.31911866087641527},{"$f":"'DATA (Real)'!Z16","v":0.3197568981981681},{"$f":"'DATA (Real)'!AA16","v":0.32039641199456442},{"$f":"'DATA (Real)'!AB16","v":0.32103720481855358},{"$f":"'DATA (Real)'!AC16","v":0.32167927922819067},{"$f":"'DATA (Real)'!AD16","v":0.32232263778664705},{"$f":"'DATA (Real)'!AE16","v":0.32296728306222033},{"$f":"'DATA (Real)'!AF16","v":0.32361321762834477},{"$f":"'DATA (Real)'!AG16","v":0.32426044406360144},{"$f":"'DATA (Real)'!AH16","v":0.32490896495172866},{"$f":"'DATA (Real)'!AI16","v":0.32555878288163215},{"$f":"'DATA (Real)'!AJ16","v":0.3262099004473954},{"$f":"'DATA (Real)'!AK16","v":0.32686232024829021},{"$f":"'DATA (Real)'!AL16","v":0.32751604488878677},{"$f":"'DATA (Real)'!AM16","v":0.32817107697856435},{"$f":"'DATA (Real)'!AN16","v":0.3288274191325215},{"$f":"'DATA (Real)'!AO16","v":0.32948507397078652},{"$f":"'DATA (Real)'!AP16","v":0.33014404411872811},{"$f":"'DATA (Real)'!AQ16","v":0.33080433220696559},{"$f":"'DATA (Real)'!AR16","v":0.33146594087137954},{"$f":"'DATA (Real)'!AS16","v":0.33212887275312231},{"$f":"'DATA (Real)'!AT16","v":0.33279313049862858},{"$f":"'DATA (Real)'!AU16","v":0.33345871675962585},{"$f":"'DATA (Real)'!AV16","v":0.33412563419314512},{"$f":"'DATA (Real)'!AW16","v":0.33479388546153138},{"$f":"'DATA (Real)'!AX16","v":0.33546347323245446},{"$f":"'DATA (Real)'!AY16","v":0.33613440017891938},{"$f":"'DATA (Real)'!AZ16","v":0.33680666897927725},{"$f":"'DATA (Real)'!BA16","v":0.33748028231723581},{"$f":"'DATA (Real)'!BB16","v":0.33815524288187027},{"$f":"'DATA (Real)'!BC16","v":0.33883155336763399},{"$f":"'DATA (Real)'!BD16","v":0.33950921647436927},{"$f":"'DATA (Real)'!BE16","v":0.34018823490731803},{"$f":"'DATA (Real)'!BF16","v":0.34086861137713265},{"$f":"'DATA (Real)'!BG16","v":0.34155034859988692},{"$f":"'DATA (Real)'!BH16","v":0.34223344929708671},{"$f":"'DATA (Real)'!BI16","v":0.34291791619568091},{"$f":"'DATA (Real)'!BJ16","v":0.34360375202807225},{"$f":"'DATA (Real)'!BK16","v":0.3442909595321284},{"$f":"'DATA (Real)'!BL16","v":0.34497954145119264},{"$f":"'DATA (Real)'!BM16","v":0.34566950053409501},{"$f":"'DATA (Real)'!BN16","v":0.34636083953516322},{"$f":"'DATA (Real)'!BO16","v":0.34705356121423353},{"$f":"'DATA (Real)'!BP16","v":0.34774766833666199},{"$f":"'DATA (Real)'!BQ16","v":0.34844316367333533},{"$f":"'DATA (Real)'!BR16","v":0.34914005000068199},{"$f":"'DATA (Real)'!BS16","v":0.34983833010068338},{"$f":"'DATA (Real)'!BT16","v":0.35053800676088476},{"$f":"'DATA (Real)'!BU16","v":0.35123908277440652},{"$f":"'DATA (Real)'!BV16","v":0.35194156093995532},{"$f":"'DATA (Real)'!BW16","v":0.35264544406183523},{"$f":"'DATA (Real)'!BX16","v":0.35335073494995889}]
[null,null,{"$f":"'DATA (Real)'!C17","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D17","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E17","v":"100 MW/400 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F17","v":0.26084039968030859},{"$f":"'DATA (Real)'!G17","v":0.26362553782181775},{"$f":"'DATA (Real)'!H17","v":0.2664106759633269},{"$f":"'DATA (Real)'!I17","v":0.26919581410483606},{"$f":"'DATA (Real)'!J17","v":0.27198095224634522},{"$f":"'DATA (Real)'!K17","v":0.27476609038785438},{"$f":"'DATA (Real)'!L17","v":0.27755122852936354},{"$f":"'DATA (Real)'!M17","v":0.28210306867724511},{"$f":"'DATA (Real)'!N17","v":0.2867295590035519},{"$f":"'DATA (Real)'!O17","v":0.29143192377121013},{"$f":"'DATA (Real)'!P17","v":0.296211407321058},{"$f":"'DATA (Real)'!Q17","v":0.29680383013570011},{"$f":"'DATA (Real)'!R17","v":0.2973974377959715},{"$f":"'DATA (Real)'!S17","v":0.29799223267156344},{"$f":"'DATA (Real)'!T17","v":0.29858821713690659},{"$f":"'DATA (Real)'!U17","v":0.2991853935711804},{"$f":"'DATA (Real)'!V17","v":0.29978376435832277},{"$f":"'DATA (Real)'!W17","v":0.30038333188703942},{"$f":"'DATA (Real)'!X17","v":0.30098409855081348},{"$f":"'DATA (Real)'!Y17","v":0.3015860667479151},{"$f":"'DATA (Real)'!Z17","v":0.30218923888141092},{"$f":"'DATA (Real)'!AA17","v":0.30279361735917376},{"$f":"'DATA (Real)'!AB17","v":0.30339920459389214},{"$f":"'DATA (Real)'!AC17","v":0.30400600300307989},{"$f":"'DATA (Real)'!AD17","v":0.30461401500908608},{"$f":"'DATA (Real)'!AE17","v":0.30522324303910425},{"$f":"'DATA (Real)'!AF17","v":0.30583368952518247},{"$f":"'DATA (Real)'!AG17","v":0.30644535690423286},{"$f":"'DATA (Real)'!AH17","v":0.30705824761804135},{"$f":"'DATA (Real)'!AI17","v":0.30767236411327742},{"$f":"'DATA (Real)'!AJ17","v":0.30828770884150397},{"$f":"'DATA (Real)'!AK17","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL17","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM17","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN17","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO17","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP17","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ17","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR17","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS17","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT17","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU17","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV17","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW17","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX17","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY17","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ17","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA17","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB17","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC17","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD17","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE17","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF17","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG17","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH17","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI17","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ17","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK17","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL17","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM17","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN17","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO17","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP17","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ17","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR17","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS17","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT17","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU17","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV17","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW17","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX17","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C18","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D18","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E18","v":"100 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F18","v":0.26084039968030859},{"$f":"'DATA (Real)'!G18","v":0.26362553782181775},{"$f":"'DATA (Real)'!H18","v":0.2664106759633269},{"$f":"'DATA (Real)'!I18","v":0.26919581410483606},{"$f":"'DATA (Real)'!J18","v":0.27198095224634522},{"$f":"'DATA (Real)'!K18","v":0.27476609038785438},{"$f":"'DATA (Real)'!L18","v":0.27755122852936354},{"$f":"'DATA (Real)'!M18","v":0.28210306867724511},{"$f":"'DATA (Real)'!N18","v":0.2867295590035519},{"$f":"'DATA (Real)'!O18","v":0.29143192377121013},{"$f":"'DATA (Real)'!P18","v":0.296211407321058},{"$f":"'DATA (Real)'!Q18","v":0.29680383013570011},{"$f":"'DATA (Real)'!R18","v":0.2973974377959715},{"$f":"'DATA (Real)'!S18","v":0.29799223267156344},{"$f":"'DATA (Real)'!T18","v":0.29858821713690659},{"$f":"'DATA (Real)'!U18","v":0.2991853935711804},{"$f":"'DATA (Real)'!V18","v":0.29978376435832277},{"$f":"'DATA (Real)'!W18","v":0.30038333188703942},{"$f":"'DATA (Real)'!X18","v":0.30098409855081348},{"$f":"'DATA (Real)'!Y18","v":0.3015860667479151},{"$f":"'DATA (Real)'!Z18","v":0.30218923888141092},{"$f":"'DATA (Real)'!AA18","v":0.30279361735917376},{"$f":"'DATA (Real)'!AB18","v":0.30339920459389214},{"$f":"'DATA (Real)'!AC18","v":0.30400600300307989},{"$f":"'DATA (Real)'!AD18","v":0.30461401500908608},{"$f":"'DATA (Real)'!AE18","v":0.30522324303910425},{"$f":"'DATA (Real)'!AF18","v":0.30583368952518247},{"$f":"'DATA (Real)'!AG18","v":0.30644535690423286},{"$f":"'DATA (Real)'!AH18","v":0.30705824761804135},{"$f":"'DATA (Real)'!AI18","v":0.30767236411327742},{"$f":"'DATA (Real)'!AJ18","v":0.30828770884150397},{"$f":"'DATA (Real)'!AK18","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL18","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM18","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN18","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO18","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP18","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ18","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR18","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS18","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT18","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU18","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV18","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW18","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX18","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY18","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ18","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA18","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB18","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC18","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD18","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE18","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF18","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG18","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH18","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI18","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ18","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK18","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL18","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM18","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN18","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO18","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP18","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ18","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR18","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS18","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT18","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU18","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV18","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW18","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX18","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C19","v":"Internal/NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D19","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E19","v":"50 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F19","v":0.26084039968030859},{"$f":"'DATA (Real)'!G19","v":0.26362553782181775},{"$f":"'DATA (Real)'!H19","v":0.2664106759633269},{"$f":"'DATA (Real)'!I19","v":0.26919581410483606},{"$f":"'DATA (Real)'!J19","v":0.27198095224634522},{"$f":"'DATA (Real)'!K19","v":0.27476609038785438},{"$f":"'DATA (Real)'!L19","v":0.27755122852936354},{"$f":"'DATA (Real)'!M19","v":0.28210306867724511},{"$f":"'DATA (Real)'!N19","v":0.2867295590035519},{"$f":"'DATA (Real)'!O19","v":0.29143192377121013},{"$f":"'DATA (Real)'!P19","v":0.296211407321058},{"$f":"'DATA (Real)'!Q19","v":0.29680383013570011},{"$f":"'DATA (Real)'!R19","v":0.2973974377959715},{"$f":"'DATA (Real)'!S19","v":0.29799223267156344},{"$f":"'DATA (Real)'!T19","v":0.29858821713690659},{"$f":"'DATA (Real)'!U19","v":0.2991853935711804},{"$f":"'DATA (Real)'!V19","v":0.29978376435832277},{"$f":"'DATA (Real)'!W19","v":0.30038333188703942},{"$f":"'DATA (Real)'!X19","v":0.30098409855081348},{"$f":"'DATA (Real)'!Y19","v":0.3015860667479151},{"$f":"'DATA (Real)'!Z19","v":0.30218923888141092},{"$f":"'DATA (Real)'!AA19","v":0.30279361735917376},{"$f":"'DATA (Real)'!AB19","v":0.30339920459389214},{"$f":"'DATA (Real)'!AC19","v":0.30400600300307989},{"$f":"'DATA (Real)'!AD19","v":0.30461401500908608},{"$f":"'DATA (Real)'!AE19","v":0.30522324303910425},{"$f":"'DATA (Real)'!AF19","v":0.30583368952518247},{"$f":"'DATA (Real)'!AG19","v":0.30644535690423286},{"$f":"'DATA (Real)'!AH19","v":0.30705824761804135},{"$f":"'DATA (Real)'!AI19","v":0.30767236411327742},{"$f":"'DATA (Real)'!AJ19","v":0.30828770884150397},{"$f":"'DATA (Real)'!AK19","v":0.30890428425918698},{"$f":"'DATA (Real)'!AL19","v":0.30952209282770538},{"$f":"'DATA (Real)'!AM19","v":0.31014113701336077},{"$f":"'DATA (Real)'!AN19","v":0.31076141928738749},{"$f":"'DATA (Real)'!AO19","v":0.31138294212596224},{"$f":"'DATA (Real)'!AP19","v":0.31200570801021416},{"$f":"'DATA (Real)'!AQ19","v":0.31262971942623458},{"$f":"'DATA (Real)'!AR19","v":0.31325497886508702},{"$f":"'DATA (Real)'!AS19","v":0.31388148882281719},{"$f":"'DATA (Real)'!AT19","v":0.3145092518004628},{"$f":"'DATA (Real)'!AU19","v":0.31513827030406372},{"$f":"'DATA (Real)'!AV19","v":0.31576854684467187},{"$f":"'DATA (Real)'!AW19","v":0.31640008393836122},{"$f":"'DATA (Real)'!AX19","v":0.31703288410623792},{"$f":"'DATA (Real)'!AY19","v":0.31766694987445038},{"$f":"'DATA (Real)'!AZ19","v":0.31830228377419928},{"$f":"'DATA (Real)'!BA19","v":0.31893888834174766},{"$f":"'DATA (Real)'!BB19","v":0.31957676611843117},{"$f":"'DATA (Real)'!BC19","v":0.32021591965066803},{"$f":"'DATA (Real)'!BD19","v":0.32085635148996938},{"$f":"'DATA (Real)'!BE19","v":0.3214980641929493},{"$f":"'DATA (Real)'!BF19","v":0.32214106032133522},{"$f":"'DATA (Real)'!BG19","v":0.32278534244197787},{"$f":"'DATA (Real)'!BH19","v":0.32343091312686184},{"$f":"'DATA (Real)'!BI19","v":0.32407777495311557},{"$f":"'DATA (Real)'!BJ19","v":0.32472593050302179},{"$f":"'DATA (Real)'!BK19","v":0.32537538236402785},{"$f":"'DATA (Real)'!BL19","v":0.32602613312875589},{"$f":"'DATA (Real)'!BM19","v":0.32667818539501342},{"$f":"'DATA (Real)'!BN19","v":0.32733154176580342},{"$f":"'DATA (Real)'!BO19","v":0.32798620484933505},{"$f":"'DATA (Real)'!BP19","v":0.32864217725903372},{"$f":"'DATA (Real)'!BQ19","v":0.32929946161355178},{"$f":"'DATA (Real)'!BR19","v":0.3299580605367789},{"$f":"'DATA (Real)'!BS19","v":0.33061797665785247},{"$f":"'DATA (Real)'!BT19","v":0.33127921261116816},{"$f":"'DATA (Real)'!BU19","v":0.3319417710363905},{"$f":"'DATA (Real)'!BV19","v":0.33260565457846331},{"$f":"'DATA (Real)'!BW19","v":0.33327086588762023},{"$f":"'DATA (Real)'!BX19","v":0.33393740761939544}]
[null,null,{"$f":"'DATA (Real)'!C20","v":"Internal/NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D20","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E20","v":"NW Wind On System (Share)"},{"$f":"'DATA (Real)'!F20","v":0.32200000000000001},{"$f":"'DATA (Real)'!G20","v":0.32200000000000001},{"$f":"'DATA (Real)'!H20","v":0.32200000000000001},{"$f":"'DATA (Real)'!I20","v":0.32200000000000001},{"$f":"'DATA (Real)'!J20","v":0.32200000000000001},{"$f":"'DATA (Real)'!K20","v":0.32200000000000001},{"$f":"'DATA (Real)'!L20","v":0.32200000000000001},{"$f":"'DATA (Real)'!M20","v":0.32728079999999998},{"$f":"'DATA (Real)'!N20","v":0.33264820511999998},{"$f":"'DATA (Real)'!O20","v":0.33810363568396795},{"$f":"'DATA (Real)'!P20","v":0.34364853530918499},{"$f":"'DATA (Real)'!Q20","v":0.34399218384449415},{"$f":"'DATA (Real)'!R20","v":0.3443361760283386},{"$f":"'DATA (Real)'!S20","v":0.34468051220436691},{"$f":"'DATA (Real)'!T20","v":0.34502519271657123},{"$f":"'DATA (Real)'!U20","v":0.34537021790928774},{"$f":"'DATA (Real)'!V20","v":0.34571558812719699},{"$f":"'DATA (Real)'!W20","v":0.34606130371532418},{"$f":"'DATA (Real)'!X20","v":0.34640736501903946},{"$f":"'DATA (Real)'!Y20","v":0.34675377238405847},{"$f":"'DATA (Real)'!Z20","v":0.34710052615644249},{"$f":"'DATA (Real)'!AA20","v":0.34744762668259888},{"$f":"'DATA (Real)'!AB20","v":0.34779507430928142},{"$f":"'DATA (Real)'!AC20","v":0.34814286938359068},{"$f":"'DATA (Real)'!AD20","v":0.34849101225297424},{"$f":"'DATA (Real)'!AE20","v":0.34883950326522717},{"$f":"'DATA (Real)'!AF20","v":0.34918834276849237},{"$f":"'DATA (Real)'!AG20","v":0.34953753111126085},{"$f":"'DATA (Real)'!AH20","v":0.34988706864237207},{"$f":"'DATA (Real)'!AI20","v":0.35023695571101437},{"$f":"'DATA (Real)'!AJ20","v":0.35058719266672533},{"$f":"'DATA (Real)'!AK20","v":0.35093777985939201},{"$f":"'DATA (Real)'!AL20","v":0.35128871763925135},{"$f":"'DATA (Real)'!AM20","v":0.35164000635689058},{"$f":"'DATA (Real)'!AN20","v":0.35199164636324742},{"$f":"'DATA (Real)'!AO20","v":0.3523436380096106},{"$f":"'DATA (Real)'!AP20","v":0.35269598164762017},{"$f":"'DATA (Real)'!AQ20","v":0.35304867762926773},{"$f":"'DATA (Real)'!AR20","v":0.35340172630689698},{"$f":"'DATA (Real)'!AS20","v":0.35375512803320386},{"$f":"'DATA (Real)'!AT20","v":0.35410888316123701},{"$f":"'DATA (Real)'!AU20","v":0.35446299204439818},{"$f":"'DATA (Real)'!AV20","v":0.35481745503644252},{"$f":"'DATA (Real)'!AW20","v":0.35517227249147892},{"$f":"'DATA (Real)'!AX20","v":0.35552744476397036},{"$f":"'DATA (Real)'!AY20","v":0.35588297220873427},{"$f":"'DATA (Real)'!AZ20","v":0.35623885518094295},{"$f":"'DATA (Real)'!BA20","v":0.35659509403612383},{"$f":"'DATA (Real)'!BB20","v":0.3569516891301599},{"$f":"'DATA (Real)'!BC20","v":0.35730864081929004},{"$f":"'DATA (Real)'!BD20","v":0.35766594946010927},{"$f":"'DATA (Real)'!BE20","v":0.35802361540956934},{"$f":"'DATA (Real)'!BF20","v":0.35838163902497888},{"$f":"'DATA (Real)'!BG20","v":0.35874002066400384},{"$f":"'DATA (Real)'!BH20","v":0.35909876068466778},{"$f":"'DATA (Real)'!BI20","v":0.35945785944535241},{"$f":"'DATA (Real)'!BJ20","v":0.35981731730479771},{"$f":"'DATA (Real)'!BK20","v":0.36017713462210249},{"$f":"'DATA (Real)'!BL20","v":0.36053731175672454},{"$f":"'DATA (Real)'!BM20","v":0.36089784906848121},{"$f":"'DATA (Real)'!BN20","v":0.36125874691754967},{"$f":"'DATA (Real)'!BO20","v":0.36162000566446717},{"$f":"'DATA (Real)'!BP20","v":0.36198162567013159},{"$f":"'DATA (Real)'!BQ20","v":0.36234360729580167},{"$f":"'DATA (Real)'!BR20","v":0.36270595090309743},{"$f":"'DATA (Real)'!BS20","v":0.36306865685400047},{"$f":"'DATA (Real)'!BT20","v":0.36343172551085445},{"$f":"'DATA (Real)'!BU20","v":0.36379515723636524},{"$f":"'DATA (Real)'!BV20","v":0.36415895239360158},{"$f":"'DATA (Real)'!BW20","v":0.36452311134599513},{"$f":"'DATA (Real)'!BX20","v":0.36488763445734107}]
[null,null,{"$f":"'DATA (Real)'!C21","v":"Internal/NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D21","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E21","v":"NW Wind Off System"},{"$f":"'DATA (Real)'!F21","v":0.32200000000000001},{"$f":"'DATA (Real)'!G21","v":0.32200000000000001},{"$f":"'DATA (Real)'!H21","v":0.32200000000000001},{"$f":"'DATA (Real)'!I21","v":0.32200000000000001},{"$f":"'DATA (Real)'!J21","v":0.32200000000000001},{"$f":"'DATA (Real)'!K21","v":0.32200000000000001},{"$f":"'DATA (Real)'!L21","v":0.32200000000000001},{"$f":"'DATA (Real)'!M21","v":0.32728079999999998},{"$f":"'DATA (Real)'!N21","v":0.33264820511999998},{"$f":"'DATA (Real)'!O21","v":0.33810363568396795},{"$f":"'DATA (Real)'!P21","v":0.34364853530918499},{"$f":"'DATA (Real)'!Q21","v":0.34399218384449415},{"$f":"'DATA (Real)'!R21","v":0.3443361760283386},{"$f":"'DATA (Real)'!S21","v":0.34468051220436691},{"$f":"'DATA (Real)'!T21","v":0.34502519271657123},{"$f":"'DATA (Real)'!U21","v":0.34537021790928774},{"$f":"'DATA (Real)'!V21","v":0.34571558812719699},{"$f":"'DATA (Real)'!W21","v":0.34606130371532418},{"$f":"'DATA (Real)'!X21","v":0.34640736501903946},{"$f":"'DATA (Real)'!Y21","v":0.34675377238405847},{"$f":"'DATA (Real)'!Z21","v":0.34710052615644249},{"$f":"'DATA (Real)'!AA21","v":0.34744762668259888},{"$f":"'DATA (Real)'!AB21","v":0.34779507430928142},{"$f":"'DATA (Real)'!AC21","v":0.34814286938359068},{"$f":"'DATA (Real)'!AD21","v":0.34849101225297424},{"$f":"'DATA (Real)'!AE21","v":0.34883950326522717},{"$f":"'DATA (Real)'!AF21","v":0.34918834276849237},{"$f":"'DATA (Real)'!AG21","v":0.34953753111126085},{"$f":"'DATA (Real)'!AH21","v":0.34988706864237207},{"$f":"'DATA (Real)'!AI21","v":0.35023695571101437},{"$f":"'DATA (Real)'!AJ21","v":0.35058719266672533},{"$f":"'DATA (Real)'!AK21","v":0.35093777985939201},{"$f":"'DATA (Real)'!AL21","v":0.35128871763925135},{"$f":"'DATA (Real)'!AM21","v":0.35164000635689058},{"$f":"'DATA (Real)'!AN21","v":0.35199164636324742},{"$f":"'DATA (Real)'!AO21","v":0.3523436380096106},{"$f":"'DATA (Real)'!AP21","v":0.35269598164762017},{"$f":"'DATA (Real)'!AQ21","v":0.35304867762926773},{"$f":"'DATA (Real)'!AR21","v":0.35340172630689698},{"$f":"'DATA (Real)'!AS21","v":0.35375512803320386},{"$f":"'DATA (Real)'!AT21","v":0.35410888316123701},{"$f":"'DATA (Real)'!AU21","v":0.35446299204439818},{"$f":"'DATA (Real)'!AV21","v":0.35481745503644252},{"$f":"'DATA (Real)'!AW21","v":0.35517227249147892},{"$f":"'DATA (Real)'!AX21","v":0.35552744476397036},{"$f":"'DATA (Real)'!AY21","v":0.35588297220873427},{"$f":"'DATA (Real)'!AZ21","v":0.35623885518094295},{"$f":"'DATA (Real)'!BA21","v":0.35659509403612383},{"$f":"'DATA (Real)'!BB21","v":0.3569516891301599},{"$f":"'DATA (Real)'!BC21","v":0.35730864081929004},{"$f":"'DATA (Real)'!BD21","v":0.35766594946010927},{"$f":"'DATA (Real)'!BE21","v":0.35802361540956934},{"$f":"'DATA (Real)'!BF21","v":0.35838163902497888},{"$f":"'DATA (Real)'!BG21","v":0.35874002066400384},{"$f":"'DATA (Real)'!BH21","v":0.35909876068466778},{"$f":"'DATA (Real)'!BI21","v":0.35945785944535241},{"$f":"'DATA (Real)'!BJ21","v":0.35981731730479771},{"$f":"'DATA (Real)'!BK21","v":0.36017713462210249},{"$f":"'DATA (Real)'!BL21","v":0.36053731175672454},{"$f":"'DATA (Real)'!BM21","v":0.36089784906848121},{"$f":"'DATA (Real)'!BN21","v":0.36125874691754967},{"$f":"'DATA (Real)'!BO21","v":0.36162000566446717},{"$f":"'DATA (Real)'!BP21","v":0.36198162567013159},{"$f":"'DATA (Real)'!BQ21","v":0.36234360729580167},{"$f":"'DATA (Real)'!BR21","v":0.36270595090309743},{"$f":"'DATA (Real)'!BS21","v":0.36306865685400047},{"$f":"'DATA (Real)'!BT21","v":0.36343172551085445},{"$f":"'DATA (Real)'!BU21","v":0.36379515723636524},{"$f":"'DATA (Real)'!BV21","v":0.36415895239360158},{"$f":"'DATA (Real)'!BW21","v":0.36452311134599513},{"$f":"'DATA (Real)'!BX21","v":0.36488763445734107}]
[null,null,{"$f":"'DATA (Real)'!C22","v":"Internal"},{"$f":"'DATA (Real)'!D22","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E22","v":"Wind Montana"},{"$f":"'DATA (Real)'!F22","v":0.41},{"$f":"'DATA (Real)'!G22","v":0.41},{"$f":"'DATA (Real)'!H22","v":0.41},{"$f":"'DATA (Real)'!I22","v":0.41},{"$f":"'DATA (Real)'!J22","v":0.41},{"$f":"'DATA (Real)'!K22","v":0.41},{"$f":"'DATA (Real)'!L22","v":0.41},{"$f":"'DATA (Real)'!M22","v":0.41672399999999998},{"$f":"'DATA (Real)'!N22","v":0.42355827359999998},{"$f":"'DATA (Real)'!O22","v":0.43050462928703997},{"$f":"'DATA (Real)'!P22","v":0.43756490520734742},{"$f":"'DATA (Real)'!Q22","v":0.43800247011255472},{"$f":"'DATA (Real)'!R22","v":0.43844047258266722},{"$f":"'DATA (Real)'!S22","v":0.43887891305524984},{"$f":"'DATA (Real)'!T22","v":0.43931779196830506},{"$f":"'DATA (Real)'!U22","v":0.43975710976027332},{"$f":"'DATA (Real)'!V22","v":0.44019686687003357},{"$f":"'DATA (Real)'!W22","v":0.44063706373690353},{"$f":"'DATA (Real)'!X22","v":0.4410777008006404},{"$f":"'DATA (Real)'!Y22","v":0.441518778501441},{"$f":"'DATA (Real)'!Z22","v":0.4419602972799424},{"$f":"'DATA (Real)'!AA22","v":0.44240225757722229},{"$f":"'DATA (Real)'!AB22","v":0.44284465983479948},{"$f":"'DATA (Real)'!AC22","v":0.44328750449463422},{"$f":"'DATA (Real)'!AD22","v":0.44373079199912879},{"$f":"'DATA (Real)'!AE22","v":0.44417452279112785},{"$f":"'DATA (Real)'!AF22","v":0.4446186973139189},{"$f":"'DATA (Real)'!AG22","v":0.44506331601123278},{"$f":"'DATA (Real)'!AH22","v":0.44550837932724396},{"$f":"'DATA (Real)'!AI22","v":0.44595388770657118},{"$f":"'DATA (Real)'!AJ22","v":0.4463998415942777},{"$f":"'DATA (Real)'!AK22","v":0.44684624143587193},{"$f":"'DATA (Real)'!AL22","v":0.44729308767730774},{"$f":"'DATA (Real)'!AM22","v":0.44774038076498501},{"$f":"'DATA (Real)'!AN22","v":0.44818812114574996},{"$f":"'DATA (Real)'!AO22","v":0.44863630926689568},{"$f":"'DATA (Real)'!AP22","v":0.44908494557616252},{"$f":"'DATA (Real)'!AQ22","v":0.44953403052173863},{"$f":"'DATA (Real)'!AR22","v":0.4499835645522603},{"$f":"'DATA (Real)'!AS22","v":0.45043354811681252},{"$f":"'DATA (Real)'!AT22","v":0.45088398166492927},{"$f":"'DATA (Real)'!AU22","v":0.45133486564659414},{"$f":"'DATA (Real)'!AV22","v":0.45178620051224067},{"$f":"'DATA (Real)'!AW22","v":0.45223798671275284},{"$f":"'DATA (Real)'!AX22","v":0.45269022469946552},{"$f":"'DATA (Real)'!AY22","v":0.45314291492416492},{"$f":"'DATA (Real)'!AZ22","v":0.45359605783908902},{"$f":"'DATA (Real)'!BA22","v":0.45404965389692803},{"$f":"'DATA (Real)'!BB22","v":0.45450370355082492},{"$f":"'DATA (Real)'!BC22","v":0.45495820725437569},{"$f":"'DATA (Real)'!BD22","v":0.45541316546163002},{"$f":"'DATA (Real)'!BE22","v":0.45586857862709163},{"$f":"'DATA (Real)'!BF22","v":0.45632444720571869},{"$f":"'DATA (Real)'!BG22","v":0.45678077165292436},{"$f":"'DATA (Real)'!BH22","v":0.45723755242457725},{"$f":"'DATA (Real)'!BI22","v":0.4576947899770018},{"$f":"'DATA (Real)'!BJ22","v":0.45815248476697873},{"$f":"'DATA (Real)'!BK22","v":0.45861063725174567},{"$f":"'DATA (Real)'!BL22","v":0.45906924788899739},{"$f":"'DATA (Real)'!BM22","v":0.45952831713688636},{"$f":"'DATA (Real)'!BN22","v":0.45998784545402321},{"$f":"'DATA (Real)'!BO22","v":0.46044783329947719},{"$f":"'DATA (Real)'!BP22","v":0.4609082811327766},{"$f":"'DATA (Real)'!BQ22","v":0.46136918941390931},{"$f":"'DATA (Real)'!BR22","v":0.46183055860332317},{"$f":"'DATA (Real)'!BS22","v":0.46229238916192644},{"$f":"'DATA (Real)'!BT22","v":0.46275468155108834},{"$f":"'DATA (Real)'!BU22","v":0.46321743623263939},{"$f":"'DATA (Real)'!BV22","v":0.46368065366887196},{"$f":"'DATA (Real)'!BW22","v":0.46414433432254076},{"$f":"'DATA (Real)'!BX22","v":0.46460847865686328}]
[null,null,{"$f":"'DATA (Real)'!C23","v":"NREL Wind Speed Class 12"},{"$f":"'DATA (Real)'!D23","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E23","v":"Off Shore Wind (Share)"},{"$f":"'DATA (Real)'!F23","v":0.46187261141867159},{"$f":"'DATA (Real)'!G23","v":0.4668178941329203},{"$f":"'DATA (Real)'!H23","v":0.47132677263017381},{"$f":"'DATA (Real)'!I23","v":0.47555961612940095},{"$f":"'DATA (Real)'!J23","v":0.47960197045583558},{"$f":"'DATA (Real)'!K23","v":0.48350489884365061},{"$f":"'DATA (Real)'!L23","v":0.48730133812588161},{"$f":"'DATA (Real)'!M23","v":0.49101377734090418},{"$f":"'DATA (Real)'!N23","v":0.49465825700446225},{"$f":"'DATA (Real)'!O23","v":0.49824662084013066},{"$f":"'DATA (Real)'!P23","v":0.50178786310216061},{"$f":"'DATA (Real)'!Q23","v":0.50328897516656601},{"$f":"'DATA (Real)'!R23","v":0.50475549933738462},{"$f":"'DATA (Real)'!S23","v":0.50619190355438071},{"$f":"'DATA (Real)'!T23","v":0.50760184230333527},{"$f":"'DATA (Real)'!U23","v":0.50898834283661187},{"$f":"'DATA (Real)'!V23","v":0.51035394097781039},{"$f":"'DATA (Real)'!W23","v":0.51170078205163416},{"$f":"'DATA (Real)'!X23","v":0.5130306971630465},{"$f":"'DATA (Real)'!Y23","v":0.51434526171519224},{"$f":"'DATA (Real)'!Z23","v":0.51564584090877896},{"$f":"'DATA (Real)'!AA23","v":0.51693362555086109},{"$f":"'DATA (Real)'!AB23","v":0.51820966054888773},{"$f":"'DATA (Real)'!AC23","v":0.51947486781289054},{"$f":"'DATA (Real)'!AD23","v":0.52073006483309214},{"$f":"'DATA (Real)'!AE23","v":0.5219759798772956},{"$f":"'DATA (Real)'!AF23","v":0.52321326452026073},{"$f":"'DATA (Real)'!AG23","v":0.52444250404811465},{"$f":"'DATA (Real)'!AH23","v":0.52566422615612518},{"$f":"'DATA (Real)'!AI23","v":0.52687890826511063},{"$f":"'DATA (Real)'!AJ23","v":0.52808698371167251},{"$f":"'DATA (Real)'!AK23","v":0},{"$f":"'DATA (Real)'!AL23","v":0},{"$f":"'DATA (Real)'!AM23","v":0},{"$f":"'DATA (Real)'!AN23","v":0},{"$f":"'DATA (Real)'!AO23","v":0},{"$f":"'DATA (Real)'!AP23","v":0},{"$f":"'DATA (Real)'!AQ23","v":0},{"$f":"'DATA (Real)'!AR23","v":0},{"$f":"'DATA (Real)'!AS23","v":0},{"$f":"'DATA (Real)'!AT23","v":0},{"$f":"'DATA (Real)'!AU23","v":0},{"$f":"'DATA (Real)'!AV23","v":0},{"$f":"'DATA (Real)'!AW23","v":0},{"$f":"'DATA (Real)'!AX23","v":0},{"$f":"'DATA (Real)'!AY23","v":0},{"$f":"'DATA (Real)'!AZ23","v":0},{"$f":"'DATA (Real)'!BA23","v":0},{"$f":"'DATA (Real)'!BB23","v":0},{"$f":"'DATA (Real)'!BC23","v":0},{"$f":"'DATA (Real)'!BD23","v":0},{"$f":"'DATA (Real)'!BE23","v":0},{"$f":"'DATA (Real)'!BF23","v":0},{"$f":"'DATA (Real)'!BG23","v":0},{"$f":"'DATA (Real)'!BH23","v":0},{"$f":"'DATA (Real)'!BI23","v":0},{"$f":"'DATA (Real)'!BJ23","v":0},{"$f":"'DATA (Real)'!BK23","v":0},{"$f":"'DATA (Real)'!BL23","v":0},{"$f":"'DATA (Real)'!BM23","v":0},{"$f":"'DATA (Real)'!BN23","v":0},{"$f":"'DATA (Real)'!BO23","v":0},{"$f":"'DATA (Real)'!BP23","v":0},{"$f":"'DATA (Real)'!BQ23","v":0},{"$f":"'DATA (Real)'!BR23","v":0},{"$f":"'DATA (Real)'!BS23","v":0},{"$f":"'DATA (Real)'!BT23","v":0},{"$f":"'DATA (Real)'!BU23","v":0},{"$f":"'DATA (Real)'!BV23","v":0},{"$f":"'DATA (Real)'!BW23","v":0},{"$f":"'DATA (Real)'!BX23","v":0}]
[null,null,{"$f":"'DATA (Real)'!C24","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D24","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E24","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F24","v":0.93700000000000006},{"$f":"'DATA (Real)'!G24","v":0.93700000000000006},{"$f":"'DATA (Real)'!H24","v":0.93700000000000006},{"$f":"'DATA (Real)'!I24","v":0.93700000000000006},{"$f":"'DATA (Real)'!J24","v":0.93700000000000006},{"$f":"'DATA (Real)'!K24","v":0.93700000000000006},{"$f":"'DATA (Real)'!L24","v":0.93700000000000006},{"$f":"'DATA (Real)'!M24","v":0.93700000000000006},{"$f":"'DATA (Real)'!N24","v":0.93700000000000006},{"$f":"'DATA (Real)'!O24","v":0.93700000000000006},{"$f":"'DATA (Real)'!P24","v":0.93700000000000006},{"$f":"'DATA (Real)'!Q24","v":0.93700000000000006},{"$f":"'DATA (Real)'!R24","v":0.93700000000000006},{"$f":"'DATA (Real)'!S24","v":0.93700000000000006},{"$f":"'DATA (Real)'!T24","v":0.93700000000000006},{"$f":"'DATA (Real)'!U24","v":0.93700000000000006},{"$f":"'DATA (Real)'!V24","v":0.93700000000000006},{"$f":"'DATA (Real)'!W24","v":0.93700000000000006},{"$f":"'DATA (Real)'!X24","v":0.93700000000000006},{"$f":"'DATA (Real)'!Y24","v":0.93700000000000006},{"$f":"'DATA (Real)'!Z24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AA24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AB24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AC24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AD24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AE24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AF24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AG24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AH24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AI24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AJ24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AK24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AL24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AM24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AN24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AO24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AP24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AQ24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AR24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AS24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AT24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AU24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AV24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AW24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AX24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AY24","v":0.93700000000000006},{"$f":"'DATA (Real)'!AZ24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BA24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BB24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BC24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BD24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BE24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BF24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BG24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BH24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BI24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BJ24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BK24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BL24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BM24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BN24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BO24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BP24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BQ24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BR24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BS24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BT24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BU24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BV24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BW24","v":0.93700000000000006},{"$f":"'DATA (Real)'!BX24","v":0.93700000000000006}]
[null,null,{"$f":"'DATA (Real)'!C25","v":"NREL Geothermal - Hydro / Flash"},{"$f":"'DATA (Real)'!D25","v":"Net Capacity Factor (%)"},{"$f":"'DATA (Real)'!E25","v":"Geothermal (Off System)"},{"$f":"'DATA (Real)'!F25","v":0.9},{"$f":"'DATA (Real)'!G25","v":0.9},{"$f":"'DATA (Real)'!H25","v":0.9},{"$f":"'DATA (Real)'!I25","v":0.9},{"$f":"'DATA (Real)'!J25","v":0.9},{"$f":"'DATA (Real)'!K25","v":0.9},{"$f":"'DATA (Real)'!L25","v":0.9},{"$f":"'DATA (Real)'!M25","v":0.9},{"$f":"'DATA (Real)'!N25","v":0.9},{"$f":"'DATA (Real)'!O25","v":0.9},{"$f":"'DATA (Real)'!P25","v":0.9},{"$f":"'DATA (Real)'!Q25","v":0.9},{"$f":"'DATA (Real)'!R25","v":0.9},{"$f":"'DATA (Real)'!S25","v":0.9},{"$f":"'DATA (Real)'!T25","v":0.9},{"$f":"'DATA (Real)'!U25","v":0.9},{"$f":"'DATA (Real)'!V25","v":0.9},{"$f":"'DATA (Real)'!W25","v":0.9},{"$f":"'DATA (Real)'!X25","v":0.9},{"$f":"'DATA (Real)'!Y25","v":0.9},{"$f":"'DATA (Real)'!Z25","v":0.9},{"$f":"'DATA (Real)'!AA25","v":0.9},{"$f":"'DATA (Real)'!AB25","v":0.9},{"$f":"'DATA (Real)'!AC25","v":0.9},{"$f":"'DATA (Real)'!AD25","v":0.9},{"$f":"'DATA (Real)'!AE25","v":0.9},{"$f":"'DATA (Real)'!AF25","v":0.9},{"$f":"'DATA (Real)'!AG25","v":0.9},{"$f":"'DATA (Real)'!AH25","v":0.9},{"$f":"'DATA (Real)'!AI25","v":0.9},{"$f":"'DATA (Real)'!AJ25","v":0.9},{"$f":"'DATA (Real)'!AK25","v":0.9},{"$f":"'DATA (Real)'!AL25","v":0.9},{"$f":"'DATA (Real)'!AM25","v":0.9},{"$f":"'DATA (Real)'!AN25","v":0.9},{"$f":"'DATA (Real)'!AO25","v":0.9},{"$f":"'DATA (Real)'!AP25","v":0.9},{"$f":"'DATA (Real)'!AQ25","v":0.9},{"$f":"'DATA (Real)'!AR25","v":0.9},{"$f":"'DATA (Real)'!AS25","v":0.9},{"$f":"'DATA (Real)'!AT25","v":0.9},{"$f":"'DATA (Real)'!AU25","v":0.9},{"$f":"'DATA (Real)'!AV25","v":0.9},{"$f":"'DATA (Real)'!AW25","v":0.9},{"$f":"'DATA (Real)'!AX25","v":0.9},{"$f":"'DATA (Real)'!AY25","v":0.9},{"$f":"'DATA (Real)'!AZ25","v":0.9},{"$f":"'DATA (Real)'!BA25","v":0.9},{"$f":"'DATA (Real)'!BB25","v":0.9},{"$f":"'DATA (Real)'!BC25","v":0.9},{"$f":"'DATA (Real)'!BD25","v":0.9},{"$f":"'DATA (Real)'!BE25","v":0.9},{"$f":"'DATA (Real)'!BF25","v":0.9},{"$f":"'DATA (Real)'!BG25","v":0.9},{"$f":"'DATA (Real)'!BH25","v":0.9},{"$f":"'DATA (Real)'!BI25","v":0.9},{"$f":"'DATA (Real)'!BJ25","v":0.9},{"$f":"'DATA (Real)'!BK25","v":0.9},{"$f":"'DATA (Real)'!BL25","v":0.9},{"$f":"'DATA (Real)'!BM25","v":0.9},{"$f":"'DATA (Real)'!BN25","v":0.9},{"$f":"'DATA (Real)'!BO25","v":0.9},{"$f":"'DATA (Real)'!BP25","v":0.9},{"$f":"'DATA (Real)'!BQ25","v":0.9},{"$f":"'DATA (Real)'!BR25","v":0.9},{"$f":"'DATA (Real)'!BS25","v":0.9},{"$f":"'DATA (Real)'!BT25","v":0.9},{"$f":"'DATA (Real)'!BU25","v":0.9},{"$f":"'DATA (Real)'!BV25","v":0.9},{"$f":"'DATA (Real)'!BW25","v":0.9},{"$f":"'DATA (Real)'!BX25","v":0.9}]
[]
[null,{"$f":"D31","v":"Heat Rate  (MMBtu/MWh)"},null,{"$f":"'DATA (Real)'!D27","v":"Heat Rate  (MMBtu/MWh)"}]
[null,null,{"$f":"'DATA (Real)'!C28","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D28","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E28","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F28","v":10.443},{"$f":"'DATA (Real)'!G28","v":10.443},{"$f":"'DATA (Real)'!H28","v":10.443},{"$f":"'DATA (Real)'!I28","v":10.443},{"$f":"'DATA (Real)'!J28","v":10.443},{"$f":"'DATA (Real)'!K28","v":10.443},{"$f":"'DATA (Real)'!L28","v":10.443},{"$f":"'DATA (Real)'!M28","v":10.443},{"$f":"'DATA (Real)'!N28","v":10.443},{"$f":"'DATA (Real)'!O28","v":10.443},{"$f":"'DATA (Real)'!P28","v":10.443},{"$f":"'DATA (Real)'!Q28","v":10.443},{"$f":"'DATA (Real)'!R28","v":10.443},{"$f":"'DATA (Real)'!S28","v":10.443},{"$f":"'DATA (Real)'!T28","v":10.443},{"$f":"'DATA (Real)'!U28","v":10.443},{"$f":"'DATA (Real)'!V28","v":10.443},{"$f":"'DATA (Real)'!W28","v":10.443},{"$f":"'DATA (Real)'!X28","v":10.443},{"$f":"'DATA (Real)'!Y28","v":10.443},{"$f":"'DATA (Real)'!Z28","v":10.443},{"$f":"'DATA (Real)'!AA28","v":10.443},{"$f":"'DATA (Real)'!AB28","v":10.443},{"$f":"'DATA (Real)'!AC28","v":10.443},{"$f":"'DATA (Real)'!AD28","v":10.443},{"$f":"'DATA (Real)'!AE28","v":10.443},{"$f":"'DATA (Real)'!AF28","v":10.443},{"$f":"'DATA (Real)'!AG28","v":10.443},{"$f":"'DATA (Real)'!AH28","v":10.443},{"$f":"'DATA (Real)'!AI28","v":10.443},{"$f":"'DATA (Real)'!AJ28","v":10.443},{"$f":"'DATA (Real)'!AK28","v":10.443},{"$f":"'DATA (Real)'!AL28","v":10.443},{"$f":"'DATA (Real)'!AM28","v":10.443},{"$f":"'DATA (Real)'!AN28","v":10.443},{"$f":"'DATA (Real)'!AO28","v":10.443},{"$f":"'DATA (Real)'!AP28","v":10.443},{"$f":"'DATA (Real)'!AQ28","v":10.443},{"$f":"'DATA (Real)'!AR28","v":10.443},{"$f":"'DATA (Real)'!AS28","v":10.443},{"$f":"'DATA (Real)'!AT28","v":10.443},{"$f":"'DATA (Real)'!AU28","v":10.443},{"$f":"'DATA (Real)'!AV28","v":10.443},{"$f":"'DATA (Real)'!AW28","v":10.443},{"$f":"'DATA (Real)'!AX28","v":10.443},{"$f":"'DATA (Real)'!AY28","v":10.443},{"$f":"'DATA (Real)'!AZ28","v":10.443},{"$f":"'DATA (Real)'!BA28","v":10.443},{"$f":"'DATA (Real)'!BB28","v":10.443},{"$f":"'DATA (Real)'!BC28","v":10.443},{"$f":"'DATA (Real)'!BD28","v":10.443},{"$f":"'DATA (Real)'!BE28","v":10.443},{"$f":"'DATA (Real)'!BF28","v":10.443},{"$f":"'DATA (Real)'!BG28","v":10.443},{"$f":"'DATA (Real)'!BH28","v":10.443},{"$f":"'DATA (Real)'!BI28","v":10.443},{"$f":"'DATA (Real)'!BJ28","v":10.443},{"$f":"'DATA (Real)'!BK28","v":10.443},{"$f":"'DATA (Real)'!BL28","v":10.443},{"$f":"'DATA (Real)'!BM28","v":10.443},{"$f":"'DATA (Real)'!BN28","v":10.443},{"$f":"'DATA (Real)'!BO28","v":10.443},{"$f":"'DATA (Real)'!BP28","v":10.443},{"$f":"'DATA (Real)'!BQ28","v":10.443},{"$f":"'DATA (Real)'!BR28","v":10.443},{"$f":"'DATA (Real)'!BS28","v":10.443},{"$f":"'DATA (Real)'!BT28","v":10.443},{"$f":"'DATA (Real)'!BU28","v":10.443},{"$f":"'DATA (Real)'!BV28","v":10.443},{"$f":"'DATA (Real)'!BW28","v":10.443},{"$f":"'DATA (Real)'!BX28","v":10.443}]
[null,null,{"$f":"'DATA (Real)'!C29","v":"Internal"},{"$f":"'DATA (Real)'!D29","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E29","v":"Wood Biomass"},{"$f":"'DATA (Real)'!F29","v":13.523999999999999},{"$f":"'DATA (Real)'!G29","v":13.523999999999999},{"$f":"'DATA (Real)'!H29","v":13.523999999999999},{"$f":"'DATA (Real)'!I29","v":13.523999999999999},{"$f":"'DATA (Real)'!J29","v":13.523999999999999},{"$f":"'DATA (Real)'!K29","v":13.523999999999999},{"$f":"'DATA (Real)'!L29","v":13.523999999999999},{"$f":"'DATA (Real)'!M29","v":13.523999999999999},{"$f":"'DATA (Real)'!N29","v":13.523999999999999},{"$f":"'DATA (Real)'!O29","v":13.523999999999999},{"$f":"'DATA (Real)'!P29","v":13.523999999999999},{"$f":"'DATA (Real)'!Q29","v":13.523999999999999},{"$f":"'DATA (Real)'!R29","v":13.523999999999999},{"$f":"'DATA (Real)'!S29","v":13.523999999999999},{"$f":"'DATA (Real)'!T29","v":13.523999999999999},{"$f":"'DATA (Real)'!U29","v":13.523999999999999},{"$f":"'DATA (Real)'!V29","v":13.523999999999999},{"$f":"'DATA (Real)'!W29","v":13.523999999999999},{"$f":"'DATA (Real)'!X29","v":13.523999999999999},{"$f":"'DATA (Real)'!Y29","v":13.523999999999999},{"$f":"'DATA (Real)'!Z29","v":13.523999999999999},{"$f":"'DATA (Real)'!AA29","v":13.523999999999999},{"$f":"'DATA (Real)'!AB29","v":13.523999999999999},{"$f":"'DATA (Real)'!AC29","v":13.523999999999999},{"$f":"'DATA (Real)'!AD29","v":13.523999999999999},{"$f":"'DATA (Real)'!AE29","v":13.523999999999999},{"$f":"'DATA (Real)'!AF29","v":13.523999999999999},{"$f":"'DATA (Real)'!AG29","v":13.523999999999999},{"$f":"'DATA (Real)'!AH29","v":13.523999999999999},{"$f":"'DATA (Real)'!AI29","v":13.523999999999999},{"$f":"'DATA (Real)'!AJ29","v":13.523999999999999},{"$f":"'DATA (Real)'!AK29","v":13.523999999999999},{"$f":"'DATA (Real)'!AL29","v":13.523999999999999},{"$f":"'DATA (Real)'!AM29","v":13.523999999999999},{"$f":"'DATA (Real)'!AN29","v":13.523999999999999},{"$f":"'DATA (Real)'!AO29","v":13.523999999999999},{"$f":"'DATA (Real)'!AP29","v":13.523999999999999},{"$f":"'DATA (Real)'!AQ29","v":13.523999999999999},{"$f":"'DATA (Real)'!AR29","v":13.523999999999999},{"$f":"'DATA (Real)'!AS29","v":13.523999999999999},{"$f":"'DATA (Real)'!AT29","v":13.523999999999999},{"$f":"'DATA (Real)'!AU29","v":13.523999999999999},{"$f":"'DATA (Real)'!AV29","v":13.523999999999999},{"$f":"'DATA (Real)'!AW29","v":13.523999999999999},{"$f":"'DATA (Real)'!AX29","v":13.523999999999999},{"$f":"'DATA (Real)'!AY29","v":13.523999999999999},{"$f":"'DATA (Real)'!AZ29","v":13.523999999999999},{"$f":"'DATA (Real)'!BA29","v":13.523999999999999},{"$f":"'DATA (Real)'!BB29","v":13.523999999999999},{"$f":"'DATA (Real)'!BC29","v":13.523999999999999},{"$f":"'DATA (Real)'!BD29","v":13.523999999999999},{"$f":"'DATA (Real)'!BE29","v":13.523999999999999},{"$f":"'DATA (Real)'!BF29","v":13.523999999999999},{"$f":"'DATA (Real)'!BG29","v":13.523999999999999},{"$f":"'DATA (Real)'!BH29","v":13.523999999999999},{"$f":"'DATA (Real)'!BI29","v":13.523999999999999},{"$f":"'DATA (Real)'!BJ29","v":13.523999999999999},{"$f":"'DATA (Real)'!BK29","v":13.523999999999999},{"$f":"'DATA (Real)'!BL29","v":13.523999999999999},{"$f":"'DATA (Real)'!BM29","v":13.523999999999999},{"$f":"'DATA (Real)'!BN29","v":13.523999999999999},{"$f":"'DATA (Real)'!BO29","v":13.523999999999999},{"$f":"'DATA (Real)'!BP29","v":13.523999999999999},{"$f":"'DATA (Real)'!BQ29","v":13.523999999999999},{"$f":"'DATA (Real)'!BR29","v":13.523999999999999},{"$f":"'DATA (Real)'!BS29","v":13.523999999999999},{"$f":"'DATA (Real)'!BT29","v":13.523999999999999},{"$f":"'DATA (Real)'!BU29","v":13.523999999999999},{"$f":"'DATA (Real)'!BV29","v":13.523999999999999},{"$f":"'DATA (Real)'!BW29","v":13.523999999999999},{"$f":"'DATA (Real)'!BX29","v":13.523999999999999}]
[null,null,{"$f":"'DATA (Real)'!C30","v":"Internal"},{"$f":"'DATA (Real)'!D30","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E30","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'DATA (Real)'!F30","v":11.2},{"$f":"'DATA (Real)'!G30","v":11.2},{"$f":"'DATA (Real)'!H30","v":11.2},{"$f":"'DATA (Real)'!I30","v":11.2},{"$f":"'DATA (Real)'!J30","v":11.2},{"$f":"'DATA (Real)'!K30","v":11.2},{"$f":"'DATA (Real)'!L30","v":11.2},{"$f":"'DATA (Real)'!M30","v":11.2},{"$f":"'DATA (Real)'!N30","v":11.2},{"$f":"'DATA (Real)'!O30","v":11.2},{"$f":"'DATA (Real)'!P30","v":11.2},{"$f":"'DATA (Real)'!Q30","v":11.2},{"$f":"'DATA (Real)'!R30","v":11.2},{"$f":"'DATA (Real)'!S30","v":11.2},{"$f":"'DATA (Real)'!T30","v":11.2},{"$f":"'DATA (Real)'!U30","v":11.2},{"$f":"'DATA (Real)'!V30","v":11.2},{"$f":"'DATA (Real)'!W30","v":11.2},{"$f":"'DATA (Real)'!X30","v":11.2},{"$f":"'DATA (Real)'!Y30","v":11.2},{"$f":"'DATA (Real)'!Z30","v":11.2},{"$f":"'DATA (Real)'!AA30","v":11.2},{"$f":"'DATA (Real)'!AB30","v":11.2},{"$f":"'DATA (Real)'!AC30","v":11.2},{"$f":"'DATA (Real)'!AD30","v":11.2},{"$f":"'DATA (Real)'!AE30","v":11.2},{"$f":"'DATA (Real)'!AF30","v":11.2},{"$f":"'DATA (Real)'!AG30","v":11.2},{"$f":"'DATA (Real)'!AH30","v":11.2},{"$f":"'DATA (Real)'!AI30","v":11.2},{"$f":"'DATA (Real)'!AJ30","v":11.2},{"$f":"'DATA (Real)'!AK30","v":11.2},{"$f":"'DATA (Real)'!AL30","v":11.2},{"$f":"'DATA (Real)'!AM30","v":11.2},{"$f":"'DATA (Real)'!AN30","v":11.2},{"$f":"'DATA (Real)'!AO30","v":11.2},{"$f":"'DATA (Real)'!AP30","v":11.2},{"$f":"'DATA (Real)'!AQ30","v":11.2},{"$f":"'DATA (Real)'!AR30","v":11.2},{"$f":"'DATA (Real)'!AS30","v":11.2},{"$f":"'DATA (Real)'!AT30","v":11.2},{"$f":"'DATA (Real)'!AU30","v":11.2},{"$f":"'DATA (Real)'!AV30","v":11.2},{"$f":"'DATA (Real)'!AW30","v":11.2},{"$f":"'DATA (Real)'!AX30","v":11.2},{"$f":"'DATA (Real)'!AY30","v":11.2},{"$f":"'DATA (Real)'!AZ30","v":11.2},{"$f":"'DATA (Real)'!BA30","v":11.2},{"$f":"'DATA (Real)'!BB30","v":11.2},{"$f":"'DATA (Real)'!BC30","v":11.2},{"$f":"'DATA (Real)'!BD30","v":11.2},{"$f":"'DATA (Real)'!BE30","v":11.2},{"$f":"'DATA (Real)'!BF30","v":11.2},{"$f":"'DATA (Real)'!BG30","v":11.2},{"$f":"'DATA (Real)'!BH30","v":11.2},{"$f":"'DATA (Real)'!BI30","v":11.2},{"$f":"'DATA (Real)'!BJ30","v":11.2},{"$f":"'DATA (Real)'!BK30","v":11.2},{"$f":"'DATA (Real)'!BL30","v":11.2},{"$f":"'DATA (Real)'!BM30","v":11.2},{"$f":"'DATA (Real)'!BN30","v":11.2},{"$f":"'DATA (Real)'!BO30","v":11.2},{"$f":"'DATA (Real)'!BP30","v":11.2},{"$f":"'DATA (Real)'!BQ30","v":11.2},{"$f":"'DATA (Real)'!BR30","v":11.2},{"$f":"'DATA (Real)'!BS30","v":11.2},{"$f":"'DATA (Real)'!BT30","v":11.2},{"$f":"'DATA (Real)'!BU30","v":11.2},{"$f":"'DATA (Real)'!BV30","v":11.2},{"$f":"'DATA (Real)'!BW30","v":11.2},{"$f":"'DATA (Real)'!BX30","v":11.2}]
[null,null,{"$f":"'DATA (Real)'!C31","v":"Internal"},{"$f":"'DATA (Real)'!D31","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E31","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'DATA (Real)'!F31","v":11.32},{"$f":"'DATA (Real)'!G31","v":11.32},{"$f":"'DATA (Real)'!H31","v":11.32},{"$f":"'DATA (Real)'!I31","v":11.32},{"$f":"'DATA (Real)'!J31","v":11.32},{"$f":"'DATA (Real)'!K31","v":11.32},{"$f":"'DATA (Real)'!L31","v":11.32},{"$f":"'DATA (Real)'!M31","v":11.32},{"$f":"'DATA (Real)'!N31","v":11.32},{"$f":"'DATA (Real)'!O31","v":11.32},{"$f":"'DATA (Real)'!P31","v":11.32},{"$f":"'DATA (Real)'!Q31","v":11.32},{"$f":"'DATA (Real)'!R31","v":11.32},{"$f":"'DATA (Real)'!S31","v":11.32},{"$f":"'DATA (Real)'!T31","v":11.32},{"$f":"'DATA (Real)'!U31","v":11.32},{"$f":"'DATA (Real)'!V31","v":11.32},{"$f":"'DATA (Real)'!W31","v":11.32},{"$f":"'DATA (Real)'!X31","v":11.32},{"$f":"'DATA (Real)'!Y31","v":11.32},{"$f":"'DATA (Real)'!Z31","v":11.32},{"$f":"'DATA (Real)'!AA31","v":11.32},{"$f":"'DATA (Real)'!AB31","v":11.32},{"$f":"'DATA (Real)'!AC31","v":11.32},{"$f":"'DATA (Real)'!AD31","v":11.32},{"$f":"'DATA (Real)'!AE31","v":11.32},{"$f":"'DATA (Real)'!AF31","v":11.32},{"$f":"'DATA (Real)'!AG31","v":11.32},{"$f":"'DATA (Real)'!AH31","v":11.32},{"$f":"'DATA (Real)'!AI31","v":11.32},{"$f":"'DATA (Real)'!AJ31","v":11.32},{"$f":"'DATA (Real)'!AK31","v":11.32},{"$f":"'DATA (Real)'!AL31","v":11.32},{"$f":"'DATA (Real)'!AM31","v":11.32},{"$f":"'DATA (Real)'!AN31","v":11.32},{"$f":"'DATA (Real)'!AO31","v":11.32},{"$f":"'DATA (Real)'!AP31","v":11.32},{"$f":"'DATA (Real)'!AQ31","v":11.32},{"$f":"'DATA (Real)'!AR31","v":11.32},{"$f":"'DATA (Real)'!AS31","v":11.32},{"$f":"'DATA (Real)'!AT31","v":11.32},{"$f":"'DATA (Real)'!AU31","v":11.32},{"$f":"'DATA (Real)'!AV31","v":11.32},{"$f":"'DATA (Real)'!AW31","v":11.32},{"$f":"'DATA (Real)'!AX31","v":11.32},{"$f":"'DATA (Real)'!AY31","v":11.32},{"$f":"'DATA (Real)'!AZ31","v":11.32},{"$f":"'DATA (Real)'!BA31","v":11.32},{"$f":"'DATA (Real)'!BB31","v":11.32},{"$f":"'DATA (Real)'!BC31","v":11.32},{"$f":"'DATA (Real)'!BD31","v":11.32},{"$f":"'DATA (Real)'!BE31","v":11.32},{"$f":"'DATA (Real)'!BF31","v":11.32},{"$f":"'DATA (Real)'!BG31","v":11.32},{"$f":"'DATA (Real)'!BH31","v":11.32},{"$f":"'DATA (Real)'!BI31","v":11.32},{"$f":"'DATA (Real)'!BJ31","v":11.32},{"$f":"'DATA (Real)'!BK31","v":11.32},{"$f":"'DATA (Real)'!BL31","v":11.32},{"$f":"'DATA (Real)'!BM31","v":11.32},{"$f":"'DATA (Real)'!BN31","v":11.32},{"$f":"'DATA (Real)'!BO31","v":11.32},{"$f":"'DATA (Real)'!BP31","v":11.32},{"$f":"'DATA (Real)'!BQ31","v":11.32},{"$f":"'DATA (Real)'!BR31","v":11.32},{"$f":"'DATA (Real)'!BS31","v":11.32},{"$f":"'DATA (Real)'!BT31","v":11.32},{"$f":"'DATA (Real)'!BU31","v":11.32},{"$f":"'DATA (Real)'!BV31","v":11.32},{"$f":"'DATA (Real)'!BW31","v":11.32},{"$f":"'DATA (Real)'!BX31","v":11.32}]
[null,null,{"$f":"'DATA (Real)'!C32","v":"Internal"},{"$f":"'DATA (Real)'!D32","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E32","v":"7F.04 CT Frame Greenfield"},{"$f":"'DATA (Real)'!F32","v":10.039999999999999},{"$f":"'DATA (Real)'!G32","v":10.039999999999999},{"$f":"'DATA (Real)'!H32","v":10.039999999999999},{"$f":"'DATA (Real)'!I32","v":10.039999999999999},{"$f":"'DATA (Real)'!J32","v":10.039999999999999},{"$f":"'DATA (Real)'!K32","v":10.039999999999999},{"$f":"'DATA (Real)'!L32","v":10.039999999999999},{"$f":"'DATA (Real)'!M32","v":10.039999999999999},{"$f":"'DATA (Real)'!N32","v":10.039999999999999},{"$f":"'DATA (Real)'!O32","v":10.039999999999999},{"$f":"'DATA (Real)'!P32","v":10.039999999999999},{"$f":"'DATA (Real)'!Q32","v":10.039999999999999},{"$f":"'DATA (Real)'!R32","v":10.039999999999999},{"$f":"'DATA (Real)'!S32","v":10.039999999999999},{"$f":"'DATA (Real)'!T32","v":10.039999999999999},{"$f":"'DATA (Real)'!U32","v":10.039999999999999},{"$f":"'DATA (Real)'!V32","v":10.039999999999999},{"$f":"'DATA (Real)'!W32","v":10.039999999999999},{"$f":"'DATA (Real)'!X32","v":10.039999999999999},{"$f":"'DATA (Real)'!Y32","v":10.039999999999999},{"$f":"'DATA (Real)'!Z32","v":10.039999999999999},{"$f":"'DATA (Real)'!AA32","v":10.039999999999999},{"$f":"'DATA (Real)'!AB32","v":10.039999999999999},{"$f":"'DATA (Real)'!AC32","v":10.039999999999999},{"$f":"'DATA (Real)'!AD32","v":10.039999999999999},{"$f":"'DATA (Real)'!AE32","v":10.039999999999999},{"$f":"'DATA (Real)'!AF32","v":10.039999999999999},{"$f":"'DATA (Real)'!AG32","v":10.039999999999999},{"$f":"'DATA (Real)'!AH32","v":10.039999999999999},{"$f":"'DATA (Real)'!AI32","v":10.039999999999999},{"$f":"'DATA (Real)'!AJ32","v":10.039999999999999},{"$f":"'DATA (Real)'!AK32","v":10.039999999999999},{"$f":"'DATA (Real)'!AL32","v":10.039999999999999},{"$f":"'DATA (Real)'!AM32","v":10.039999999999999},{"$f":"'DATA (Real)'!AN32","v":10.039999999999999},{"$f":"'DATA (Real)'!AO32","v":10.039999999999999},{"$f":"'DATA (Real)'!AP32","v":10.039999999999999},{"$f":"'DATA (Real)'!AQ32","v":10.039999999999999},{"$f":"'DATA (Real)'!AR32","v":10.039999999999999},{"$f":"'DATA (Real)'!AS32","v":10.039999999999999},{"$f":"'DATA (Real)'!AT32","v":10.039999999999999},{"$f":"'DATA (Real)'!AU32","v":10.039999999999999},{"$f":"'DATA (Real)'!AV32","v":10.039999999999999},{"$f":"'DATA (Real)'!AW32","v":10.039999999999999},{"$f":"'DATA (Real)'!AX32","v":10.039999999999999},{"$f":"'DATA (Real)'!AY32","v":10.039999999999999},{"$f":"'DATA (Real)'!AZ32","v":10.039999999999999},{"$f":"'DATA (Real)'!BA32","v":10.039999999999999},{"$f":"'DATA (Real)'!BB32","v":10.039999999999999},{"$f":"'DATA (Real)'!BC32","v":10.039999999999999},{"$f":"'DATA (Real)'!BD32","v":10.039999999999999},{"$f":"'DATA (Real)'!BE32","v":10.039999999999999},{"$f":"'DATA (Real)'!BF32","v":10.039999999999999},{"$f":"'DATA (Real)'!BG32","v":10.039999999999999},{"$f":"'DATA (Real)'!BH32","v":10.039999999999999},{"$f":"'DATA (Real)'!BI32","v":10.039999999999999},{"$f":"'DATA (Real)'!BJ32","v":10.039999999999999},{"$f":"'DATA (Real)'!BK32","v":10.039999999999999},{"$f":"'DATA (Real)'!BL32","v":10.039999999999999},{"$f":"'DATA (Real)'!BM32","v":10.039999999999999},{"$f":"'DATA (Real)'!BN32","v":10.039999999999999},{"$f":"'DATA (Real)'!BO32","v":10.039999999999999},{"$f":"'DATA (Real)'!BP32","v":10.039999999999999},{"$f":"'DATA (Real)'!BQ32","v":10.039999999999999},{"$f":"'DATA (Real)'!BR32","v":10.039999999999999},{"$f":"'DATA (Real)'!BS32","v":10.039999999999999},{"$f":"'DATA (Real)'!BT32","v":10.039999999999999},{"$f":"'DATA (Real)'!BU32","v":10.039999999999999},{"$f":"'DATA (Real)'!BV32","v":10.039999999999999},{"$f":"'DATA (Real)'!BW32","v":10.039999999999999},{"$f":"'DATA (Real)'!BX32","v":10.039999999999999}]
[null,null,{"$f":"'DATA (Real)'!C33","v":"Internal"},{"$f":"'DATA (Real)'!D33","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E33","v":"Reciprocating Engine (ICE) Machine"},{"$f":"'DATA (Real)'!F33","v":8.19},{"$f":"'DATA (Real)'!G33","v":8.19},{"$f":"'DATA (Real)'!H33","v":8.19},{"$f":"'DATA (Real)'!I33","v":8.19},{"$f":"'DATA (Real)'!J33","v":8.19},{"$f":"'DATA (Real)'!K33","v":8.19},{"$f":"'DATA (Real)'!L33","v":8.19},{"$f":"'DATA (Real)'!M33","v":8.19},{"$f":"'DATA (Real)'!N33","v":8.19},{"$f":"'DATA (Real)'!O33","v":8.19},{"$f":"'DATA (Real)'!P33","v":8.19},{"$f":"'DATA (Real)'!Q33","v":8.19},{"$f":"'DATA (Real)'!R33","v":8.19},{"$f":"'DATA (Real)'!S33","v":8.19},{"$f":"'DATA (Real)'!T33","v":8.19},{"$f":"'DATA (Real)'!U33","v":8.19},{"$f":"'DATA (Real)'!V33","v":8.19},{"$f":"'DATA (Real)'!W33","v":8.19},{"$f":"'DATA (Real)'!X33","v":8.19},{"$f":"'DATA (Real)'!Y33","v":8.19},{"$f":"'DATA (Real)'!Z33","v":8.19},{"$f":"'DATA (Real)'!AA33","v":8.19},{"$f":"'DATA (Real)'!AB33","v":8.19},{"$f":"'DATA (Real)'!AC33","v":8.19},{"$f":"'DATA (Real)'!AD33","v":8.19},{"$f":"'DATA (Real)'!AE33","v":8.19},{"$f":"'DATA (Real)'!AF33","v":8.19},{"$f":"'DATA (Real)'!AG33","v":8.19},{"$f":"'DATA (Real)'!AH33","v":8.19},{"$f":"'DATA (Real)'!AI33","v":8.19},{"$f":"'DATA (Real)'!AJ33","v":8.19},{"$f":"'DATA (Real)'!AK33","v":8.19},{"$f":"'DATA (Real)'!AL33","v":8.19},{"$f":"'DATA (Real)'!AM33","v":8.19},{"$f":"'DATA (Real)'!AN33","v":8.19},{"$f":"'DATA (Real)'!AO33","v":8.19},{"$f":"'DATA (Real)'!AP33","v":8.19},{"$f":"'DATA (Real)'!AQ33","v":8.19},{"$f":"'DATA (Real)'!AR33","v":8.19},{"$f":"'DATA (Real)'!AS33","v":8.19},{"$f":"'DATA (Real)'!AT33","v":8.19},{"$f":"'DATA (Real)'!AU33","v":8.19},{"$f":"'DATA (Real)'!AV33","v":8.19},{"$f":"'DATA (Real)'!AW33","v":8.19},{"$f":"'DATA (Real)'!AX33","v":8.19},{"$f":"'DATA (Real)'!AY33","v":8.19},{"$f":"'DATA (Real)'!AZ33","v":8.19},{"$f":"'DATA (Real)'!BA33","v":8.19},{"$f":"'DATA (Real)'!BB33","v":8.19},{"$f":"'DATA (Real)'!BC33","v":8.19},{"$f":"'DATA (Real)'!BD33","v":8.19},{"$f":"'DATA (Real)'!BE33","v":8.19},{"$f":"'DATA (Real)'!BF33","v":8.19},{"$f":"'DATA (Real)'!BG33","v":8.19},{"$f":"'DATA (Real)'!BH33","v":8.19},{"$f":"'DATA (Real)'!BI33","v":8.19},{"$f":"'DATA (Real)'!BJ33","v":8.19},{"$f":"'DATA (Real)'!BK33","v":8.19},{"$f":"'DATA (Real)'!BL33","v":8.19},{"$f":"'DATA (Real)'!BM33","v":8.19},{"$f":"'DATA (Real)'!BN33","v":8.19},{"$f":"'DATA (Real)'!BO33","v":8.19},{"$f":"'DATA (Real)'!BP33","v":8.19},{"$f":"'DATA (Real)'!BQ33","v":8.19},{"$f":"'DATA (Real)'!BR33","v":8.19},{"$f":"'DATA (Real)'!BS33","v":8.19},{"$f":"'DATA (Real)'!BT33","v":8.19},{"$f":"'DATA (Real)'!BU33","v":8.19},{"$f":"'DATA (Real)'!BV33","v":8.19},{"$f":"'DATA (Real)'!BW33","v":8.19},{"$f":"'DATA (Real)'!BX33","v":8.19}]
[null,null,{"$f":"'DATA (Real)'!C34","v":"Internal"},{"$f":"'DATA (Real)'!D34","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E34","v":"NG CCCT (1x1 w/DF)"},{"$f":"'DATA (Real)'!F34","v":6.82},{"$f":"'DATA (Real)'!G34","v":6.82},{"$f":"'DATA (Real)'!H34","v":6.82},{"$f":"'DATA (Real)'!I34","v":6.82},{"$f":"'DATA (Real)'!J34","v":6.82},{"$f":"'DATA (Real)'!K34","v":6.82},{"$f":"'DATA (Real)'!L34","v":6.82},{"$f":"'DATA (Real)'!M34","v":6.82},{"$f":"'DATA (Real)'!N34","v":6.82},{"$f":"'DATA (Real)'!O34","v":6.82},{"$f":"'DATA (Real)'!P34","v":6.82},{"$f":"'DATA (Real)'!Q34","v":6.82},{"$f":"'DATA (Real)'!R34","v":6.82},{"$f":"'DATA (Real)'!S34","v":6.82},{"$f":"'DATA (Real)'!T34","v":6.82},{"$f":"'DATA (Real)'!U34","v":6.82},{"$f":"'DATA (Real)'!V34","v":6.82},{"$f":"'DATA (Real)'!W34","v":6.82},{"$f":"'DATA (Real)'!X34","v":6.82},{"$f":"'DATA (Real)'!Y34","v":6.82},{"$f":"'DATA (Real)'!Z34","v":6.82},{"$f":"'DATA (Real)'!AA34","v":6.82},{"$f":"'DATA (Real)'!AB34","v":6.82},{"$f":"'DATA (Real)'!AC34","v":6.82},{"$f":"'DATA (Real)'!AD34","v":6.82},{"$f":"'DATA (Real)'!AE34","v":6.82},{"$f":"'DATA (Real)'!AF34","v":6.82},{"$f":"'DATA (Real)'!AG34","v":6.82},{"$f":"'DATA (Real)'!AH34","v":6.82},{"$f":"'DATA (Real)'!AI34","v":6.82},{"$f":"'DATA (Real)'!AJ34","v":6.82},{"$f":"'DATA (Real)'!AK34","v":6.82},{"$f":"'DATA (Real)'!AL34","v":6.82},{"$f":"'DATA (Real)'!AM34","v":6.82},{"$f":"'DATA (Real)'!AN34","v":6.82},{"$f":"'DATA (Real)'!AO34","v":6.82},{"$f":"'DATA (Real)'!AP34","v":6.82},{"$f":"'DATA (Real)'!AQ34","v":6.82},{"$f":"'DATA (Real)'!AR34","v":6.82},{"$f":"'DATA (Real)'!AS34","v":6.82},{"$f":"'DATA (Real)'!AT34","v":6.82},{"$f":"'DATA (Real)'!AU34","v":6.82},{"$f":"'DATA (Real)'!AV34","v":6.82},{"$f":"'DATA (Real)'!AW34","v":6.82},{"$f":"'DATA (Real)'!AX34","v":6.82},{"$f":"'DATA (Real)'!AY34","v":6.82},{"$f":"'DATA (Real)'!AZ34","v":6.82},{"$f":"'DATA (Real)'!BA34","v":6.82},{"$f":"'DATA (Real)'!BB34","v":6.82},{"$f":"'DATA (Real)'!BC34","v":6.82},{"$f":"'DATA (Real)'!BD34","v":6.82},{"$f":"'DATA (Real)'!BE34","v":6.82},{"$f":"'DATA (Real)'!BF34","v":6.82},{"$f":"'DATA (Real)'!BG34","v":6.82},{"$f":"'DATA (Real)'!BH34","v":6.82},{"$f":"'DATA (Real)'!BI34","v":6.82},{"$f":"'DATA (Real)'!BJ34","v":6.82},{"$f":"'DATA (Real)'!BK34","v":6.82},{"$f":"'DATA (Real)'!BL34","v":6.82},{"$f":"'DATA (Real)'!BM34","v":6.82},{"$f":"'DATA (Real)'!BN34","v":6.82},{"$f":"'DATA (Real)'!BO34","v":6.82},{"$f":"'DATA (Real)'!BP34","v":6.82},{"$f":"'DATA (Real)'!BQ34","v":6.82},{"$f":"'DATA (Real)'!BR34","v":6.82},{"$f":"'DATA (Real)'!BS34","v":6.82},{"$f":"'DATA (Real)'!BT34","v":6.82},{"$f":"'DATA (Real)'!BU34","v":6.82},{"$f":"'DATA (Real)'!BV34","v":6.82},{"$f":"'DATA (Real)'!BW34","v":6.82},{"$f":"'DATA (Real)'!BX34","v":6.82}]
[null,null,{"$f":"'DATA (Real)'!C35","v":"Internal"},{"$f":"'DATA (Real)'!D35","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E35","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'DATA (Real)'!F35","v":5.6870000000000003},{"$f":"'DATA (Real)'!G35","v":5.6870000000000003},{"$f":"'DATA (Real)'!H35","v":5.6870000000000003},{"$f":"'DATA (Real)'!I35","v":5.6870000000000003},{"$f":"'DATA (Real)'!J35","v":5.6870000000000003},{"$f":"'DATA (Real)'!K35","v":5.6870000000000003},{"$f":"'DATA (Real)'!L35","v":5.6870000000000003},{"$f":"'DATA (Real)'!M35","v":5.6870000000000003},{"$f":"'DATA (Real)'!N35","v":5.6870000000000003},{"$f":"'DATA (Real)'!O35","v":5.6870000000000003},{"$f":"'DATA (Real)'!P35","v":5.6870000000000003},{"$f":"'DATA (Real)'!Q35","v":5.6870000000000003},{"$f":"'DATA (Real)'!R35","v":5.6870000000000003},{"$f":"'DATA (Real)'!S35","v":5.6870000000000003},{"$f":"'DATA (Real)'!T35","v":5.6870000000000003},{"$f":"'DATA (Real)'!U35","v":5.6870000000000003},{"$f":"'DATA (Real)'!V35","v":5.6870000000000003},{"$f":"'DATA (Real)'!W35","v":5.6870000000000003},{"$f":"'DATA (Real)'!X35","v":5.6870000000000003},{"$f":"'DATA (Real)'!Y35","v":5.6870000000000003},{"$f":"'DATA (Real)'!Z35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AA35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AB35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AC35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AD35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AE35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AF35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AG35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AH35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AI35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AJ35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AK35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AL35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AM35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AN35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AO35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AP35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AQ35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AR35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AS35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AT35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AU35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AV35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AW35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AX35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AY35","v":5.6870000000000003},{"$f":"'DATA (Real)'!AZ35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BA35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BB35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BC35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BD35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BE35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BF35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BG35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BH35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BI35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BJ35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BK35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BL35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BM35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BN35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BO35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BP35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BQ35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BR35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BS35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BT35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BU35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BV35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BW35","v":5.6870000000000003},{"$f":"'DATA (Real)'!BX35","v":5.6870000000000003}]
[null,null,{"$f":"'DATA (Real)'!C36","v":"Internal"},{"$f":"'DATA (Real)'!D36","v":"Heat Rate  (MMBtu/MWh)"},{"$f":"'DATA (Real)'!E36","v":"7F.04 CT Frame Greenfield + amonia + storage"},{"$f":"'DATA (Real)'!F36","v":10.039999999999999},{"$f":"'DATA (Real)'!G36","v":10.039999999999999},{"$f":"'DATA (Real)'!H36","v":10.039999999999999},{"$f":"'DATA (Real)'!I36","v":10.039999999999999},{"$f":"'DATA (Real)'!J36","v":10.039999999999999},{"$f":"'DATA (Real)'!K36","v":10.039999999999999},{"$f":"'DATA (Real)'!L36","v":10.039999999999999},{"$f":"'DATA (Real)'!M36","v":10.039999999999999},{"$f":"'DATA (Real)'!N36","v":10.039999999999999},{"$f":"'DATA (Real)'!O36","v":10.039999999999999},{"$f":"'DATA (Real)'!P36","v":10.039999999999999},{"$f":"'DATA (Real)'!Q36","v":10.039999999999999},{"$f":"'DATA (Real)'!R36","v":10.039999999999999},{"$f":"'DATA (Real)'!S36","v":10.039999999999999},{"$f":"'DATA (Real)'!T36","v":10.039999999999999},{"$f":"'DATA (Real)'!U36","v":10.039999999999999},{"$f":"'DATA (Real)'!V36","v":10.039999999999999},{"$f":"'DATA (Real)'!W36","v":10.039999999999999},{"$f":"'DATA (Real)'!X36","v":10.039999999999999},{"$f":"'DATA (Real)'!Y36","v":10.039999999999999},{"$f":"'DATA (Real)'!Z36","v":10.039999999999999},{"$f":"'DATA (Real)'!AA36","v":10.039999999999999},{"$f":"'DATA (Real)'!AB36","v":10.039999999999999},{"$f":"'DATA (Real)'!AC36","v":10.039999999999999},{"$f":"'DATA (Real)'!AD36","v":10.039999999999999},{"$f":"'DATA (Real)'!AE36","v":10.039999999999999},{"$f":"'DATA (Real)'!AF36","v":10.039999999999999},{"$f":"'DATA (Real)'!AG36","v":10.039999999999999},{"$f":"'DATA (Real)'!AH36","v":10.039999999999999},{"$f":"'DATA (Real)'!AI36","v":10.039999999999999},{"$f":"'DATA (Real)'!AJ36","v":10.039999999999999},{"$f":"'DATA (Real)'!AK36","v":10.039999999999999},{"$f":"'DATA (Real)'!AL36","v":10.039999999999999},{"$f":"'DATA (Real)'!AM36","v":10.039999999999999},{"$f":"'DATA (Real)'!AN36","v":10.039999999999999},{"$f":"'DATA (Real)'!AO36","v":10.039999999999999},{"$f":"'DATA (Real)'!AP36","v":10.039999999999999},{"$f":"'DATA (Real)'!AQ36","v":10.039999999999999},{"$f":"'DATA (Real)'!AR36","v":10.039999999999999},{"$f":"'DATA (Real)'!AS36","v":10.039999999999999},{"$f":"'DATA (Real)'!AT36","v":10.039999999999999},{"$f":"'DATA (Real)'!AU36","v":10.039999999999999},{"$f":"'DATA (Real)'!AV36","v":10.039999999999999},{"$f":"'DATA (Real)'!AW36","v":10.039999999999999},{"$f":"'DATA (Real)'!AX36","v":10.039999999999999},{"$f":"'DATA (Real)'!AY36","v":10.039999999999999},{"$f":"'DATA (Real)'!AZ36","v":10.039999999999999},{"$f":"'DATA (Real)'!BA36","v":10.039999999999999},{"$f":"'DATA (Real)'!BB36","v":10.039999999999999},{"$f":"'DATA (Real)'!BC36","v":10.039999999999999},{"$f":"'DATA (Real)'!BD36","v":10.039999999999999},{"$f":"'DATA (Real)'!BE36","v":10.039999999999999},{"$f":"'DATA (Real)'!BF36","v":10.039999999999999},{"$f":"'DATA (Real)'!BG36","v":10.039999999999999},{"$f":"'DATA (Real)'!BH36","v":10.039999999999999},{"$f":"'DATA (Real)'!BI36","v":10.039999999999999},{"$f":"'DATA (Real)'!BJ36","v":10.039999999999999},{"$f":"'DATA (Real)'!BK36","v":10.039999999999999},{"$f":"'DATA (Real)'!BL36","v":10.039999999999999},{"$f":"'DATA (Real)'!BM36","v":10.039999999999999},{"$f":"'DATA (Real)'!BN36","v":10.039999999999999},{"$f":"'DATA (Real)'!BO36","v":10.039999999999999},{"$f":"'DATA (Real)'!BP36","v":10.039999999999999},{"$f":"'DATA (Real)'!BQ36","v":10.039999999999999},{"$f":"'DATA (Real)'!BR36","v":10.039999999999999},{"$f":"'DATA (Real)'!BS36","v":10.039999999999999},{"$f":"'DATA (Real)'!BT36","v":10.039999999999999},{"$f":"'DATA (Real)'!BU36","v":10.039999999999999},{"$f":"'DATA (Real)'!BV36","v":10.039999999999999},{"$f":"'DATA (Real)'!BW36","v":10.039999999999999},{"$f":"'DATA (Real)'!BX36","v":10.039999999999999}]
[]
[null,{"$f":"D42","v":"CAPEX ($/kW)"},null,{"$f":"'DATA (Real)'!D38","v":"CAPEX ($/kW)"}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C39","v":"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0"},{"$f":"'DATA (Real)'!D39","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E39","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F39","v":2280.5476435797282},{"$f":"'DATA (Real)'!G39*G$4/100","v":1996.8173127040825},{"$f":"'DATA (Real)'!H39*H$4/100","v":1988.6086585318494},{"$f":"'DATA (Real)'!I39*I$4/100","v":1879.4082368065467},{"$f":"'DATA (Real)'!J39*J$4/100","v":1787.3611676334219},{"$f":"'DATA (Real)'!K39*K$4/100","v":1728.9499909398955},{"$f":"'DATA (Real)'!L39*L$4/100","v":1692.169516093139},{"$f":"'DATA (Real)'!M39*M$4/100","v":1661.447983063342},{"$f":"'DATA (Real)'!N39*N$4/100","v":1619.2266502978671},{"$f":"'DATA (Real)'!O39*O$4/100","v":1592.2337044085768},{"$f":"'DATA (Real)'!P39*P$4/100","v":1563.2693632014143},{"$f":"'DATA (Real)'!Q39*Q$4/100","v":1578.4846821973072},{"$f":"'DATA (Real)'!R39*R$4/100","v":1592.8012222362192},{"$f":"'DATA (Real)'!S39*S$4/100","v":1606.9837034506654},{"$f":"'DATA (Real)'!T39*T$4/100","v":1621.0192980469847},{"$f":"'DATA (Real)'!U39*U$4/100","v":1634.8946786930662},{"$f":"'DATA (Real)'!V39*V$4/100","v":1648.5960027473245},{"$f":"'DATA (Real)'!W39*W$4/100","v":1662.1088960354789},{"$f":"'DATA (Real)'!X39*X$4/100","v":1675.4184361629887},{"$f":"'DATA (Real)'!Y39*Y$4/100","v":1688.5091353504276},{"$f":"'DATA (Real)'!Z39*Z$4/100","v":1701.3649227790042},{"$f":"'DATA (Real)'!AA39*AA$4/100","v":1713.9691264329335},{"$f":"'DATA (Real)'!AB39*AB$4/100","v":1726.304454425006},{"$f":"'DATA (Real)'!AC39*AC$4/100","v":1738.3529757915426},{"$f":"'DATA (Real)'!AD39*AD$4/100","v":1750.0961007422654},{"$f":"'DATA (Real)'!AE39*AE$4/100","v":1761.51456035053},{"$f":"'DATA (Real)'!AF39*AF$4/100","v":1772.5883856688035},{"$f":"'DATA (Real)'!AG39*AG$4/100","v":1783.2968862538669},{"$f":"'DATA (Real)'!AH39*AH$4/100","v":1793.6186280860163},{"$f":"'DATA (Real)'!AI39*AI$4/100","v":1803.5314108658338},{"$f":"'DATA (Real)'!AJ39*AJ$4/100","v":1813.0122446719615}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C40","v":"NREL Utility-Scale Battery Storage - 8Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0"},{"$f":"'DATA (Real)'!D40","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E40","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F40","v":4231.7890904978731},{"$f":"'DATA (Real)'!G40*G$4/100","v":3671.2124512979672},{"$f":"'DATA (Real)'!H40*H$4/100","v":3625.3786042042489},{"$f":"'DATA (Real)'!I40*I$4/100","v":3405.0507593840348},{"$f":"'DATA (Real)'!J40*J$4/100","v":3193.9302513807952},{"$f":"'DATA (Real)'!K40*K$4/100","v":3081.6284066565736},{"$f":"'DATA (Real)'!L40*L$4/100","v":2987.8485818718705},{"$f":"'DATA (Real)'!M40*M$4/100","v":2909.6437333352987},{"$f":"'DATA (Real)'!N40*N$4/100","v":2816.7813158445033},{"$f":"'DATA (Real)'!O40*O$4/100","v":2736.3149507588487},{"$f":"'DATA (Real)'!P40*P$4/100","v":2664.5406857056955},{"$f":"'DATA (Real)'!Q40*Q$4/100","v":2690.2626089762616},{"$f":"'DATA (Real)'!R40*R$4/100","v":2714.6600099541247},{"$f":"'DATA (Real)'!S40*S$4/100","v":2738.8288094722816},{"$f":"'DATA (Real)'!T40*T$4/100","v":2762.7471407244193},{"$f":"'DATA (Real)'!U40*U$4/100","v":2786.3922854078537},{"$f":"'DATA (Real)'!V40*V$4/100","v":2809.7406468412601},{"$f":"'DATA (Real)'!W40*W$4/100","v":2832.7677223115875},{"$f":"'DATA (Real)'!X40*X$4/100","v":2855.4480746295512},{"$f":"'DATA (Real)'!Y40*Y$4/100","v":2877.7553028719076},{"$f":"'DATA (Real)'!Z40*Z$4/100","v":2899.6620122887921},{"$f":"'DATA (Real)'!AA40*AA$4/100","v":2921.1397833534411},{"$f":"'DATA (Real)'!AB40*AB$4/100","v":2942.1591399309759},{"$f":"'DATA (Real)'!AC40*AC$4/100","v":2962.6895165427932},{"$f":"'DATA (Real)'!AD40*AD$4/100","v":2982.6992247018043},{"$f":"'DATA (Real)'!AE40*AE$4/100","v":3002.1554182937898},{"$f":"'DATA (Real)'!AF40*AF$4/100","v":3021.0240579790802},{"$f":"'DATA (Real)'!AG40*AG$4/100","v":3039.2698745880548},{"$f":"'DATA (Real)'!AH40*AH$4/100","v":3056.8563314837793},{"$f":"'DATA (Real)'!AI40*AI$4/100","v":3073.7455858636158},{"$f":"'DATA (Real)'!AJ40*AJ$4/100","v":3089.3731975507685}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C41","v":"NREL Utility-Scale Battery Storage - 4Hr/Internal"},{"$f":"'DATA (Real)'!D41","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E41","v":"4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F41","v":1727.2344448095646},{"$f":"'DATA (Real)'!G41*G$4/100","v":1512.3436040480101},{"$f":"'DATA (Real)'!H41*H$4/100","v":1506.1265577733022},{"$f":"'DATA (Real)'!I41*I$4/100","v":1423.4206645977451},{"$f":"'DATA (Real)'!J41*J$4/100","v":1353.7063269617065},{"$f":"'DATA (Real)'!K41*K$4/100","v":1309.4670423184125},{"$f":"'DATA (Real)'!L41*L$4/100","v":1281.610354811525},{"$f":"'DATA (Real)'!M41*M$4/100","v":1258.3425707791216},{"$f":"'DATA (Real)'!N41*N$4/100","v":1226.365102356745},{"$f":"'DATA (Real)'!O41*O$4/100","v":1205.9212646504304},{"$f":"'DATA (Real)'!P41*P$4/100","v":1183.9843373754975},{"$f":"'DATA (Real)'!Q41*Q$4/100","v":1195.5080707789439},{"$f":"'DATA (Real)'!R41*R$4/100","v":1206.3510896280873},{"$f":"'DATA (Real)'!S41*S$4/100","v":1217.0925754003399},{"$f":"'DATA (Real)'!T41*T$4/100","v":1227.7228126191919},{"$f":"'DATA (Real)'!U41*U$4/100","v":1238.2317074691748},{"$f":"'DATA (Real)'!V41*V$4/100","v":1248.6087758512526},{"$f":"'DATA (Real)'!W41*W$4/100","v":1258.8431310957233},{"$f":"'DATA (Real)'!X41*X$4/100","v":1268.9234713234439},{"$f":"'DATA (Real)'!Y41*Y$4/100","v":1278.8380664457336},{"$f":"'DATA (Real)'!Z41*Z$4/100","v":1288.5747447932788},{"$f":"'DATA (Real)'!AA41*AA$4/100","v":1298.1208793639594},{"$f":"'DATA (Real)'!AB41*AB$4/100","v":1307.4633736792669},{"$f":"'DATA (Real)'!AC41*AC$4/100","v":1316.5886472388406},{"$f":"'DATA (Real)'!AD41*AD$4/100","v":1325.4826205621748},{"$f":"'DATA (Real)'!AE41*AE$4/100","v":1334.130699806467},{"$f":"'DATA (Real)'!AF41*AF$4/100","v":1342.5177609491593},{"$f":"'DATA (Real)'!AG41*AG$4/100","v":1350.6281335234203},{"$f":"'DATA (Real)'!AH41*AH$4/100","v":1358.4455838946551},{"$f":"'DATA (Real)'!AI41*AI$4/100","v":1365.9532980655986},{"$f":"'DATA (Real)'!AJ41*AJ$4/100","v":1373.1338639974526},{"$f":"'DATA (Real)'!AK41*AK$4/100","v":1379.9692534340447},{"$f":"'DATA (Real)'!AL41*AL$4/100","v":1386.4408032156718},{"$f":"'DATA (Real)'!AM41*AM$4/100","v":1392.5291960690288},{"$f":"'DATA (Real)'!AN41*AN$4/100","v":1398.2144408591766},{"$f":"'DATA (Real)'!AO41*AO$4/100","v":1403.4758522891941}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C42","v":"NREL Utility-Scale Battery Storage - 8Hr"},{"$f":"'DATA (Real)'!D42","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E42","v":"8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F42","v":3205.0599341147827},{"$f":"'DATA (Real)'!G42*G$4/100","v":2780.492053278133},{"$f":"'DATA (Real)'!H42*H$4/100","v":2745.7785494137102},{"$f":"'DATA (Real)'!I42*I$4/100","v":2578.9072964515149},{"$f":"'DATA (Real)'!J42*J$4/100","v":2419.0094690785695},{"$f":"'DATA (Real)'!K42*K$4/100","v":2333.9546293038316},{"$f":"'DATA (Real)'!L42*L$4/100","v":2262.9279423357443},{"$f":"'DATA (Real)'!M42*M$4/100","v":2203.6973849195206},{"$f":"'DATA (Real)'!N42*N$4/100","v":2133.3655211805908},{"$f":"'DATA (Real)'!O42*O$4/100","v":2072.4221430337511},{"$f":"'DATA (Real)'!P42*P$4/100","v":2018.0619619607069},{"$f":"'DATA (Real)'!Q42*Q$4/100","v":2037.5431563066113},{"$f":"'DATA (Real)'!R42*R$4/100","v":2056.0211878668947},{"$f":"'DATA (Real)'!S42*S$4/100","v":2074.3260819281873},{"$f":"'DATA (Real)'!T42*T$4/100","v":2092.4412770732488},{"$f":"'DATA (Real)'!U42*U$4/100","v":2110.3495669810304},{"$f":"'DATA (Real)'!V42*V$4/100","v":2128.0330800666588},{"$f":"'DATA (Real)'!W42*W$4/100","v":2145.4732585376282},{"$f":"'DATA (Real)'!X42*X$4/100","v":2162.6508368505783},{"$f":"'DATA (Real)'!Y42*Y$4/100","v":2179.545819552166},{"$f":"'DATA (Real)'!Z42*Z$4/100","v":2196.1374584875771},{"$f":"'DATA (Real)'!AA42*AA$4/100","v":2212.4042293594916},{"$f":"'DATA (Real)'!AB42*AB$4/100","v":2228.3238076198541},{"$f":"'DATA (Real)'!AC42*AC$4/100","v":2243.8730436766728},{"$f":"'DATA (Real)'!AD42*AD$4/100","v":2259.0279373971043},{"$f":"'DATA (Real)'!AE42*AE$4/100","v":2273.7636118880832},{"$f":"'DATA (Real)'!AF42*AF$4/100","v":2288.0542865349753},{"$f":"'DATA (Real)'!AG42*AG$4/100","v":2301.873249278166},{"$f":"'DATA (Real)'!AH42*AH$4/100","v":2315.192828107387},{"$f":"'DATA (Real)'!AI42*AI$4/100","v":2327.9843617524434},{"$f":"'DATA (Real)'!AJ42*AJ$4/100","v":2339.8203561777955}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C43","v":"NREL Utility-Scale Battery Storage - 16Hr"},{"$f":"'DATA (Real)'!D43","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E43","v":"16hr Lithium-Ion"},{"$f":"'DATA (Real)'!F43","v":6160.7109127252179},{"$f":"'DATA (Real)'!G43*G$4/100","v":5316.7889517383792},{"$f":"'DATA (Real)'!H43*H$4/100","v":5225.0825326945269},{"$f":"'DATA (Real)'!I43*I$4/100","v":4889.8805601590548},{"$f":"'DATA (Real)'!J43*J$4/100","v":4549.6157533122951},{"$f":"'DATA (Real)'!K43*K$4/100","v":4382.9298032746692},{"$f":"'DATA (Real)'!L43*L$4/100","v":4225.5631173841839},{"$f":"'DATA (Real)'!M43*M$4/100","v":4094.4070132003194},{"$f":"'DATA (Real)'!N43*N$4/100","v":3947.3663588282834},{"$f":"'DATA (Real)'!O43*O$4/100","v":3805.4238998003921},{"$f":"'DATA (Real)'!P43*P$4/100","v":3686.2172111311265},{"$f":"'DATA (Real)'!Q43*Q$4/100","v":3721.6133273619453},{"$f":"'DATA (Real)'!R43*R$4/100","v":3755.3613843445091},{"$f":"'DATA (Real)'!S43*S$4/100","v":3788.7930949838815},{"$f":"'DATA (Real)'!T43*T$4/100","v":3821.8782059813634},{"$f":"'DATA (Real)'!U43*U$4/100","v":3854.5852860047412},{"$f":"'DATA (Real)'!V43*V$4/100","v":3886.8816884974726},{"$f":"'DATA (Real)'!W43*W$4/100","v":3918.7335134214386},{"$f":"'DATA (Real)'!X43*X$4/100","v":3950.1055679048468},{"$f":"'DATA (Real)'!Y43*Y$4/100","v":3980.9613257650303},{"$f":"'DATA (Real)'!Z43*Z$4/100","v":4011.2628858761732},{"$f":"'DATA (Real)'!AA43*AA$4/100","v":4040.9709293505566},{"$f":"'DATA (Real)'!AB43*AB$4/100","v":4070.044675501028},{"$f":"'DATA (Real)'!AC43*AC$4/100","v":4098.4418365523379},{"$f":"'DATA (Real)'!AD43*AD$4/100","v":4126.1185710669633},{"$f":"'DATA (Real)'!AE43*AE$4/100","v":4153.0294360513153},{"$f":"'DATA (Real)'!AF43*AF$4/100","v":4179.1273377066063},{"$f":"'DATA (Real)'!AG43*AG$4/100","v":4204.3634807876579},{"$f":"'DATA (Real)'!AH43*AH$4/100","v":4228.6873165328507},{"$f":"'DATA (Real)'!AI43*AI$4/100","v":4252.0464891261327},{"$f":"'DATA (Real)'!AJ43*AJ$4/100","v":4273.1933405384807}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C44","v":"Internal"},{"$f":"'DATA (Real)'!D44","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E44","v":"4 hr Vanadium Flow Battery"},{"$f":"'DATA (Real)'!F44","v":1632.88},{"$f":"'DATA (Real)'!G44*G$4/100","v":1489.5947800000001},{"$f":"'DATA (Real)'!H44*H$4/100","v":1421.0748649455377},{"$f":"'DATA (Real)'!I44*I$4/100","v":1378.1188338095726},{"$f":"'DATA (Real)'!J44*J$4/100","v":1326.7127398207699},{"$f":"'DATA (Real)'!K44*K$4/100","v":1300.5570141300789},{"$f":"'DATA (Real)'!L44*L$4/100","v":1275.9730632855319},{"$f":"'DATA (Real)'!M44*M$4/100","v":1256.5201620466273},{"$f":"'DATA (Real)'!N44*N$4/100","v":1238.2512674989732},{"$f":"'DATA (Real)'!O44*O$4/100","v":1222.8398879441911},{"$f":"'DATA (Real)'!P44*P$4/100","v":1205.8064283732733},{"$f":"'DATA (Real)'!Q44*Q$4/100","v":1189.6387071056745},{"$f":"'DATA (Real)'!R44*R$4/100","v":1174.7214161732625},{"$f":"'DATA (Real)'!S44*S$4/100","v":1161.9168380240758},{"$f":"'DATA (Real)'!T44*T$4/100","v":1151.7260573496183},{"$f":"'DATA (Real)'!U44*U$4/100","v":1145.3605866122891},{"$f":"'DATA (Real)'!V44*V$4/100","v":1141.392268676364},{"$f":"'DATA (Real)'!W44*W$4/100","v":1139.5264566472524},{"$f":"'DATA (Real)'!X44*X$4/100","v":1140.2974004429338},{"$f":"'DATA (Real)'!Y44*Y$4/100","v":1140.6121703301374},{"$f":"'DATA (Real)'!Z44*Z$4/100","v":1140.4702055513358},{"$f":"'DATA (Real)'!AA44*AA$4/100","v":1139.8714937439895},{"$f":"'DATA (Real)'!AB44*AB$4/100","v":1138.8165713313681},{"$f":"'DATA (Real)'!AC44*AC$4/100","v":1137.3065228146752},{"$f":"'DATA (Real)'!AD44*AD$4/100","v":1135.3429789674369},{"$f":"'DATA (Real)'!AE44*AE$4/100","v":1132.9281139361922},{"$f":"'DATA (Real)'!AF44*AF$4/100","v":1130.0646412545802},{"$f":"'DATA (Real)'!AG44*AG$4/100","v":1126.755808780985},{"$f":"'DATA (Real)'!AH44*AH$4/100","v":1123.0053925728871},{"$f":"'DATA (Real)'!AI44*AI$4/100","v":1118.8176897140618},{"$f":"'DATA (Real)'!AJ44*AJ$4/100","v":1115.5417883464647}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C45","v":"Internal"},{"$f":"'DATA (Real)'!D45","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E45","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'DATA (Real)'!F45","v":1837},{"$f":"'DATA (Real)'!G45*G$4/100","v":1619.3154999999997},{"$f":"'DATA (Real)'!H45*H$4/100","v":1492.755684917855},{"$f":"'DATA (Real)'!I45*I$4/100","v":1447.6328970468739},{"$f":"'DATA (Real)'!J45*J$4/100","v":1393.6338144270094},{"$f":"'DATA (Real)'!K45*K$4/100","v":1366.1587607327572},{"$f":"'DATA (Real)'!L45*L$4/100","v":1340.334764202958},{"$f":"'DATA (Real)'!M45*M$4/100","v":1319.9006339338021},{"$f":"'DATA (Real)'!N45*N$4/100","v":1300.7102331562749},{"$f":"'DATA (Real)'!O45*O$4/100","v":1284.521484054932},{"$f":"'DATA (Real)'!P45*P$4/100","v":1266.6288351625176},{"$f":"'DATA (Real)'!Q45*Q$4/100","v":1249.6455935123317},{"$f":"'DATA (Real)'!R45*R$4/100","v":1233.9758554906227},{"$f":"'DATA (Real)'!S45*S$4/100","v":1220.5253981666128},{"$f":"'DATA (Real)'!T45*T$4/100","v":1209.8205815796762},{"$f":"'DATA (Real)'!U45*U$4/100","v":1203.134028418601},{"$f":"'DATA (Real)'!V45*V$4/100","v":1198.9655434889623},{"$f":"'DATA (Real)'!W45*W$4/100","v":1197.0056175328086},{"$f":"'DATA (Real)'!X45*X$4/100","v":1197.8154487121108},{"$f":"'DATA (Real)'!Y45*Y$4/100","v":1198.1460959919655},{"$f":"'DATA (Real)'!Z45*Z$4/100","v":1197.9969703295237},{"$f":"'DATA (Real)'!AA45*AA$4/100","v":1197.3680587386639},{"$f":"'DATA (Real)'!AB45*AB$4/100","v":1196.2599247005267},{"$f":"'DATA (Real)'!AC45*AC$4/100","v":1194.6737074199318},{"$f":"'DATA (Real)'!AD45*AD$4/100","v":1192.6111199286936},{"$f":"'DATA (Real)'!AE45*AE$4/100","v":1190.0744460400604},{"$f":"'DATA (Real)'!AF45*AF$4/100","v":1187.0665361617537},{"$f":"'DATA (Real)'!AG45*AG$4/100","v":1183.5908019782562},{"$f":"'DATA (Real)'!AH45*AH$4/100","v":1179.6512100161815},{"$f":"'DATA (Real)'!AI45*AI$4/100","v":1175.2522741096641},{"$f":"'DATA (Real)'!AJ45*AJ$4/100","v":1171.8111321189513}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C46","v":"Form Energy"},{"$f":"'DATA (Real)'!D46","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E46","v":"100hr Iron Oxide"},null,null,{"$f":"'DATA (Real)'!H46","v":2500},{"$f":"'DATA (Real)'!I46*I$4/$H$4","v":2527.7139999999999},{"$f":"'DATA (Real)'!J46*J$4/$H$4","v":2535.4297416635836},{"$f":"'DATA (Real)'!K46*K$4/$H$4","v":2540.2132524428548},{"$f":"'DATA (Real)'!L46*L$4/$H$4","v":2545.005788112464},{"$f":"'DATA (Real)'!M46*M$4/$H$4","v":2549.8073656993693},{"$f":"'DATA (Real)'!N46*N$4/$H$4","v":2553.7850651898602},{"$f":"'DATA (Real)'!O46*O$4/$H$4","v":2557.7689698915569},{"$f":"'DATA (Real)'!P46*P$4/$H$4","v":2561.759089484588},{"$f":"'DATA (Real)'!Q46*Q$4/$H$4","v":2565.7554336641838},{"$f":"'DATA (Real)'!R46*R$4/$H$4","v":2569.7580121407},{"$f":"'DATA (Real)'!S46*S$4/$H$4","v":2573.766834639639},{"$f":"'DATA (Real)'!T46*T$4/$H$4","v":2577.7819109016768},{"$f":"'DATA (Real)'!U46*U$4/$H$4","v":2581.8032506826835},{"$f":"'DATA (Real)'!V46*V$4/$H$4","v":2585.8308637537484},{"$f":"'DATA (Real)'!W46*W$4/$H$4","v":2589.8647599012038},{"$f":"'DATA (Real)'!X46*X$4/$H$4","v":2593.9049489266499},{"$f":"'DATA (Real)'!Y46*Y$4/$H$4","v":2597.9514406469757},{"$f":"'DATA (Real)'!Z46*Z$4/$H$4","v":2602.004244894385},{"$f":"'DATA (Real)'!AA46*AA$4/$H$4","v":2606.0633715164199},{"$f":"'DATA (Real)'!AB46*AB$4/$H$4","v":2610.1288303759857},{"$f":"'DATA (Real)'!AC46*AC$4/$H$4","v":2614.2006313513721},{"$f":"'DATA (Real)'!AD46*AD$4/$H$4","v":2618.2787843362798},{"$f":"'DATA (Real)'!AE46*AE$4/$H$4","v":2622.3632992398448},{"$f":"'DATA (Real)'!AF46*AF$4/$H$4","v":2626.454185986659},{"$f":"'DATA (Real)'!AG46*AG$4/$H$4","v":2630.5514545167975},{"$f":"'DATA (Real)'!AH46*AH$4/$H$4","v":2634.655114785844},{"$f":"'DATA (Real)'!AI46*AI$4/$H$4","v":2638.7651767649099},{"$f":"'DATA (Real)'!AJ46*AJ$4/$H$4","v":2642.8816504406627}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C47","v":"Internal"},{"$f":"'DATA (Real)'!D47","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E47","v":"Liquid Air"},null,null,{"$f":"'DATA (Real)'!H47","v":1610},{"$f":"'DATA (Real)'!I47*I$4/$H$4","v":1661.0692000000001},{"$f":"'DATA (Real)'!J47*J$4/$H$4","v":1700.1423923691666},{"$f":"'DATA (Real)'!K47*K$4/$H$4","v":1738.112239132078},{"$f":"'DATA (Real)'!L47*L$4/$H$4","v":1776.9300791393609},{"$f":"'DATA (Real)'!M47*M$4/$H$4","v":1816.6148509068066},{"$f":"'DATA (Real)'!N47*N$4/$H$4","v":1856.5803776267564},{"$f":"'DATA (Real)'!O47*O$4/$H$4","v":1897.4251459345451},{"$f":"'DATA (Real)'!P47*P$4/$H$4","v":1939.1684991451052},{"$f":"'DATA (Real)'!Q47*Q$4/$H$4","v":1981.8302061262973},{"$f":"'DATA (Real)'!R47*R$4/$H$4","v":2025.430470661076},{"$f":"'DATA (Real)'!S47*S$4/$H$4","v":2069.9899410156199},{"$f":"'DATA (Real)'!T47*T$4/$H$4","v":2115.5297197179634},{"$f":"'DATA (Real)'!U47*U$4/$H$4","v":2162.0713735517584},{"$f":"'DATA (Real)'!V47*V$4/$H$4","v":2209.6369437698968},{"$f":"'DATA (Real)'!W47*W$4/$H$4","v":2258.2489565328347},{"$f":"'DATA (Real)'!X47*X$4/$H$4","v":2307.9304335765573},{"$f":"'DATA (Real)'!Y47*Y$4/$H$4","v":2358.7049031152414},{"$f":"'DATA (Real)'!Z47*Z$4/$H$4","v":2410.5964109837769},{"$f":"'DATA (Real)'!AA47*AA$4/$H$4","v":2463.6295320254198},{"$f":"'DATA (Real)'!AB47*AB$4/$H$4","v":2517.8293817299791},{"$f":"'DATA (Real)'!AC47*AC$4/$H$4","v":2573.2216281280389},{"$f":"'DATA (Real)'!AD47*AD$4/$H$4","v":2629.8325039468555},{"$f":"'DATA (Real)'!AE47*AE$4/$H$4","v":2687.6888190336867},{"$f":"'DATA (Real)'!AF47*AF$4/$H$4","v":2746.8179730524275},{"$f":"'DATA (Real)'!AG47*AG$4/$H$4","v":2807.247968459581},{"$f":"'DATA (Real)'!AH47*AH$4/$H$4","v":2869.0074237656918},{"$f":"'DATA (Real)'!AI47*AI$4/$H$4","v":2932.125587088537},{"$f":"'DATA (Real)'!AJ47*AJ$4/$H$4","v":2996.632350004485}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C48","v":"NREL Pumped Storage Hydropower - National Class 10"},{"$f":"'DATA (Real)'!D48","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E48","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'DATA (Real)'!F48","v":3754.52},{"$f":"'DATA (Real)'!G48*G$4/100","v":3848.3829999999994},{"$f":"'DATA (Real)'!H48*H$4/100","v":4125.1248480013655},{"$f":"'DATA (Real)'!I48*I$4/100","v":4255.9738081799687},{"$f":"'DATA (Real)'!J48*J$4/100","v":4356.0867254053019},{"$f":"'DATA (Real)'!K48*K$4/100","v":4453.3726622726863},{"$f":"'DATA (Real)'!L48*L$4/100","v":4552.8313183967766},{"$f":"'DATA (Real)'!M48*M$4/100","v":4654.5112178409709},{"$f":"'DATA (Real)'!N48*N$4/100","v":4756.9104646334727},{"$f":"'DATA (Real)'!O48*O$4/100","v":4861.5624948554087},{"$f":"'DATA (Real)'!P48*P$4/100","v":4968.5168697422287},{"$f":"'DATA (Real)'!Q48*Q$4/100","v":5077.8242408765573},{"$f":"'DATA (Real)'!R48*R$4/100","v":5189.536374175842},{"$f":"'DATA (Real)'!S48*S$4/100","v":5303.7061744077109},{"$f":"'DATA (Real)'!T48*T$4/100","v":5420.3877102446804},{"$f":"'DATA (Real)'!U48*U$4/100","v":5539.6362398700621},{"$f":"'DATA (Real)'!V48*V$4/100","v":5661.5082371472045},{"$f":"'DATA (Real)'!W48*W$4/100","v":5786.0614183644429},{"$f":"'DATA (Real)'!X48*X$4/100","v":5913.3547695684611},{"$f":"'DATA (Real)'!Y48*Y$4/100","v":6043.4485744989661},{"$f":"'DATA (Real)'!Z48*Z$4/100","v":6176.4044431379434},{"$f":"'DATA (Real)'!AA48*AA$4/100","v":6312.2853408869787},{"$f":"'DATA (Real)'!AB48*AB$4/100","v":6451.1556183864923},{"$f":"'DATA (Real)'!AC48*AC$4/100","v":6593.0810419909949},{"$f":"'DATA (Real)'!AD48*AD$4/100","v":6738.1288249147965},{"$f":"'DATA (Real)'!AE48*AE$4/100","v":6886.367659062922},{"$f":"'DATA (Real)'!AF48*AF$4/100","v":7037.8677475623062},{"$f":"'DATA (Real)'!AG48*AG$4/100","v":7192.7008380086781},{"$f":"'DATA (Real)'!AH48*AH$4/100","v":7350.9402564448692},{"$f":"'DATA (Real)'!AI48*AI$4/100","v":7512.6609420866553},{"$f":"'DATA (Real)'!AJ48*AJ$4/100","v":7677.9394828125623}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C49","v":"NREL Pumped Storage Hydropower - National Class 7"},{"$f":"'DATA (Real)'!D49","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E49","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F49","v":3256.39},{"$f":"'DATA (Real)'!G49*G$4/100","v":3337.7997499999992},{"$f":"'DATA (Real)'!H49*H$4/100","v":3577.8249426779366},{"$f":"'DATA (Real)'!I49*I$4/100","v":3691.3135498596803},{"$f":"'DATA (Real)'!J49*J$4/100","v":3778.1440108835673},{"$f":"'DATA (Real)'!K49*K$4/100","v":3862.5225604599668},{"$f":"'DATA (Real)'!L49*L$4/100","v":3948.7855643102394},{"$f":"'DATA (Real)'!M49*M$4/100","v":4036.9751085798343},{"$f":"'DATA (Real)'!N49*N$4/100","v":4125.7885609685909},{"$f":"'DATA (Real)'!O49*O$4/100","v":4216.5559093099},{"$f":"'DATA (Real)'!P49*P$4/100","v":4309.3201393147183},{"$f":"'DATA (Real)'!Q49*Q$4/100","v":4404.125182379641},{"$f":"'DATA (Real)'!R49*R$4/100","v":4501.0159363919938},{"$f":"'DATA (Real)'!S49*S$4/100","v":4600.0382869926179},{"$f":"'DATA (Real)'!T49*T$4/100","v":4701.2391293064547},{"$f":"'DATA (Real)'!U49*U$4/100","v":4804.6663901511965},{"$f":"'DATA (Real)'!V49*V$4/100","v":4910.3690507345236},{"$f":"'DATA (Real)'!W49*W$4/100","v":5018.397169850683},{"$f":"'DATA (Real)'!X49*X$4/100","v":5128.8019075873981},{"$f":"'DATA (Real)'!Y49*Y$4/100","v":5241.6355495543212},{"$f":"'DATA (Real)'!Z49*Z$4/100","v":5356.9515316445159},{"$f":"'DATA (Real)'!AA49*AA$4/100","v":5474.8044653406951},{"$f":"'DATA (Real)'!AB49*AB$4/100","v":5595.2501635781909},{"$f":"'DATA (Real)'!AC49*AC$4/100","v":5718.3456671769118},{"$f":"'DATA (Real)'!AD49*AD$4/100","v":5844.1492718548025},{"$f":"'DATA (Real)'!AE49*AE$4/100","v":5972.7205558356081},{"$f":"'DATA (Real)'!AF49*AF$4/100","v":6104.1204080639918},{"$f":"'DATA (Real)'!AG49*AG$4/100","v":6238.4110570414005},{"$f":"'DATA (Real)'!AH49*AH$4/100","v":6375.6561002963108},{"$f":"'DATA (Real)'!AI49*AI$4/100","v":6515.9205345028304},{"$f":"'DATA (Real)'!AJ49*AJ$4/100","v":6659.2707862618918}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C50","v":"NREL Pumped Storage Hydropower - National Class 5"},{"$f":"'DATA (Real)'!D50","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E50","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F50","v":2923.32},{"$f":"'DATA (Real)'!G50*G$4/100","v":2996.4029999999998},{"$f":"'DATA (Real)'!H50*H$4/100","v":3211.8779419631146},{"$f":"'DATA (Real)'!I50*I$4/100","v":3313.758710282184},{"$f":"'DATA (Real)'!J50*J$4/100","v":3391.7079802775929},{"$f":"'DATA (Real)'!K50*K$4/100","v":3467.4561251704586},{"$f":"'DATA (Real)'!L50*L$4/100","v":3544.8959786325991},{"$f":"'DATA (Real)'!M50*M$4/100","v":3624.0653221553935},{"$f":"'DATA (Real)'!N50*N$4/100","v":3703.7947592428127},{"$f":"'DATA (Real)'!O50*O$4/100","v":3785.2782439461544},{"$f":"'DATA (Real)'!P50*P$4/100","v":3868.5543653129698},{"$f":"'DATA (Real)'!Q50*Q$4/100","v":3953.662561349855},{"$f":"'DATA (Real)'!R50*R$4/100","v":4040.6431376995524},{"$f":"'DATA (Real)'!S50*S$4/100","v":4129.5372867289425},{"$f":"'DATA (Real)'!T50*T$4/100","v":4220.3871070369796},{"$f":"'DATA (Real)'!U50*U$4/100","v":4313.2356233917926},{"$f":"'DATA (Real)'!V50*V$4/100","v":4408.1268071064123},{"$f":"'DATA (Real)'!W50*W$4/100","v":4505.1055968627525},{"$f":"'DATA (Real)'!X50*X$4/100","v":4604.2179199937336},{"$f":"'DATA (Real)'!Y50*Y$4/100","v":4705.5107142335955},{"$f":"'DATA (Real)'!Z50*Z$4/100","v":4809.031949946735},{"$f":"'DATA (Real)'!AA50*AA$4/100","v":4914.8306528455632},{"$f":"'DATA (Real)'!AB50*AB$4/100","v":5022.9569272081662},{"$f":"'DATA (Real)'!AC50*AC$4/100","v":5133.4619796067454},{"$f":"'DATA (Real)'!AD50*AD$4/100","v":5246.3981431580942},{"$f":"'DATA (Real)'!AE50*AE$4/100","v":5361.818902307572},{"$f":"'DATA (Real)'!AF50*AF$4/100","v":5479.7789181583385},{"$f":"'DATA (Real)'!AG50*AG$4/100","v":5600.3340543578215},{"$f":"'DATA (Real)'!AH50*AH$4/100","v":5723.5414035536942},{"$f":"'DATA (Real)'!AI50*AI$4/100","v":5849.4593144318751},{"$f":"'DATA (Real)'!AJ50*AJ$4/100","v":5978.1474193493768}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C51","v":"Internal"},{"$f":"'DATA (Real)'!D51","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E51","v":"Wood Biomass"},null,null,{"$f":"'DATA (Real)'!H51","v":4756.0590277777774},{"$f":"'DATA (Real)'!I51*I$4/$H$4","v":4906.9212201388891},{"$f":"'DATA (Real)'!J51*J$4/$H$4","v":5022.3463190901139},{"$f":"'DATA (Real)'!K51*K$4/$H$4","v":5134.5120535497917},{"$f":"'DATA (Real)'!L51*L$4/$H$4","v":5249.1828227457372},{"$f":"'DATA (Real)'!M51*M$4/$H$4","v":5366.4145724537257},{"$f":"'DATA (Real)'!N51*N$4/$H$4","v":5484.4756930477079},{"$f":"'DATA (Real)'!O51*O$4/$H$4","v":5605.1341582947571},{"$f":"'DATA (Real)'!P51*P$4/$H$4","v":5728.4471097772421},{"$f":"'DATA (Real)'!Q51*Q$4/$H$4","v":5854.4729461923416},{"$f":"'DATA (Real)'!R51*R$4/$H$4","v":5983.2713510085732},{"$f":"'DATA (Real)'!S51*S$4/$H$4","v":6114.9033207307621},{"$f":"'DATA (Real)'!T51*T$4/$H$4","v":6249.4311937868388},{"$f":"'DATA (Real)'!U51*U$4/$H$4","v":6386.9186800501484},{"$f":"'DATA (Real)'!V51*V$4/$H$4","v":6527.4308910112522},{"$f":"'DATA (Real)'!W51*W$4/$H$4","v":6671.034370613499},{"$f":"'DATA (Real)'!X51*X$4/$H$4","v":6817.7971267669964},{"$f":"'DATA (Real)'!Y51*Y$4/$H$4","v":6967.7886635558716},{"$f":"'DATA (Real)'!Z51*Z$4/$H$4","v":7121.0800141541004},{"$f":"'DATA (Real)'!AA51*AA$4/$H$4","v":7277.7437744654899},{"$f":"'DATA (Real)'!AB51*AB$4/$H$4","v":7437.8541375037312},{"$f":"'DATA (Real)'!AC51*AC$4/$H$4","v":7601.4869285288132},{"$f":"'DATA (Real)'!AD51*AD$4/$H$4","v":7768.7196409564476},{"$f":"'DATA (Real)'!AE51*AE$4/$H$4","v":7939.6314730574895},{"$f":"'DATA (Real)'!AF51*AF$4/$H$4","v":8114.3033654647534},{"$f":"'DATA (Real)'!AG51*AG$4/$H$4","v":8292.8180395049785},{"$f":"'DATA (Real)'!AH51*AH$4/$H$4","v":8475.2600363740876},{"$f":"'DATA (Real)'!AI51*AI$4/$H$4","v":8661.7157571743192},{"$f":"'DATA (Real)'!AJ51*AJ$4/$H$4","v":8852.2735038321534}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C52","v":"Internal"},{"$f":"'DATA (Real)'!D52","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E52","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,{"$f":"'DATA (Real)'!H52","v":829.14999999999986},{"$f":"'DATA (Real)'!I52*I$4/$H$4","v":855.45063799999991},{"$f":"'DATA (Real)'!J52*J$4/$H$4","v":875.57333207012061},{"$f":"'DATA (Real)'!K52*K$4/$H$4","v":895.12780315301984},{"$f":"'DATA (Real)'!L52*L$4/$H$4","v":915.1189907567707},{"$f":"'DATA (Real)'!M52*M$4/$H$4","v":935.5566482170052},{"$f":"'DATA (Real)'!N52*N$4/$H$4","v":956.13889447777933},{"$f":"'DATA (Real)'!O52*O$4/$H$4","v":977.17395015629052},{"$f":"'DATA (Real)'!P52*P$4/$H$4","v":998.67177705972892},{"$f":"'DATA (Real)'!Q52*Q$4/$H$4","v":1020.6425561550429},{"$f":"'DATA (Real)'!R52*R$4/$H$4","v":1043.0966923904541},{"$f":"'DATA (Real)'!S52*S$4/$H$4","v":1066.0448196230441},{"$f":"'DATA (Real)'!T52*T$4/$H$4","v":1089.4978056547509},{"$f":"'DATA (Real)'!U52*U$4/$H$4","v":1113.4667573791553},{"$f":"'DATA (Real)'!V52*V$4/$H$4","v":1137.9630260414967},{"$f":"'DATA (Real)'!W52*W$4/$H$4","v":1162.9982126144096},{"$f":"'DATA (Real)'!X52*X$4/$H$4","v":1188.5841732919268},{"$f":"'DATA (Real)'!Y52*Y$4/$H$4","v":1214.7330251043493},{"$f":"'DATA (Real)'!Z52*Z$4/$H$4","v":1241.457151656645},{"$f":"'DATA (Real)'!AA52*AA$4/$H$4","v":1268.7692089930911},{"$f":"'DATA (Real)'!AB52*AB$4/$H$4","v":1296.6821315909392},{"$f":"'DATA (Real)'!AC52*AC$4/$H$4","v":1325.2091384859398},{"$f":"'DATA (Real)'!AD52*AD$4/$H$4","v":1354.3637395326302},{"$f":"'DATA (Real)'!AE52*AE$4/$H$4","v":1384.1597418023484},{"$f":"'DATA (Real)'!AF52*AF$4/$H$4","v":1414.611256122},{"$f":"'DATA (Real)'!AG52*AG$4/$H$4","v":1445.7327037566838},{"$f":"'DATA (Real)'!AH52*AH$4/$H$4","v":1477.5388232393311},{"$f":"'DATA (Real)'!AI52*AI$4/$H$4","v":1510.0446773505964},{"$f":"'DATA (Real)'!AJ52*AJ$4/$H$4","v":1543.2656602523095}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C53","v":"Internal"},{"$f":"'DATA (Real)'!D53","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E53","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,{"$f":"'DATA (Real)'!H53","v":150},{"$f":"'DATA (Real)'!I53*I$4/$H$4","v":154.75799999999998},{"$f":"'DATA (Real)'!J53*J$4/$H$4","v":158.3983595375},{"$f":"'DATA (Real)'!K53*K$4/$H$4","v":161.93592290050415},{"$f":"'DATA (Real)'!L53*L$4/$H$4","v":165.55249184528205},{"$f":"'DATA (Real)'!M53*M$4/$H$4","v":169.24983082982669},{"$f":"'DATA (Real)'!N53*N$4/$H$4","v":172.97332710808288},{"$f":"'DATA (Real)'!O53*O$4/$H$4","v":176.77874030446074},{"$f":"'DATA (Real)'!P53*P$4/$H$4","v":180.66787259115884},{"$f":"'DATA (Real)'!Q53*Q$4/$H$4","v":184.64256578816435},{"$f":"'DATA (Real)'!R53*R$4/$H$4","v":188.70470223550399},{"$f":"'DATA (Real)'!S53*S$4/$H$4","v":192.85620568468508},{"$f":"'DATA (Real)'!T53*T$4/$H$4","v":197.09904220974812},{"$f":"'DATA (Real)'!U53*U$4/$H$4","v":201.43522113836261},{"$f":"'DATA (Real)'!V53*V$4/$H$4","v":205.86679600340656},{"$f":"'DATA (Real)'!W53*W$4/$H$4","v":210.39586551548149},{"$f":"'DATA (Real)'!X53*X$4/$H$4","v":215.0245745568221},{"$f":"'DATA (Real)'!Y53*Y$4/$H$4","v":219.7551151970722},{"$f":"'DATA (Real)'!Z53*Z$4/$H$4","v":224.58972773140781},{"$f":"'DATA (Real)'!AA53*AA$4/$H$4","v":229.53070174149875},{"$f":"'DATA (Real)'!AB53*AB$4/$H$4","v":234.58037717981173},{"$f":"'DATA (Real)'!AC53*AC$4/$H$4","v":239.74114547776759},{"$f":"'DATA (Real)'!AD53*AD$4/$H$4","v":245.01545067827846},{"$f":"'DATA (Real)'!AE53*AE$4/$H$4","v":250.40579059320063},{"$f":"'DATA (Real)'!AF53*AF$4/$H$4","v":255.91471798625102},{"$f":"'DATA (Real)'!AG53*AG$4/$H$4","v":261.54484178194855},{"$f":"'DATA (Real)'!AH53*AH$4/$H$4","v":267.29882830115139},{"$f":"'DATA (Real)'!AI53*AI$4/$H$4","v":273.17940252377673},{"$f":"'DATA (Real)'!AJ53*AJ$4/$H$4","v":279.18934937929981}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C54","v":"Internal"},{"$f":"'DATA (Real)'!D54","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E54","v":"New Residential Solar"},null,null,{"$f":"'DATA (Real)'!H54","v":3587.9999999999995},{"$f":"'DATA (Real)'!I54*I$4/$H$4","v":3701.8113599999997},{"$f":"'DATA (Real)'!J54*J$4/$H$4","v":3788.8887601369993},{"$f":"'DATA (Real)'!K54*K$4/$H$4","v":3873.5072757800585},{"$f":"'DATA (Real)'!L54*L$4/$H$4","v":3960.0156049391462},{"$f":"'DATA (Real)'!M54*M$4/$H$4","v":4048.4559534494542},{"$f":"'DATA (Real)'!N54*N$4/$H$4","v":4137.5219844253425},{"$f":"'DATA (Real)'!O54*O$4/$H$4","v":4228.5474680827001},{"$f":"'DATA (Real)'!P54*P$4/$H$4","v":4321.5755123805193},{"$f":"'DATA (Real)'!Q54*Q$4/$H$4","v":4416.6501736528908},{"$f":"'DATA (Real)'!R54*R$4/$H$4","v":4513.816477473255},{"$f":"'DATA (Real)'!S54*S$4/$H$4","v":4613.1204399776661},{"$f":"'DATA (Real)'!T54*T$4/$H$4","v":4714.609089657175},{"$f":"'DATA (Real)'!U54*U$4/$H$4","v":4818.3304896296322},{"$f":"'DATA (Real)'!V54*V$4/$H$4","v":4924.3337604014851},{"$f":"'DATA (Real)'!W54*W$4/$H$4","v":5032.6691031303171},{"$f":"'DATA (Real)'!X54*X$4/$H$4","v":5143.3878233991836},{"$f":"'DATA (Real)'!Y54*Y$4/$H$4","v":5256.5423555139669},{"$f":"'DATA (Real)'!Z54*Z$4/$H$4","v":5372.1862873352738},{"$f":"'DATA (Real)'!AA54*AA$4/$H$4","v":5490.3743856566489},{"$f":"'DATA (Real)'!AB54*AB$4/$H$4","v":5611.1626221410952},{"$f":"'DATA (Real)'!AC54*AC$4/$H$4","v":5734.6081998281998},{"$f":"'DATA (Real)'!AD54*AD$4/$H$4","v":5860.7695802244198},{"$f":"'DATA (Real)'!AE54*AE$4/$H$4","v":5989.7065109893583},{"$f":"'DATA (Real)'!AF54*AF$4/$H$4","v":6121.4800542311232},{"$f":"'DATA (Real)'!AG54*AG$4/$H$4","v":6256.1526154242083},{"$f":"'DATA (Real)'!AH54*AH$4/$H$4","v":6393.7879729635406},{"$f":"'DATA (Real)'!AI54*AI$4/$H$4","v":6534.4513083687389},{"$f":"'DATA (Real)'!AJ54*AJ$4/$H$4","v":6678.2092371528506},{"$f":"'DATA (Real)'!AK54*AK$4/$H$4","v":6825.1298403702131},{"$f":"'DATA (Real)'!AL54*AL$4/$H$4","v":6975.2826968583586},{"$f":"'DATA (Real)'!AM54*AM$4/$H$4","v":7128.7389161892434},{"$f":"'DATA (Real)'!AN54*AN$4/$H$4","v":7285.571172345406},{"$f":"'DATA (Real)'!AO54*AO$4/$H$4","v":7445.8537381370052}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C55","v":"Internal"},{"$f":"'DATA (Real)'!D55","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E55","v":"New Residential Solar + Storage (Solar Only)"},null,null,{"$f":"'DATA (Real)'!H55","v":3587.9999999999995},{"$f":"'DATA (Real)'!I55*I$4/$H$4","v":3701.8113599999997},{"$f":"'DATA (Real)'!J55*J$4/$H$4","v":3788.8887601369993},{"$f":"'DATA (Real)'!K55*K$4/$H$4","v":3873.5072757800585},{"$f":"'DATA (Real)'!L55*L$4/$H$4","v":3960.0156049391462},{"$f":"'DATA (Real)'!M55*M$4/$H$4","v":4048.4559534494542},{"$f":"'DATA (Real)'!N55*N$4/$H$4","v":4137.5219844253425},{"$f":"'DATA (Real)'!O55*O$4/$H$4","v":4228.5474680827001},{"$f":"'DATA (Real)'!P55*P$4/$H$4","v":4321.5755123805193},{"$f":"'DATA (Real)'!Q55*Q$4/$H$4","v":4416.6501736528908},{"$f":"'DATA (Real)'!R55*R$4/$H$4","v":4513.816477473255},{"$f":"'DATA (Real)'!S55*S$4/$H$4","v":4613.1204399776661},{"$f":"'DATA (Real)'!T55*T$4/$H$4","v":4714.609089657175},{"$f":"'DATA (Real)'!U55*U$4/$H$4","v":4818.3304896296322},{"$f":"'DATA (Real)'!V55*V$4/$H$4","v":4924.3337604014851},{"$f":"'DATA (Real)'!W55*W$4/$H$4","v":5032.6691031303171},{"$f":"'DATA (Real)'!X55*X$4/$H$4","v":5143.3878233991836},{"$f":"'DATA (Real)'!Y55*Y$4/$H$4","v":5256.5423555139669},{"$f":"'DATA (Real)'!Z55*Z$4/$H$4","v":5372.1862873352738},{"$f":"'DATA (Real)'!AA55*AA$4/$H$4","v":5490.3743856566489},{"$f":"'DATA (Real)'!AB55*AB$4/$H$4","v":5611.1626221410952},{"$f":"'DATA (Real)'!AC55*AC$4/$H$4","v":5734.6081998281998},{"$f":"'DATA (Real)'!AD55*AD$4/$H$4","v":5860.7695802244198},{"$f":"'DATA (Real)'!AE55*AE$4/$H$4","v":5989.7065109893583},{"$f":"'DATA (Real)'!AF55*AF$4/$H$4","v":6121.4800542311232},{"$f":"'DATA (Real)'!AG55*AG$4/$H$4","v":6256.1526154242083},{"$f":"'DATA (Real)'!AH55*AH$4/$H$4","v":6393.7879729635406},{"$f":"'DATA (Real)'!AI55*AI$4/$H$4","v":6534.4513083687389},{"$f":"'DATA (Real)'!AJ55*AJ$4/$H$4","v":6678.2092371528506},{"$f":"'DATA (Real)'!AK55*AK$4/$H$4","v":6825.1298403702131},{"$f":"'DATA (Real)'!AL55*AL$4/$H$4","v":6975.2826968583586},{"$f":"'DATA (Real)'!AM55*AM$4/$H$4","v":7128.7389161892434},{"$f":"'DATA (Real)'!AN55*AN$4/$H$4","v":7285.571172345406},{"$f":"'DATA (Real)'!AO55*AO$4/$H$4","v":7445.8537381370052}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C56","v":"Internal"},{"$f":"'DATA (Real)'!D56","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E56","v":"New Residential Solar + Storage (Battery Only)"},null,null,{"$f":"'DATA (Real)'!H56","v":2989.9999999999995},{"$f":"'DATA (Real)'!I56*I$4/$H$4","v":3084.8427999999999},{"$f":"'DATA (Real)'!J56*J$4/$H$4","v":3157.407300114166},{"$f":"'DATA (Real)'!K56*K$4/$H$4","v":3227.9227298167157},{"$f":"'DATA (Real)'!L56*L$4/$H$4","v":3300.0130041159555},{"$f":"'DATA (Real)'!M56*M$4/$H$4","v":3373.7132945412118},{"$f":"'DATA (Real)'!N56*N$4/$H$4","v":3447.9349870211186},{"$f":"'DATA (Real)'!O56*O$4/$H$4","v":3523.7895567355831},{"$f":"'DATA (Real)'!P56*P$4/$H$4","v":3601.3129269837659},{"$f":"'DATA (Real)'!Q56*Q$4/$H$4","v":3680.541811377409},{"$f":"'DATA (Real)'!R56*R$4/$H$4","v":3761.513731227712},{"$f":"'DATA (Real)'!S56*S$4/$H$4","v":3844.2670333147221},{"$f":"'DATA (Real)'!T56*T$4/$H$4","v":3928.8409080476454},{"$f":"'DATA (Real)'!U56*U$4/$H$4","v":4015.2754080246937},{"$f":"'DATA (Real)'!V56*V$4/$H$4","v":4103.6114670012366},{"$f":"'DATA (Real)'!W56*W$4/$H$4","v":4193.8909192752635},{"$f":"'DATA (Real)'!X56*X$4/$H$4","v":4286.15651949932},{"$f":"'DATA (Real)'!Y56*Y$4/$H$4","v":4380.451962928305},{"$f":"'DATA (Real)'!Z56*Z$4/$H$4","v":4476.8219061127284},{"$f":"'DATA (Real)'!AA56*AA$4/$H$4","v":4575.3119880472077},{"$f":"'DATA (Real)'!AB56*AB$4/$H$4","v":4675.968851784246},{"$f":"'DATA (Real)'!AC56*AC$4/$H$4","v":4778.8401665234996},{"$f":"'DATA (Real)'!AD56*AD$4/$H$4","v":4883.9746501870159},{"$f":"'DATA (Real)'!AE56*AE$4/$H$4","v":4991.4220924911315},{"$f":"'DATA (Real)'!AF56*AF$4/$H$4","v":5101.2333785259361},{"$f":"'DATA (Real)'!AG56*AG$4/$H$4","v":5213.4605128535068},{"$f":"'DATA (Real)'!AH56*AH$4/$H$4","v":5328.1566441362838},{"$f":"'DATA (Real)'!AI56*AI$4/$H$4","v":5445.3760903072816},{"$f":"'DATA (Real)'!AJ56*AJ$4/$H$4","v":5565.1743642940419},{"$f":"'DATA (Real)'!AK56*AK$4/$H$4","v":5687.6082003085103},{"$f":"'DATA (Real)'!AL56*AL$4/$H$4","v":5812.7355807152981},{"$f":"'DATA (Real)'!AM56*AM$4/$H$4","v":5940.615763491036},{"$f":"'DATA (Real)'!AN56*AN$4/$H$4","v":6071.3093102878383},{"$f":"'DATA (Real)'!AO56*AO$4/$H$4","v":6204.8781151141702}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C57","v":"Internal"},{"$f":"'DATA (Real)'!D57","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E57","v":"Existing Residential Solar"},null,null,{"$f":"'DATA (Real)'!H57","v":3909.9999999999995},{"$f":"'DATA (Real)'!I57*I$4/$H$4","v":4034.0251999999996},{"$f":"'DATA (Real)'!J57*J$4/$H$4","v":4128.917238610833},{"$f":"'DATA (Real)'!K57*K$4/$H$4","v":4221.1297236064738},{"$f":"'DATA (Real)'!L57*L$4/$H$4","v":4315.4016207670193},{"$f":"'DATA (Real)'!M57*M$4/$H$4","v":4411.7789236308154},{"$f":"'DATA (Real)'!N57*N$4/$H$4","v":4508.8380599506936},{"$f":"'DATA (Real)'!O57*O$4/$H$4","v":4608.0324972696089},{"$f":"'DATA (Real)'!P57*P$4/$H$4","v":4709.4092122095399},{"$f":"'DATA (Real)'!Q57*Q$4/$H$4","v":4813.0162148781501},{"$f":"'DATA (Real)'!R57*R$4/$H$4","v":4918.9025716054703},{"$f":"'DATA (Real)'!S57*S$4/$H$4","v":5027.11842818079},{"$f":"'DATA (Real)'!T57*T$4/$H$4","v":5137.7150336007671},{"$f":"'DATA (Real)'!U57*U$4/$H$4","v":5250.7447643399846},{"$f":"'DATA (Real)'!V57*V$4/$H$4","v":5366.2611491554644},{"$f":"'DATA (Real)'!W57*W$4/$H$4","v":5484.318894436884},{"$f":"'DATA (Real)'!X57*X$4/$H$4","v":5604.973910114496},{"$f":"'DATA (Real)'!Y57*Y$4/$H$4","v":5728.2833361370149},{"$f":"'DATA (Real)'!Z57*Z$4/$H$4","v":5854.305569532029},{"$f":"'DATA (Real)'!AA57*AA$4/$H$4","v":5983.1002920617329},{"$f":"'DATA (Real)'!AB57*AB$4/$H$4","v":6114.7284984870912},{"$f":"'DATA (Real)'!AC57*AC$4/$H$4","v":6249.2525254538077},{"$f":"'DATA (Real)'!AD57*AD$4/$H$4","v":6386.7360810137916},{"$f":"'DATA (Real)'!AE57*AE$4/$H$4","v":6527.2442747960949},{"$f":"'DATA (Real)'!AF57*AF$4/$H$4","v":6670.8436488416091},{"$f":"'DATA (Real)'!AG57*AG$4/$H$4","v":6817.602209116124},{"$f":"'DATA (Real)'!AH57*AH$4/$H$4","v":6967.5894577166791},{"$f":"'DATA (Real)'!AI57*AI$4/$H$4","v":7120.8764257864468},{"$f":"'DATA (Real)'!AJ57*AJ$4/$H$4","v":7277.5357071537483},{"$f":"'DATA (Real)'!AK57*AK$4/$H$4","v":7437.64149271113},{"$f":"'DATA (Real)'!AL57*AL$4/$H$4","v":7601.2696055507759},{"$f":"'DATA (Real)'!AM57*AM$4/$H$4","v":7768.4975368728929},{"$f":"'DATA (Real)'!AN57*AN$4/$H$4","v":7939.4044826840964},{"$f":"'DATA (Real)'!AO57*AO$4/$H$4","v":8114.0713813031462}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C58","v":"Internal"},{"$f":"'DATA (Real)'!D58","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E58","v":"Existing Residential Solar + Storage (Solar Only)"},null,null,{"$f":"'DATA (Real)'!H58","v":3909.9999999999995},{"$f":"'DATA (Real)'!I58*I$4/$H$4","v":4034.0251999999996},{"$f":"'DATA (Real)'!J58*J$4/$H$4","v":4128.917238610833},{"$f":"'DATA (Real)'!K58*K$4/$H$4","v":4221.1297236064738},{"$f":"'DATA (Real)'!L58*L$4/$H$4","v":4315.4016207670193},{"$f":"'DATA (Real)'!M58*M$4/$H$4","v":4411.7789236308154},{"$f":"'DATA (Real)'!N58*N$4/$H$4","v":4508.8380599506936},{"$f":"'DATA (Real)'!O58*O$4/$H$4","v":4608.0324972696089},{"$f":"'DATA (Real)'!P58*P$4/$H$4","v":4709.4092122095399},{"$f":"'DATA (Real)'!Q58*Q$4/$H$4","v":4813.0162148781501},{"$f":"'DATA (Real)'!R58*R$4/$H$4","v":4918.9025716054703},{"$f":"'DATA (Real)'!S58*S$4/$H$4","v":5027.11842818079},{"$f":"'DATA (Real)'!T58*T$4/$H$4","v":5137.7150336007671},{"$f":"'DATA (Real)'!U58*U$4/$H$4","v":5250.7447643399846},{"$f":"'DATA (Real)'!V58*V$4/$H$4","v":5366.2611491554644},{"$f":"'DATA (Real)'!W58*W$4/$H$4","v":5484.318894436884},{"$f":"'DATA (Real)'!X58*X$4/$H$4","v":5604.973910114496},{"$f":"'DATA (Real)'!Y58*Y$4/$H$4","v":5728.2833361370149},{"$f":"'DATA (Real)'!Z58*Z$4/$H$4","v":5854.305569532029},{"$f":"'DATA (Real)'!AA58*AA$4/$H$4","v":5983.1002920617329},{"$f":"'DATA (Real)'!AB58*AB$4/$H$4","v":6114.7284984870912},{"$f":"'DATA (Real)'!AC58*AC$4/$H$4","v":6249.2525254538077},{"$f":"'DATA (Real)'!AD58*AD$4/$H$4","v":6386.7360810137916},{"$f":"'DATA (Real)'!AE58*AE$4/$H$4","v":6527.2442747960949},{"$f":"'DATA (Real)'!AF58*AF$4/$H$4","v":6670.8436488416091},{"$f":"'DATA (Real)'!AG58*AG$4/$H$4","v":6817.602209116124},{"$f":"'DATA (Real)'!AH58*AH$4/$H$4","v":6967.5894577166791},{"$f":"'DATA (Real)'!AI58*AI$4/$H$4","v":7120.8764257864468},{"$f":"'DATA (Real)'!AJ58*AJ$4/$H$4","v":7277.5357071537483},{"$f":"'DATA (Real)'!AK58*AK$4/$H$4","v":7437.64149271113},{"$f":"'DATA (Real)'!AL58*AL$4/$H$4","v":7601.2696055507759},{"$f":"'DATA (Real)'!AM58*AM$4/$H$4","v":7768.4975368728929},{"$f":"'DATA (Real)'!AN58*AN$4/$H$4","v":7939.4044826840964},{"$f":"'DATA (Real)'!AO58*AO$4/$H$4","v":8114.0713813031462}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C59","v":"Internal"},{"$f":"'DATA (Real)'!D59","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E59","v":"Existing Residential Solar + Storage (Battery Only)"},null,null,{"$f":"'DATA (Real)'!H59","v":3219.9999999999995},{"$f":"'DATA (Real)'!I59*I$4/$H$4","v":3322.1383999999998},{"$f":"'DATA (Real)'!J59*J$4/$H$4","v":3400.2847847383327},{"$f":"'DATA (Real)'!K59*K$4/$H$4","v":3476.2244782641551},{"$f":"'DATA (Real)'!L59*L$4/$H$4","v":3553.860158278721},{"$f":"'DATA (Real)'!M59*M$4/$H$4","v":3633.2297018136128},{"$f":"'DATA (Real)'!N59*N$4/$H$4","v":3713.160755253512},{"$f":"'DATA (Real)'!O59*O$4/$H$4","v":3794.8502918690897},{"$f":"'DATA (Real)'!P59*P$4/$H$4","v":3878.33699829021},{"$f":"'DATA (Real)'!Q59*Q$4/$H$4","v":3963.6604122525941},{"$f":"'DATA (Real)'!R59*R$4/$H$4","v":4050.8609413221516},{"$f":"'DATA (Real)'!S59*S$4/$H$4","v":4139.979882031239},{"$f":"'DATA (Real)'!T59*T$4/$H$4","v":4231.0594394359259},{"$f":"'DATA (Real)'!U59*U$4/$H$4","v":4324.1427471035158},{"$f":"'DATA (Real)'!V59*V$4/$H$4","v":4419.2738875397936},{"$f":"'DATA (Real)'!W59*W$4/$H$4","v":4516.4979130656684},{"$f":"'DATA (Real)'!X59*X$4/$H$4","v":4615.8608671531138},{"$f":"'DATA (Real)'!Y59*Y$4/$H$4","v":4717.4098062304829},{"$f":"'DATA (Real)'!Z59*Z$4/$H$4","v":4821.1928219675528},{"$f":"'DATA (Real)'!AA59*AA$4/$H$4","v":4927.2590640508397},{"$f":"'DATA (Real)'!AB59*AB$4/$H$4","v":5035.6587634599573},{"$f":"'DATA (Real)'!AC59*AC$4/$H$4","v":5146.4432562560769},{"$f":"'DATA (Real)'!AD59*AD$4/$H$4","v":5259.6650078937109},{"$f":"'DATA (Real)'!AE59*AE$4/$H$4","v":5375.3776380673717},{"$f":"'DATA (Real)'!AF59*AF$4/$H$4","v":5493.6359461048551},{"$f":"'DATA (Real)'!AG59*AG$4/$H$4","v":5614.4959369191611},{"$f":"'DATA (Real)'!AH59*AH$4/$H$4","v":5738.0148475313827},{"$f":"'DATA (Real)'!AI59*AI$4/$H$4","v":5864.2511741770741},{"$f":"'DATA (Real)'!AJ59*AJ$4/$H$4","v":5993.2647000089692},{"$f":"'DATA (Real)'!AK59*AK$4/$H$4","v":6125.1165234091659},{"$f":"'DATA (Real)'!AL59*AL$4/$H$4","v":6259.8690869241682},{"$f":"'DATA (Real)'!AM59*AM$4/$H$4","v":6397.5862068364995},{"$f":"'DATA (Real)'!AN59*AN$4/$H$4","v":6538.3331033869026},{"$f":"'DATA (Real)'!AO59*AO$4/$H$4","v":6682.1764316614144}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C60","v":"Internal"},{"$f":"'DATA (Real)'!D60","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E60","v":"Commercial Solar"},null,null,{"$f":"'DATA (Real)'!H60","v":2654.2},{"$f":"'DATA (Real)'!I60*I$4/$H$4","v":2738.391224},{"$f":"'DATA (Real)'!J60*J$4/$H$4","v":2802.8061725628827},{"$f":"'DATA (Real)'!K60*K$4/$H$4","v":2865.4021770834538},{"$f":"'DATA (Real)'!L60*L$4/$H$4","v":2929.3961590383174},{"$f":"'DATA (Real)'!M60*M$4/$H$4","v":2994.8193399235065},{"$f":"'DATA (Real)'!N60*N$4/$H$4","v":3060.7053654018241},{"$f":"'DATA (Real)'!O60*O$4/$H$4","v":3128.0408834406644},{"$f":"'DATA (Real)'!P60*P$4/$H$4","v":3196.8577828763587},{"$f":"'DATA (Real)'!Q60*Q$4/$H$4","v":3267.1886540996384},{"$f":"'DATA (Real)'!R60*R$4/$H$4","v":3339.0668044898307},{"$f":"'DATA (Real)'!S60*S$4/$H$4","v":3412.5262741886067},{"$f":"'DATA (Real)'!T60*T$4/$H$4","v":3487.6018522207564},{"$f":"'DATA (Real)'!U60*U$4/$H$4","v":3564.3290929696132},{"$f":"'DATA (Real)'!V60*V$4/$H$4","v":3642.7443330149445},{"$f":"'DATA (Real)'!W60*W$4/$H$4","v":3722.8847083412725},{"$f":"'DATA (Real)'!X60*X$4/$H$4","v":3804.7881719247812},{"$f":"'DATA (Real)'!Y60*Y$4/$H$4","v":3888.4935117071263},{"$f":"'DATA (Real)'!Z60*Z$4/$H$4","v":3974.0403689646832},{"$f":"'DATA (Real)'!AA60*AA$4/$H$4","v":4061.4692570819066},{"$f":"'DATA (Real)'!AB60*AB$4/$H$4","v":4150.8215807377082},{"$f":"'DATA (Real)'!AC60*AC$4/$H$4","v":4242.1396555139381},{"$f":"'DATA (Real)'!AD60*AD$4/$H$4","v":4335.4667279352443},{"$f":"'DATA (Real)'!AE60*AE$4/$H$4","v":4430.8469959498198},{"$f":"'DATA (Real)'!AF60*AF$4/$H$4","v":4528.3256298607157},{"$f":"'DATA (Real)'!AG60*AG$4/$H$4","v":4627.9487937176518},{"$f":"'DATA (Real)'!AH60*AH$4/$H$4","v":4729.7636671794398},{"$f":"'DATA (Real)'!AI60*AI$4/$H$4","v":4833.818467857388},{"$f":"'DATA (Real)'!AJ60*AJ$4/$H$4","v":4940.1624741502501},{"$f":"'DATA (Real)'!AK60*AK$4/$H$4","v":5048.8460485815558},{"$f":"'DATA (Real)'!AL60*AL$4/$H$4","v":5159.9206616503498},{"$f":"'DATA (Real)'!AM60*AM$4/$H$4","v":5273.4389162066582},{"$f":"'DATA (Real)'!AN60*AN$4/$H$4","v":5389.4545723632036},{"$f":"'DATA (Real)'!AO60*AO$4/$H$4","v":5508.0225729551948}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C61","v":"Internal"},{"$f":"'DATA (Real)'!D61","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E61","v":"Commercial Solar + Storage (Solar Only)"},null,null,{"$f":"'DATA (Real)'!H61","v":2654.2},{"$f":"'DATA (Real)'!I61*I$4/$H$4","v":2738.391224},{"$f":"'DATA (Real)'!J61*J$4/$H$4","v":2802.8061725628827},{"$f":"'DATA (Real)'!K61*K$4/$H$4","v":2865.4021770834538},{"$f":"'DATA (Real)'!L61*L$4/$H$4","v":2929.3961590383174},{"$f":"'DATA (Real)'!M61*M$4/$H$4","v":2994.8193399235065},{"$f":"'DATA (Real)'!N61*N$4/$H$4","v":3060.7053654018241},{"$f":"'DATA (Real)'!O61*O$4/$H$4","v":3128.0408834406644},{"$f":"'DATA (Real)'!P61*P$4/$H$4","v":3196.8577828763587},{"$f":"'DATA (Real)'!Q61*Q$4/$H$4","v":3267.1886540996384},{"$f":"'DATA (Real)'!R61*R$4/$H$4","v":3339.0668044898307},{"$f":"'DATA (Real)'!S61*S$4/$H$4","v":3412.5262741886067},{"$f":"'DATA (Real)'!T61*T$4/$H$4","v":3487.6018522207564},{"$f":"'DATA (Real)'!U61*U$4/$H$4","v":3564.3290929696132},{"$f":"'DATA (Real)'!V61*V$4/$H$4","v":3642.7443330149445},{"$f":"'DATA (Real)'!W61*W$4/$H$4","v":3722.8847083412725},{"$f":"'DATA (Real)'!X61*X$4/$H$4","v":3804.7881719247812},{"$f":"'DATA (Real)'!Y61*Y$4/$H$4","v":3888.4935117071263},{"$f":"'DATA (Real)'!Z61*Z$4/$H$4","v":3974.0403689646832},{"$f":"'DATA (Real)'!AA61*AA$4/$H$4","v":4061.4692570819066},{"$f":"'DATA (Real)'!AB61*AB$4/$H$4","v":4150.8215807377082},{"$f":"'DATA (Real)'!AC61*AC$4/$H$4","v":4242.1396555139381},{"$f":"'DATA (Real)'!AD61*AD$4/$H$4","v":4335.4667279352443},{"$f":"'DATA (Real)'!AE61*AE$4/$H$4","v":4430.8469959498198},{"$f":"'DATA (Real)'!AF61*AF$4/$H$4","v":4528.3256298607157},{"$f":"'DATA (Real)'!AG61*AG$4/$H$4","v":4627.9487937176518},{"$f":"'DATA (Real)'!AH61*AH$4/$H$4","v":4729.7636671794398},{"$f":"'DATA (Real)'!AI61*AI$4/$H$4","v":4833.818467857388},{"$f":"'DATA (Real)'!AJ61*AJ$4/$H$4","v":4940.1624741502501},{"$f":"'DATA (Real)'!AK61*AK$4/$H$4","v":5048.8460485815558},{"$f":"'DATA (Real)'!AL61*AL$4/$H$4","v":5159.9206616503498},{"$f":"'DATA (Real)'!AM61*AM$4/$H$4","v":5273.4389162066582},{"$f":"'DATA (Real)'!AN61*AN$4/$H$4","v":5389.4545723632036},{"$f":"'DATA (Real)'!AO61*AO$4/$H$4","v":5508.0225729551948}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C62","v":"Internal"},{"$f":"'DATA (Real)'!D62","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E62","v":"Commercial Solar + Storage (Battery Only)"},null,null,{"$f":"'DATA (Real)'!H62","v":2576},{"$f":"'DATA (Real)'!I62*I$4/$H$4","v":2657.71072},{"$f":"'DATA (Real)'!J62*J$4/$H$4","v":2720.2278277906667},{"$f":"'DATA (Real)'!K62*K$4/$H$4","v":2780.9795826113245},{"$f":"'DATA (Real)'!L62*L$4/$H$4","v":2843.0881266229771},{"$f":"'DATA (Real)'!M62*M$4/$H$4","v":2906.5837614508905},{"$f":"'DATA (Real)'!N62*N$4/$H$4","v":2970.5286042028106},{"$f":"'DATA (Real)'!O62*O$4/$H$4","v":3035.880233495272},{"$f":"'DATA (Real)'!P62*P$4/$H$4","v":3102.6695986321679},{"$f":"'DATA (Real)'!Q62*Q$4/$H$4","v":3170.9283298020755},{"$f":"'DATA (Real)'!R62*R$4/$H$4","v":3240.6887530577214},{"$f":"'DATA (Real)'!S62*S$4/$H$4","v":3311.9839056249916},{"$f":"'DATA (Real)'!T62*T$4/$H$4","v":3384.8475515487416},{"$f":"'DATA (Real)'!U62*U$4/$H$4","v":3459.3141976828133},{"$f":"'DATA (Real)'!V62*V$4/$H$4","v":3535.4191100318353},{"$f":"'DATA (Real)'!W62*W$4/$H$4","v":3613.1983304525356},{"$f":"'DATA (Real)'!X62*X$4/$H$4","v":3692.6886937224917},{"$f":"'DATA (Real)'!Y62*Y$4/$H$4","v":3773.9278449843864},{"$f":"'DATA (Real)'!Z62*Z$4/$H$4","v":3856.9542575740429},{"$f":"'DATA (Real)'!AA62*AA$4/$H$4","v":3941.807251240672},{"$f":"'DATA (Real)'!AB62*AB$4/$H$4","v":4028.5270107679667},{"$f":"'DATA (Real)'!AC62*AC$4/$H$4","v":4117.1546050048619},{"$f":"'DATA (Real)'!AD62*AD$4/$H$4","v":4207.7320063149691},{"$f":"'DATA (Real)'!AE62*AE$4/$H$4","v":4300.3021104538984},{"$f":"'DATA (Real)'!AF62*AF$4/$H$4","v":4394.9087568838841},{"$f":"'DATA (Real)'!AG62*AG$4/$H$4","v":4491.5967495353298},{"$f":"'DATA (Real)'!AH62*AH$4/$H$4","v":4590.4118780251065},{"$f":"'DATA (Real)'!AI62*AI$4/$H$4","v":4691.40093934166},{"$f":"'DATA (Real)'!AJ62*AJ$4/$H$4","v":4794.6117600071757},{"$f":"'DATA (Real)'!AK62*AK$4/$H$4","v":4900.0932187273329},{"$f":"'DATA (Real)'!AL62*AL$4/$H$4","v":5007.8952695393355},{"$f":"'DATA (Real)'!AM62*AM$4/$H$4","v":5118.0689654692005},{"$f":"'DATA (Real)'!AN62*AN$4/$H$4","v":5230.6664827095228},{"$f":"'DATA (Real)'!AO62*AO$4/$H$4","v":5345.7411453291325}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C63","v":"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0"},{"$f":"'DATA (Real)'!D63","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E63","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F63","v":1972.7715238618898},{"$f":"'DATA (Real)'!G63*G$4/100","v":1768.2011428571429},{"$f":"'DATA (Real)'!H63*H$4/100","v":1820.5096362422532},{"$f":"'DATA (Real)'!I63*I$4/100","v":1801.0371427451103},{"$f":"'DATA (Real)'!J63*J$4/100","v":1764.3673127150585},{"$f":"'DATA (Real)'!K63*K$4/100","v":1722.9709137347077},{"$f":"'DATA (Real)'!L63*L$4/100","v":1678.8454483924816},{"$f":"'DATA (Real)'!M63*M$4/100","v":1631.8896659947745},{"$f":"'DATA (Real)'!N63*N$4/100","v":1581.4833412917935},{"$f":"'DATA (Real)'!O63*O$4/100","v":1528.0693037035403},{"$f":"'DATA (Real)'!P63*P$4/100","v":1471.5396105242189},{"$f":"'DATA (Real)'!Q63*Q$4/100","v":1490.5123252369012},{"$f":"'DATA (Real)'!R63*R$4/100","v":1509.6076142254483},{"$f":"'DATA (Real)'!S63*S$4/100","v":1528.8216879640768},{"$f":"'DATA (Real)'!T63*T$4/100","v":1548.1505308619194},{"$f":"'DATA (Real)'!U63*U$4/100","v":1567.5898931502923},{"$f":"'DATA (Real)'!V63*V$4/100","v":1587.1352825224167},{"$f":"'DATA (Real)'!W63*W$4/100","v":1606.78195551863},{"$f":"'DATA (Real)'!X63*X$4/100","v":1626.5249086499362},{"$f":"'DATA (Real)'!Y63*Y$4/100","v":1646.3588692525484},{"$f":"'DATA (Real)'!Z63*Z$4/100","v":1666.2782860658888},{"$f":"'DATA (Real)'!AA63*AA$4/100","v":1686.2773195262978},{"$f":"'DATA (Real)'!AB63*AB$4/100","v":1706.3498317685094},{"$f":"'DATA (Real)'!AC63*AC$4/100","v":1726.4893763267276},{"$f":"'DATA (Real)'!AD63*AD$4/100","v":1746.6891875269312},{"$f":"'DATA (Real)'!AE63*AE$4/100","v":1766.9421695618016},{"$f":"'DATA (Real)'!AF63*AF$4/100","v":1787.2408852394431},{"$f":"'DATA (Real)'!AG63*AG$4/100","v":1807.5775443968334},{"$f":"'DATA (Real)'!AH63*AH$4/100","v":1827.9439919686927},{"$f":"'DATA (Real)'!AI63*AI$4/100","v":1848.3316957022255},{"$f":"'DATA (Real)'!AJ63*AJ$4/100","v":1868.7317335079215},{"$f":"'DATA (Real)'!AK63*AK$4/100","v":1889.1347804363481},{"$f":"'DATA (Real)'!AL63*AL$4/100","v":1909.5310952706079},{"$f":"'DATA (Real)'!AM63*AM$4/100","v":1929.9105067238443},{"$f":"'DATA (Real)'!AN63*AN$4/100","v":1950.2623992309113},{"$f":"'DATA (Real)'!AO63*AO$4/100","v":1970.5756983230353}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C64","v":"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0"},{"$f":"'DATA (Real)'!D64","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E64","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F64","v":1972.7715238618898},{"$f":"'DATA (Real)'!G64*G$4/100","v":1768.2011428571429},{"$f":"'DATA (Real)'!H64*H$4/100","v":1820.5096362422532},{"$f":"'DATA (Real)'!I64*I$4/100","v":1801.0371427451103},{"$f":"'DATA (Real)'!J64*J$4/100","v":1764.3673127150585},{"$f":"'DATA (Real)'!K64*K$4/100","v":1722.9709137347077},{"$f":"'DATA (Real)'!L64*L$4/100","v":1678.8454483924816},{"$f":"'DATA (Real)'!M64*M$4/100","v":1631.8896659947745},{"$f":"'DATA (Real)'!N64*N$4/100","v":1581.4833412917935},{"$f":"'DATA (Real)'!O64*O$4/100","v":1528.0693037035403},{"$f":"'DATA (Real)'!P64*P$4/100","v":1471.5396105242189},{"$f":"'DATA (Real)'!Q64*Q$4/100","v":1490.5123252369012},{"$f":"'DATA (Real)'!R64*R$4/100","v":1509.6076142254483},{"$f":"'DATA (Real)'!S64*S$4/100","v":1528.8216879640768},{"$f":"'DATA (Real)'!T64*T$4/100","v":1548.1505308619194},{"$f":"'DATA (Real)'!U64*U$4/100","v":1567.5898931502923},{"$f":"'DATA (Real)'!V64*V$4/100","v":1587.1352825224167},{"$f":"'DATA (Real)'!W64*W$4/100","v":1606.78195551863},{"$f":"'DATA (Real)'!X64*X$4/100","v":1626.5249086499362},{"$f":"'DATA (Real)'!Y64*Y$4/100","v":1646.3588692525484},{"$f":"'DATA (Real)'!Z64*Z$4/100","v":1666.2782860658888},{"$f":"'DATA (Real)'!AA64*AA$4/100","v":1686.2773195262978},{"$f":"'DATA (Real)'!AB64*AB$4/100","v":1706.3498317685094},{"$f":"'DATA (Real)'!AC64*AC$4/100","v":1726.4893763267276},{"$f":"'DATA (Real)'!AD64*AD$4/100","v":1746.6891875269312},{"$f":"'DATA (Real)'!AE64*AE$4/100","v":1766.9421695618016},{"$f":"'DATA (Real)'!AF64*AF$4/100","v":1787.2408852394431},{"$f":"'DATA (Real)'!AG64*AG$4/100","v":1807.5775443968334},{"$f":"'DATA (Real)'!AH64*AH$4/100","v":1827.9439919686927},{"$f":"'DATA (Real)'!AI64*AI$4/100","v":1848.3316957022255},{"$f":"'DATA (Real)'!AJ64*AJ$4/100","v":1868.7317335079215},{"$f":"'DATA (Real)'!AK64*AK$4/100","v":1889.1347804363481},{"$f":"'DATA (Real)'!AL64*AL$4/100","v":1909.5310952706079},{"$f":"'DATA (Real)'!AM64*AM$4/100","v":1929.9105067238443},{"$f":"'DATA (Real)'!AN64*AN$4/100","v":1950.2623992309113},{"$f":"'DATA (Real)'!AO64*AO$4/100","v":1970.5756983230353}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C65","v":"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0"},{"$f":"'DATA (Real)'!D65","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E65","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Battery Only)"},{"$f":"'DATA (Real)'!F65","v":2280.5476435797282},{"$f":"'DATA (Real)'!G65*G$4/100","v":1996.8173127040825},{"$f":"'DATA (Real)'!H65*H$4/100","v":1988.6086585318494},{"$f":"'DATA (Real)'!I65*I$4/100","v":1879.4082368065467},{"$f":"'DATA (Real)'!J65*J$4/100","v":1787.3611676334219},{"$f":"'DATA (Real)'!K65*K$4/100","v":1728.9499909398955},{"$f":"'DATA (Real)'!L65*L$4/100","v":1692.169516093139},{"$f":"'DATA (Real)'!M65*M$4/100","v":1661.447983063342},{"$f":"'DATA (Real)'!N65*N$4/100","v":1619.2266502978671},{"$f":"'DATA (Real)'!O65*O$4/100","v":1592.2337044085768},{"$f":"'DATA (Real)'!P65*P$4/100","v":1563.2693632014143},{"$f":"'DATA (Real)'!Q65*Q$4/100","v":1578.4846821973072},{"$f":"'DATA (Real)'!R65*R$4/100","v":1592.8012222362192},{"$f":"'DATA (Real)'!S65*S$4/100","v":1606.9837034506654},{"$f":"'DATA (Real)'!T65*T$4/100","v":1621.0192980469847},{"$f":"'DATA (Real)'!U65*U$4/100","v":1634.8946786930662},{"$f":"'DATA (Real)'!V65*V$4/100","v":1648.5960027473245},{"$f":"'DATA (Real)'!W65*W$4/100","v":1662.1088960354789},{"$f":"'DATA (Real)'!X65*X$4/100","v":1675.4184361629887},{"$f":"'DATA (Real)'!Y65*Y$4/100","v":1688.5091353504276},{"$f":"'DATA (Real)'!Z65*Z$4/100","v":1701.3649227790042},{"$f":"'DATA (Real)'!AA65*AA$4/100","v":1713.9691264329335},{"$f":"'DATA (Real)'!AB65*AB$4/100","v":1726.304454425006},{"$f":"'DATA (Real)'!AC65*AC$4/100","v":1738.3529757915426},{"$f":"'DATA (Real)'!AD65*AD$4/100","v":1750.0961007422654},{"$f":"'DATA (Real)'!AE65*AE$4/100","v":1761.51456035053},{"$f":"'DATA (Real)'!AF65*AF$4/100","v":1772.5883856688035},{"$f":"'DATA (Real)'!AG65*AG$4/100","v":1783.2968862538669},{"$f":"'DATA (Real)'!AH65*AH$4/100","v":1793.6186280860163},{"$f":"'DATA (Real)'!AI65*AI$4/100","v":1803.5314108658338},{"$f":"'DATA (Real)'!AJ65*AJ$4/100","v":1813.0122446719615},{"$f":"'DATA (Real)'!AK65*AK$4/100","v":1822.0373259626995},{"$f":"'DATA (Real)'!AL65*AL$4/100","v":1830.5820129038093},{"$f":"'DATA (Real)'!AM65*AM$4/100","v":1838.6208000045619},{"$f":"'DATA (Real)'!AN65*AN$4/100","v":1846.1272920435017},{"$f":"'DATA (Real)'!AO65*AO$4/100","v":1853.0741772649531}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C66","v":"NREL Utility PV - Class 4/Internal"},{"$f":"'DATA (Real)'!D66","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E66","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F66","v":1302.7736478333236},{"$f":"'DATA (Real)'!G66*G$4/100","v":1167.6799999999998},{"$f":"'DATA (Real)'!H66*H$4/100","v":1202.2233446882801},{"$f":"'DATA (Real)'!I66*I$4/100","v":1189.3641508694125},{"$f":"'DATA (Real)'!J66*J$4/100","v":1165.1482253778688},{"$f":"'DATA (Real)'!K66*K$4/100","v":1137.8109807682031},{"$f":"'DATA (Real)'!L66*L$4/100","v":1108.671522523337},{"$f":"'DATA (Real)'!M66*M$4/100","v":1077.6629869776812},{"$f":"'DATA (Real)'!N66*N$4/100","v":1044.3757914191092},{"$f":"'DATA (Real)'!O66*O$4/100","v":1009.1023703702626},{"$f":"'DATA (Real)'!P66*P$4/100","v":971.77144091221999},{"$f":"'DATA (Real)'!Q66*Q$4/100","v":984.30059213757636},{"$f":"'DATA (Real)'!R66*R$4/100","v":996.91068863944702},{"$f":"'DATA (Real)'!S66*S$4/100","v":1009.5992279008053},{"$f":"'DATA (Real)'!T66*T$4/100","v":1022.3635581163618},{"$f":"'DATA (Real)'!U66*U$4/100","v":1035.2008728350988},{"$f":"'DATA (Real)'!V66*V$4/100","v":1048.1082054393319},{"$f":"'DATA (Real)'!W66*W$4/100","v":1061.082423455699},{"$f":"'DATA (Real)'!X66*X$4/100","v":1074.1202226933538},{"$f":"'DATA (Real)'!Y66*Y$4/100","v":1087.218121204513},{"$f":"'DATA (Real)'!Z66*Z$4/100","v":1100.3724530623795},{"$f":"'DATA (Real)'!AA66*AA$4/100","v":1113.5793619513288},{"$f":"'DATA (Real)'!AB66*AB$4/100","v":1126.8347945641101},{"$f":"'DATA (Real)'!AC66*AC$4/100","v":1140.1344938006689},{"$f":"'DATA (Real)'!AD66*AD$4/100","v":1153.4739917630677},{"$f":"'DATA (Real)'!AE66*AE$4/100","v":1166.8486025408124},{"$f":"'DATA (Real)'!AF66*AF$4/100","v":1180.2534147807644},{"$f":"'DATA (Real)'!AG66*AG$4/100","v":1193.6832840356446},{"$f":"'DATA (Real)'!AH66*AH$4/100","v":1207.1328248849857},{"$f":"'DATA (Real)'!AI66*AI$4/100","v":1220.5964028222245},{"$f":"'DATA (Real)'!AJ66*AJ$4/100","v":1234.0681259014577},{"$f":"'DATA (Real)'!AK66*AK$4/100","v":1247.5418361372112},{"$f":"'DATA (Real)'!AL66*AL$4/100","v":1261.0111006504017},{"$f":"'DATA (Real)'!AM66*AM$4/100","v":1274.4692025534821},{"$f":"'DATA (Real)'!AN66*AN$4/100","v":1287.909131567583},{"$f":"'DATA (Real)'!AO66*AO$4/100","v":1301.3235743642688}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C67","v":"NREL Utility PV - Class 5/Off System Adjustment/Internal"},{"$f":"'DATA (Real)'!D67","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E67","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F67","v":1452.7736478333236},{"$f":"'DATA (Real)'!G67*G$4/100","v":1321.43},{"$f":"'DATA (Real)'!H67*H$4/100","v":1367.0296920243459},{"$f":"'DATA (Real)'!I67*I$4/100","v":1359.398155542978},{"$f":"'DATA (Real)'!J67*J$4/100","v":1339.1819257738703},{"$f":"'DATA (Real)'!K67*K$4/100","v":1315.731433806382},{"$f":"'DATA (Real)'!L67*L$4/100","v":1290.5655323460348},{"$f":"'DATA (Real)'!M67*M$4/100","v":1263.6192963530862},{"$f":"'DATA (Real)'!N67*N$4/100","v":1234.4231396007731},{"$f":"'DATA (Real)'!O67*O$4/100","v":1203.3307602119232},{"$f":"'DATA (Real)'!P67*P$4/100","v":1170.2728553303971},{"$f":"'DATA (Real)'!Q67*Q$4/100","v":1187.1690376729534},{"$f":"'DATA (Real)'!R67*R$4/100","v":1204.2422399766024},{"$f":"'DATA (Real)'!S67*S$4/100","v":1221.492073367378},{"$f":"'DATA (Real)'!T67*T$4/100","v":1238.9180461831993},{"$f":"'DATA (Real)'!U67*U$4/100","v":1256.5195596394065},{"$f":"'DATA (Real)'!V67*V$4/100","v":1274.2959033533343},{"$f":"'DATA (Real)'!W67*W$4/100","v":1292.2462507238097},{"$f":"'DATA (Real)'!X67*X$4/100","v":1310.3696541613629},{"$f":"'DATA (Real)'!Y67*Y$4/100","v":1328.665040164818},{"$f":"'DATA (Real)'!Z67*Z$4/100","v":1347.1312042398113},{"$f":"'DATA (Real)'!AA67*AA$4/100","v":1365.7668056546643},{"$f":"'DATA (Real)'!AB67*AB$4/100","v":1384.5703620289187},{"$f":"'DATA (Real)'!AC67*AC$4/100","v":1403.5402437497034},{"$f":"'DATA (Real)'!AD67*AD$4/100","v":1422.6746682109808},{"$f":"'DATA (Real)'!AE67*AE$4/100","v":1441.9716938705797},{"$f":"'DATA (Real)'!AF67*AF$4/100","v":1461.4292141197866},{"$f":"'DATA (Real)'!AG67*AG$4/100","v":1481.0449509601253},{"$f":"'DATA (Real)'!AH67*AH$4/100","v":1500.8164484818051},{"$f":"'DATA (Real)'!AI67*AI$4/100","v":1520.7410661381739},{"$f":"'DATA (Real)'!AJ67*AJ$4/100","v":1540.815971810358},{"$f":"'DATA (Real)'!AK67*AK$4/100","v":1561.0381346561073},{"$f":"'DATA (Real)'!AL67*AL$4/100","v":1581.4043177367137},{"$f":"'DATA (Real)'!AM67*AM$4/100","v":1601.9110704156928},{"$f":"'DATA (Real)'!AN67*AN$4/100","v":1622.5547205227622},{"$f":"'DATA (Real)'!AO67*AO$4/100","v":1643.3313662764619}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C68","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D68","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E68","v":"100 MW/400 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F68","v":1302.7736478333236},{"$f":"'DATA (Real)'!G68*G$4/100","v":1167.6799999999998},{"$f":"'DATA (Real)'!H68*H$4/100","v":1202.2233446882801},{"$f":"'DATA (Real)'!I68*I$4/100","v":1189.3641508694125},{"$f":"'DATA (Real)'!J68*J$4/100","v":1165.1482253778688},{"$f":"'DATA (Real)'!K68*K$4/100","v":1137.8109807682031},{"$f":"'DATA (Real)'!L68*L$4/100","v":1108.671522523337},{"$f":"'DATA (Real)'!M68*M$4/100","v":1077.6629869776812},{"$f":"'DATA (Real)'!N68*N$4/100","v":1044.3757914191092},{"$f":"'DATA (Real)'!O68*O$4/100","v":1009.1023703702626},{"$f":"'DATA (Real)'!P68*P$4/100","v":971.77144091221999},{"$f":"'DATA (Real)'!Q68*Q$4/100","v":984.30059213757636},{"$f":"'DATA (Real)'!R68*R$4/100","v":996.91068863944702},{"$f":"'DATA (Real)'!S68*S$4/100","v":1009.5992279008053},{"$f":"'DATA (Real)'!T68*T$4/100","v":1022.3635581163618},{"$f":"'DATA (Real)'!U68*U$4/100","v":1035.2008728350988},{"$f":"'DATA (Real)'!V68*V$4/100","v":1048.1082054393319},{"$f":"'DATA (Real)'!W68*W$4/100","v":1061.082423455699},{"$f":"'DATA (Real)'!X68*X$4/100","v":1074.1202226933538},{"$f":"'DATA (Real)'!Y68*Y$4/100","v":1087.218121204513},{"$f":"'DATA (Real)'!Z68*Z$4/100","v":1100.3724530623795},{"$f":"'DATA (Real)'!AA68*AA$4/100","v":1113.5793619513288},{"$f":"'DATA (Real)'!AB68*AB$4/100","v":1126.8347945641101},{"$f":"'DATA (Real)'!AC68*AC$4/100","v":1140.1344938006689},{"$f":"'DATA (Real)'!AD68*AD$4/100","v":1153.4739917630677},{"$f":"'DATA (Real)'!AE68*AE$4/100","v":1166.8486025408124},{"$f":"'DATA (Real)'!AF68*AF$4/100","v":1180.2534147807644},{"$f":"'DATA (Real)'!AG68*AG$4/100","v":1193.6832840356446},{"$f":"'DATA (Real)'!AH68*AH$4/100","v":1207.1328248849857},{"$f":"'DATA (Real)'!AI68*AI$4/100","v":1220.5964028222245},{"$f":"'DATA (Real)'!AJ68*AJ$4/100","v":1234.0681259014577},{"$f":"'DATA (Real)'!AK68*AK$4/100","v":1247.5418361372112},{"$f":"'DATA (Real)'!AL68*AL$4/100","v":1261.0111006504017},{"$f":"'DATA (Real)'!AM68*AM$4/100","v":1274.4692025534821},{"$f":"'DATA (Real)'!AN68*AN$4/100","v":1287.909131567583},{"$f":"'DATA (Real)'!AO68*AO$4/100","v":1301.3235743642688}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C69","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D69","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E69","v":"100 MW/400 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F69","v":1727.2344448095646},{"$f":"'DATA (Real)'!G69*G$4/100","v":1512.3436040480101},{"$f":"'DATA (Real)'!H69*H$4/100","v":1506.1265577733022},{"$f":"'DATA (Real)'!I69*I$4/100","v":1423.4206645977451},{"$f":"'DATA (Real)'!J69*J$4/100","v":1353.7063269617065},{"$f":"'DATA (Real)'!K69*K$4/100","v":1309.4670423184125},{"$f":"'DATA (Real)'!L69*L$4/100","v":1281.610354811525},{"$f":"'DATA (Real)'!M69*M$4/100","v":1258.3425707791216},{"$f":"'DATA (Real)'!N69*N$4/100","v":1226.365102356745},{"$f":"'DATA (Real)'!O69*O$4/100","v":1205.9212646504304},{"$f":"'DATA (Real)'!P69*P$4/100","v":1183.9843373754975},{"$f":"'DATA (Real)'!Q69*Q$4/100","v":1195.5080707789439},{"$f":"'DATA (Real)'!R69*R$4/100","v":1206.3510896280873},{"$f":"'DATA (Real)'!S69*S$4/100","v":1217.0925754003399},{"$f":"'DATA (Real)'!T69*T$4/100","v":1227.7228126191919},{"$f":"'DATA (Real)'!U69*U$4/100","v":1238.2317074691748},{"$f":"'DATA (Real)'!V69*V$4/100","v":1248.6087758512526},{"$f":"'DATA (Real)'!W69*W$4/100","v":1258.8431310957233},{"$f":"'DATA (Real)'!X69*X$4/100","v":1268.9234713234439},{"$f":"'DATA (Real)'!Y69*Y$4/100","v":1278.8380664457336},{"$f":"'DATA (Real)'!Z69*Z$4/100","v":1288.5747447932788},{"$f":"'DATA (Real)'!AA69*AA$4/100","v":1298.1208793639594},{"$f":"'DATA (Real)'!AB69*AB$4/100","v":1307.4633736792669},{"$f":"'DATA (Real)'!AC69*AC$4/100","v":1316.5886472388406},{"$f":"'DATA (Real)'!AD69*AD$4/100","v":1325.4826205621748},{"$f":"'DATA (Real)'!AE69*AE$4/100","v":1334.130699806467},{"$f":"'DATA (Real)'!AF69*AF$4/100","v":1342.5177609491593},{"$f":"'DATA (Real)'!AG69*AG$4/100","v":1350.6281335234203},{"$f":"'DATA (Real)'!AH69*AH$4/100","v":1358.4455838946551},{"$f":"'DATA (Real)'!AI69*AI$4/100","v":1365.9532980655986},{"$f":"'DATA (Real)'!AJ69*AJ$4/100","v":1373.1338639974526},{"$f":"'DATA (Real)'!AK69*AK$4/100","v":1379.9692534340447},{"$f":"'DATA (Real)'!AL69*AL$4/100","v":1386.4408032156718},{"$f":"'DATA (Real)'!AM69*AM$4/100","v":1392.5291960690288},{"$f":"'DATA (Real)'!AN69*AN$4/100","v":1398.2144408591766},{"$f":"'DATA (Real)'!AO69*AO$4/100","v":1403.4758522891941}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C70","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D70","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E70","v":"100 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F70","v":1302.7736478333236},{"$f":"'DATA (Real)'!G70*G$4/100","v":1167.6799999999998},{"$f":"'DATA (Real)'!H70*H$4/100","v":1202.2233446882801},{"$f":"'DATA (Real)'!I70*I$4/100","v":1189.3641508694125},{"$f":"'DATA (Real)'!J70*J$4/100","v":1165.1482253778688},{"$f":"'DATA (Real)'!K70*K$4/100","v":1137.8109807682031},{"$f":"'DATA (Real)'!L70*L$4/100","v":1108.671522523337},{"$f":"'DATA (Real)'!M70*M$4/100","v":1077.6629869776812},{"$f":"'DATA (Real)'!N70*N$4/100","v":1044.3757914191092},{"$f":"'DATA (Real)'!O70*O$4/100","v":1009.1023703702626},{"$f":"'DATA (Real)'!P70*P$4/100","v":971.77144091221999},{"$f":"'DATA (Real)'!Q70*Q$4/100","v":984.30059213757636},{"$f":"'DATA (Real)'!R70*R$4/100","v":996.91068863944702},{"$f":"'DATA (Real)'!S70*S$4/100","v":1009.5992279008053},{"$f":"'DATA (Real)'!T70*T$4/100","v":1022.3635581163618},{"$f":"'DATA (Real)'!U70*U$4/100","v":1035.2008728350988},{"$f":"'DATA (Real)'!V70*V$4/100","v":1048.1082054393319},{"$f":"'DATA (Real)'!W70*W$4/100","v":1061.082423455699},{"$f":"'DATA (Real)'!X70*X$4/100","v":1074.1202226933538},{"$f":"'DATA (Real)'!Y70*Y$4/100","v":1087.218121204513},{"$f":"'DATA (Real)'!Z70*Z$4/100","v":1100.3724530623795},{"$f":"'DATA (Real)'!AA70*AA$4/100","v":1113.5793619513288},{"$f":"'DATA (Real)'!AB70*AB$4/100","v":1126.8347945641101},{"$f":"'DATA (Real)'!AC70*AC$4/100","v":1140.1344938006689},{"$f":"'DATA (Real)'!AD70*AD$4/100","v":1153.4739917630677},{"$f":"'DATA (Real)'!AE70*AE$4/100","v":1166.8486025408124},{"$f":"'DATA (Real)'!AF70*AF$4/100","v":1180.2534147807644},{"$f":"'DATA (Real)'!AG70*AG$4/100","v":1193.6832840356446},{"$f":"'DATA (Real)'!AH70*AH$4/100","v":1207.1328248849857},{"$f":"'DATA (Real)'!AI70*AI$4/100","v":1220.5964028222245},{"$f":"'DATA (Real)'!AJ70*AJ$4/100","v":1234.0681259014577},{"$f":"'DATA (Real)'!AK70*AK$4/100","v":1247.5418361372112},{"$f":"'DATA (Real)'!AL70*AL$4/100","v":1261.0111006504017},{"$f":"'DATA (Real)'!AM70*AM$4/100","v":1274.4692025534821},{"$f":"'DATA (Real)'!AN70*AN$4/100","v":1287.909131567583},{"$f":"'DATA (Real)'!AO70*AO$4/100","v":1301.3235743642688}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C71","v":"NREL Utility-Scale Battery Storage - 2Hr/Internal"},{"$f":"'DATA (Real)'!D71","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E71","v":"100 MW/200 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F71","v":988.32170015695567},{"$f":"'DATA (Real)'!G71*G$4/100","v":878.26937943294865},{"$f":"'DATA (Real)'!H71*H$4/100","v":886.30056195309817},{"$f":"'DATA (Real)'!I71*I$4/100","v":845.67734867085994},{"$f":"'DATA (Real)'!J71*J$4/100","v":821.05475590327524},{"$f":"'DATA (Real)'!K71*K$4/100","v":797.22324882570319},{"$f":"'DATA (Real)'!L71*L$4/100","v":790.9515610494152},{"$f":"'DATA (Real)'!M71*M$4/100","v":785.66516370892202},{"$f":"'DATA (Real)'!N71*N$4/100","v":772.86489294482226},{"$f":"'DATA (Real)'!O71*O$4/100","v":772.67082545877031},{"$f":"'DATA (Real)'!P71*P$4/100","v":766.94552508289257},{"$f":"'DATA (Real)'!Q71*Q$4/100","v":774.4905280151105},{"$f":"'DATA (Real)'!R71*R$4/100","v":781.51604050868366},{"$f":"'DATA (Real)'!S71*S$4/100","v":788.47582213641635},{"$f":"'DATA (Real)'!T71*T$4/100","v":795.36358039216316},{"$f":"'DATA (Real)'!U71*U$4/100","v":802.17277771324723},{"$f":"'DATA (Real)'!V71*V$4/100","v":808.89662374354918},{"$f":"'DATA (Real)'!W71*W$4/100","v":815.5280673747709},{"$f":"'DATA (Real)'!X71*X$4/100","v":822.05978855987678},{"$f":"'DATA (Real)'!Y71*Y$4/100","v":828.48418989251775},{"$f":"'DATA (Real)'!Z71*Z$4/100","v":834.79338794612977},{"$f":"'DATA (Real)'!AA71*AA$4/100","v":840.97920436619313},{"$f":"'DATA (Real)'!AB71*AB$4/100","v":847.03315670897337},{"$f":"'DATA (Real)'!AC71*AC$4/100","v":852.94644901992433},{"$f":"'DATA (Real)'!AD71*AD$4/100","v":858.70996214471018},{"$f":"'DATA (Real)'!AE71*AE$4/100","v":864.31424376565872},{"$f":"'DATA (Real)'!AF71*AF$4/100","v":869.74949815625155},{"$f":"'DATA (Real)'!AG71*AG$4/100","v":875.00557564604719},{"$f":"'DATA (Real)'!AH71*AH$4/100","v":880.07196178828895},{"$f":"'DATA (Real)'!AI71*AI$4/100","v":884.93776622217626},{"$f":"'DATA (Real)'!AJ71*AJ$4/100","v":889.79061790728144},{"$f":"'DATA (Real)'!AK71*AK$4/100","v":894.42868518767966},{"$f":"'DATA (Real)'!AL71*AL$4/100","v":898.84016876934834},{"$f":"'DATA (Real)'!AM71*AM$4/100","v":903.01285414497966},{"$f":"'DATA (Real)'!AN71*AN$4/100","v":906.93409903545432},{"$f":"'DATA (Real)'!AO71*AO$4/100","v":910.59082047970367}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C72","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D72","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E72","v":"50 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F72","v":1302.7736478333236},{"$f":"'DATA (Real)'!G72*G$4/100","v":1167.6799999999998},{"$f":"'DATA (Real)'!H72*H$4/100","v":1202.2233446882801},{"$f":"'DATA (Real)'!I72*I$4/100","v":1189.3641508694125},{"$f":"'DATA (Real)'!J72*J$4/100","v":1165.1482253778688},{"$f":"'DATA (Real)'!K72*K$4/100","v":1137.8109807682031},{"$f":"'DATA (Real)'!L72*L$4/100","v":1108.671522523337},{"$f":"'DATA (Real)'!M72*M$4/100","v":1077.6629869776812},{"$f":"'DATA (Real)'!N72*N$4/100","v":1044.3757914191092},{"$f":"'DATA (Real)'!O72*O$4/100","v":1009.1023703702626},{"$f":"'DATA (Real)'!P72*P$4/100","v":971.77144091221999},{"$f":"'DATA (Real)'!Q72*Q$4/100","v":984.30059213757636},{"$f":"'DATA (Real)'!R72*R$4/100","v":996.91068863944702},{"$f":"'DATA (Real)'!S72*S$4/100","v":1009.5992279008053},{"$f":"'DATA (Real)'!T72*T$4/100","v":1022.3635581163618},{"$f":"'DATA (Real)'!U72*U$4/100","v":1035.2008728350988},{"$f":"'DATA (Real)'!V72*V$4/100","v":1048.1082054393319},{"$f":"'DATA (Real)'!W72*W$4/100","v":1061.082423455699},{"$f":"'DATA (Real)'!X72*X$4/100","v":1074.1202226933538},{"$f":"'DATA (Real)'!Y72*Y$4/100","v":1087.218121204513},{"$f":"'DATA (Real)'!Z72*Z$4/100","v":1100.3724530623795},{"$f":"'DATA (Real)'!AA72*AA$4/100","v":1113.5793619513288},{"$f":"'DATA (Real)'!AB72*AB$4/100","v":1126.8347945641101},{"$f":"'DATA (Real)'!AC72*AC$4/100","v":1140.1344938006689},{"$f":"'DATA (Real)'!AD72*AD$4/100","v":1153.4739917630677},{"$f":"'DATA (Real)'!AE72*AE$4/100","v":1166.8486025408124},{"$f":"'DATA (Real)'!AF72*AF$4/100","v":1180.2534147807644},{"$f":"'DATA (Real)'!AG72*AG$4/100","v":1193.6832840356446},{"$f":"'DATA (Real)'!AH72*AH$4/100","v":1207.1328248849857},{"$f":"'DATA (Real)'!AI72*AI$4/100","v":1220.5964028222245},{"$f":"'DATA (Real)'!AJ72*AJ$4/100","v":1234.0681259014577},{"$f":"'DATA (Real)'!AK72*AK$4/100","v":1247.5418361372112},{"$f":"'DATA (Real)'!AL72*AL$4/100","v":1261.0111006504017},{"$f":"'DATA (Real)'!AM72*AM$4/100","v":1274.4692025534821},{"$f":"'DATA (Real)'!AN72*AN$4/100","v":1287.909131567583},{"$f":"'DATA (Real)'!AO72*AO$4/100","v":1301.3235743642688}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C73","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D73","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E73","v":"50 MW/200 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F73","v":988.32170015695567},{"$f":"'DATA (Real)'!G73*G$4/100","v":878.26937943294865},{"$f":"'DATA (Real)'!H73*H$4/100","v":886.30056195309817},{"$f":"'DATA (Real)'!I73*I$4/100","v":845.67734867085994},{"$f":"'DATA (Real)'!J73*J$4/100","v":821.05475590327524},{"$f":"'DATA (Real)'!K73*K$4/100","v":797.22324882570319},{"$f":"'DATA (Real)'!L73*L$4/100","v":790.9515610494152},{"$f":"'DATA (Real)'!M73*M$4/100","v":785.66516370892202},{"$f":"'DATA (Real)'!N73*N$4/100","v":772.86489294482226},{"$f":"'DATA (Real)'!O73*O$4/100","v":772.67082545877031},{"$f":"'DATA (Real)'!P73*P$4/100","v":766.94552508289257},{"$f":"'DATA (Real)'!Q73*Q$4/100","v":774.4905280151105},{"$f":"'DATA (Real)'!R73*R$4/100","v":781.51604050868366},{"$f":"'DATA (Real)'!S73*S$4/100","v":788.47582213641635},{"$f":"'DATA (Real)'!T73*T$4/100","v":795.36358039216316},{"$f":"'DATA (Real)'!U73*U$4/100","v":802.17277771324723},{"$f":"'DATA (Real)'!V73*V$4/100","v":808.89662374354918},{"$f":"'DATA (Real)'!W73*W$4/100","v":815.5280673747709},{"$f":"'DATA (Real)'!X73*X$4/100","v":822.05978855987678},{"$f":"'DATA (Real)'!Y73*Y$4/100","v":828.48418989251775},{"$f":"'DATA (Real)'!Z73*Z$4/100","v":834.79338794612977},{"$f":"'DATA (Real)'!AA73*AA$4/100","v":840.97920436619313},{"$f":"'DATA (Real)'!AB73*AB$4/100","v":847.03315670897337},{"$f":"'DATA (Real)'!AC73*AC$4/100","v":852.94644901992433},{"$f":"'DATA (Real)'!AD73*AD$4/100","v":858.70996214471018},{"$f":"'DATA (Real)'!AE73*AE$4/100","v":864.31424376565872},{"$f":"'DATA (Real)'!AF73*AF$4/100","v":869.74949815625155},{"$f":"'DATA (Real)'!AG73*AG$4/100","v":875.00557564604719},{"$f":"'DATA (Real)'!AH73*AH$4/100","v":880.07196178828895},{"$f":"'DATA (Real)'!AI73*AI$4/100","v":884.93776622217626},{"$f":"'DATA (Real)'!AJ73*AJ$4/100","v":889.79061790728144},{"$f":"'DATA (Real)'!AK73*AK$4/100","v":894.42868518767966},{"$f":"'DATA (Real)'!AL73*AL$4/100","v":898.84016876934834},{"$f":"'DATA (Real)'!AM73*AM$4/100","v":903.01285414497966},{"$f":"'DATA (Real)'!AN73*AN$4/100","v":906.93409903545432},{"$f":"'DATA (Real)'!AO73*AO$4/100","v":910.59082047970367}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C74","v":"NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D74","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E74","v":"NW Wind On System (Share)"},{"$f":"'DATA (Real)'!F74","v":1405.1658156023161},{"$f":"'DATA (Real)'!G74*G$4/100","v":1389.8550827414779},{"$f":"'DATA (Real)'!H74*H$4/100","v":1435.734162071429},{"$f":"'DATA (Real)'!I74*I$4/100","v":1425.4935716809728},{"$f":"'DATA (Real)'!J74*J$4/100","v":1401.9311029925768},{"$f":"'DATA (Real)'!K74*K$4/100","v":1374.871557856387},{"$f":"'DATA (Real)'!L74*L$4/100","v":1345.9041009572986},{"$f":"'DATA (Real)'!M74*M$4/100","v":1314.957008936361},{"$f":"'DATA (Real)'!N74*N$4/100","v":1281.5383226179126},{"$f":"'DATA (Real)'!O74*O$4/100","v":1246.0127749091268},{"$f":"'DATA (Real)'!P74*P$4/100","v":1208.3038385530076},{"$f":"'DATA (Real)'!Q74*Q$4/100","v":1222.537657771162},{"$f":"'DATA (Real)'!R74*R$4/100","v":1236.8129459770557},{"$f":"'DATA (Real)'!S74*S$4/100","v":1251.1246386376474},{"$f":"'DATA (Real)'!T74*T$4/100","v":1265.4674283094521},{"$f":"'DATA (Real)'!U74*U$4/100","v":1279.8357564017156},{"$f":"'DATA (Real)'!V74*V$4/100","v":1294.2238046947373},{"$f":"'DATA (Real)'!W74*W$4/100","v":1308.6254866065528},{"$f":"'DATA (Real)'!X74*X$4/100","v":1323.0344382010167},{"$f":"'DATA (Real)'!Y74*Y$4/100","v":1337.4440089301188},{"$f":"'DATA (Real)'!Z74*Z$4/100","v":1351.8472521032124},{"$f":"'DATA (Real)'!AA74*AA$4/100","v":1366.2369150756003},{"$f":"'DATA (Real)'!AB74*AB$4/100","v":1380.6054291487546},{"$f":"'DATA (Real)'!AC74*AC$4/100","v":1394.9448991742318},{"$f":"'DATA (Real)'!AD74*AD$4/100","v":1409.2470928531213},{"$f":"'DATA (Real)'!AE74*AE$4/100","v":1423.5034297226821},{"$f":"'DATA (Real)'!AF74*AF$4/100","v":1437.7049698215624},{"$f":"'DATA (Real)'!AG74*AG$4/100","v":1451.8424020248078},{"$f":"'DATA (Real)'!AH74*AH$4/100","v":1465.9060320396022},{"$f":"'DATA (Real)'!AI74*AI$4/100","v":1479.8857700524677},{"$f":"'DATA (Real)'!AJ74*AJ$4/100","v":1493.7711180183924}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C75","v":"NREL Land-Based Wind - Class 8/Off System Adjustment"},{"$f":"'DATA (Real)'!D75","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E75","v":"NW Wind Off System"},{"$f":"'DATA (Real)'!F75","v":1520.8934786364061},{"$f":"'DATA (Real)'!G75*G$4/100","v":1509.7061782843689},{"$f":"'DATA (Real)'!H75*H$4/100","v":1565.5226030155086},{"$f":"'DATA (Real)'!I75*I$4/100","v":1560.7594404598806},{"$f":"'DATA (Real)'!J75*J$4/100","v":1541.7713618521741},{"$f":"'DATA (Real)'!K75*K$4/100","v":1519.2585582639222},{"$f":"'DATA (Real)'!L75*L$4/100","v":1494.9711814883556},{"$f":"'DATA (Real)'!M75*M$4/100","v":1468.8411961425868},{"$f":"'DATA (Real)'!N75*N$4/100","v":1440.3286385406029},{"$f":"'DATA (Real)'!O75*O$4/100","v":1409.8506092651994},{"$f":"'DATA (Real)'!P75*P$4/100","v":1377.3344276406235},{"$f":"'DATA (Real)'!Q75*Q$4/100","v":1395.5881116535841},{"$f":"'DATA (Real)'!R75*R$4/100","v":1413.9783279001367},{"$f":"'DATA (Real)'!S75*S$4/100","v":1432.5022490154972},{"$f":"'DATA (Real)'!T75*T$4/100","v":1451.1568571492298},{"$f":"'DATA (Real)'!U75*U$4/100","v":1469.938936952323},{"$f":"'DATA (Real)'!V75*V$4/100","v":1488.8450683478923},{"$f":"'DATA (Real)'!W75*W$4/100","v":1507.8716190793816},{"$f":"'DATA (Real)'!X75*X$4/100","v":1527.0147370299765},{"$f":"'DATA (Real)'!Y75*Y$4/100","v":1546.2703423067628},{"$f":"'DATA (Real)'!Z75*Z$4/100","v":1565.6341190830053},{"$f":"'DATA (Real)'!AA75*AA$4/100","v":1585.1015071917259},{"$f":"'DATA (Real)'!AB75*AB$4/100","v":1604.6676934635939},{"$f":"'DATA (Real)'!AC75*AC$4/100","v":1624.3276028019434},{"$f":"'DATA (Real)'!AD75*AD$4/100","v":1644.075888987544},{"$f":"'DATA (Real)'!AE75*AE$4/100","v":1663.9069252055551},{"$f":"'DATA (Real)'!AF75*AF$4/100","v":1683.8147942868884},{"$f":"'DATA (Real)'!AG75*AG$4/100","v":1703.7932786560009},{"$f":"'DATA (Real)'!AH75*AH$4/100","v":1723.8358499769195},{"$f":"'DATA (Real)'!AI75*AI$4/100","v":1743.9356584890888},{"$f":"'DATA (Real)'!AJ75*AJ$4/100","v":1764.085522024405}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C76","v":"NREL Land-Based Wind - Class 3/Off System Adjustment"},{"$f":"'DATA (Real)'!D76","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E76","v":"Wind Montana"},{"$f":"'DATA (Real)'!F76","v":1555.16581560232},{"$f":"'DATA (Real)'!G76*G$4/100","v":1543.6050827414779},{"$f":"'DATA (Real)'!H76*H$4/100","v":1600.5405094074945},{"$f":"'DATA (Real)'!I76*I$4/100","v":1595.5275763545383},{"$f":"'DATA (Real)'!J76*J$4/100","v":1575.9648033885783},{"$f":"'DATA (Real)'!K76*K$4/100","v":1552.7920108945657},{"$f":"'DATA (Real)'!L76*L$4/100","v":1527.7981107799967},{"$f":"'DATA (Real)'!M76*M$4/100","v":1500.9133183117658},{"$f":"'DATA (Real)'!N76*N$4/100","v":1471.5856707995765},{"$f":"'DATA (Real)'!O76*O$4/100","v":1440.2411647507874},{"$f":"'DATA (Real)'!P76*P$4/100","v":1406.8052529711847},{"$f":"'DATA (Real)'!Q76*Q$4/100","v":1425.4061033065391},{"$f":"'DATA (Real)'!R76*R$4/100","v":1444.1444973142111},{"$f":"'DATA (Real)'!S76*S$4/100","v":1463.0174841042201},{"$f":"'DATA (Real)'!T76*T$4/100","v":1482.0219163762895},{"$f":"'DATA (Real)'!U76*U$4/100","v":1501.1544432060234},{"$f":"'DATA (Real)'!V76*V$4/100","v":1520.4115026087395},{"$f":"'DATA (Real)'!W76*W$4/100","v":1539.7893138746635},{"$f":"'DATA (Real)'!X76*X$4/100","v":1559.2838696690255},{"$f":"'DATA (Real)'!Y76*Y$4/100","v":1578.8909278904241},{"$f":"'DATA (Real)'!Z76*Z$4/100","v":1598.6060032806447},{"$f":"'DATA (Real)'!AA76*AA$4/100","v":1618.4243587789356},{"$f":"'DATA (Real)'!AB76*AB$4/100","v":1638.3409966135637},{"$f":"'DATA (Real)'!AC76*AC$4/100","v":1658.3506491232663},{"$f":"'DATA (Real)'!AD76*AD$4/100","v":1678.4477693010347},{"$f":"'DATA (Real)'!AE76*AE$4/100","v":1698.6265210524496},{"$f":"'DATA (Real)'!AF76*AF$4/100","v":1718.8807691605848},{"$f":"'DATA (Real)'!AG76*AG$4/100","v":1739.2040689492887},{"$f":"'DATA (Real)'!AH76*AH$4/100","v":1759.5896556364219},{"$f":"'DATA (Real)'!AI76*AI$4/100","v":1780.0304333684171},{"$f":"'DATA (Real)'!AJ76*AJ$4/100","v":1800.5189639272926}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C77","v":"NREL Wind Speed Class 12"},{"$f":"'DATA (Real)'!D77","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E77","v":"Off Shore Wind (Share)"},{"$f":"'DATA (Real)'!F77","v":5291.9935008687917},{"$f":"'DATA (Real)'!G77*G$4/100","v":4970.0351548618146},{"$f":"'DATA (Real)'!H77*H$4/100","v":5085.1714233888415},{"$f":"'DATA (Real)'!I77*I$4/100","v":5069.1310130204683},{"$f":"'DATA (Real)'!J77*J$4/100","v":5047.5788342309834},{"$f":"'DATA (Real)'!K77*K$4/100","v":5042.7027571538119},{"$f":"'DATA (Real)'!L77*L$4/100","v":5053.6685321493651},{"$f":"'DATA (Real)'!M77*M$4/100","v":5076.5099768171103},{"$f":"'DATA (Real)'!N77*N$4/100","v":5107.039614161692},{"$f":"'DATA (Real)'!O77*O$4/100","v":5145.2030569552562},{"$f":"'DATA (Real)'!P77*P$4/100","v":5189.8066984043726},{"$f":"'DATA (Real)'!Q77*Q$4/100","v":5239.9863204548419},{"$f":"'DATA (Real)'!R77*R$4/100","v":5295.100134982381},{"$f":"'DATA (Real)'!S77*S$4/100","v":5354.6619216214212},{"$f":"'DATA (Real)'!T77*T$4/100","v":5418.2975133987775},{"$f":"'DATA (Real)'!U77*U$4/100","v":5485.7155057504287},{"$f":"'DATA (Real)'!V77*V$4/100","v":5556.6869661931714},{"$f":"'DATA (Real)'!W77*W$4/100","v":5631.0310276941291},{"$f":"'DATA (Real)'!X77*X$4/100","v":5708.6044377270164},{"$f":"'DATA (Real)'!Y77*Y$4/100","v":5789.2938328389337},{"$f":"'DATA (Real)'!Z77*Z$4/100","v":5873.0099321789503},{"$f":"'DATA (Real)'!AA77*AA$4/100","v":5959.6831083325806},{"$f":"'DATA (Real)'!AB77*AB$4/100","v":6049.2599638410402},{"$f":"'DATA (Real)'!AC77*AC$4/100","v":6141.700653510974},{"$f":"'DATA (Real)'!AD77*AD$4/100","v":6236.976767591218},{"$f":"'DATA (Real)'!AE77*AE$4/100","v":6335.069642162257},{"$f":"'DATA (Real)'!AF77*AF$4/100","v":6435.968998753091},{"$f":"'DATA (Real)'!AG77*AG$4/100","v":6539.6718404082803},{"$f":"'DATA (Real)'!AH77*AH$4/100","v":6646.1815495005567},{"$f":"'DATA (Real)'!AI77*AI$4/100","v":6755.5071457138065},{"$f":"'DATA (Real)'!AJ77*AJ$4/100","v":6867.662672276193}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C78","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D78","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E78","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F78","v":6809.4209964769625},{"$f":"'DATA (Real)'!G78*G$4/100","v":6936.0365268439873},{"$f":"'DATA (Real)'!H78*H$4/100","v":7388.058491101945},{"$f":"'DATA (Real)'!I78*I$4/100","v":7574.1678211954168},{"$f":"'DATA (Real)'!J78*J$4/100","v":7702.9519030762731},{"$f":"'DATA (Real)'!K78*K$4/100","v":7824.5049203706158},{"$f":"'DATA (Real)'!L78*L$4/100","v":7947.6473695162185},{"$f":"'DATA (Real)'!M78*M$4/100","v":8072.3832603257142},{"$f":"'DATA (Real)'!N78*N$4/100","v":8196.0565076216935},{"$f":"'DATA (Real)'!O78*O$4/100","v":8321.2614714012543},{"$f":"'DATA (Real)'!P78*P$4/100","v":8448.0080550302991},{"$f":"'DATA (Real)'!Q78*Q$4/100","v":8576.3018056886685},{"$f":"'DATA (Real)'!R78*R$4/100","v":8706.1541803840755},{"$f":"'DATA (Real)'!S78*S$4/100","v":8837.574046105743},{"$f":"'DATA (Real)'!T78*T$4/100","v":8970.5508861157887},{"$f":"'DATA (Real)'!U78*U$4/100","v":9105.1103278930459},{"$f":"'DATA (Real)'!V78*V$4/100","v":9241.2464167336584},{"$f":"'DATA (Real)'!W78*W$4/100","v":9378.9709968108946},{"$f":"'DATA (Real)'!X78*X$4/100","v":9518.2768432092835},{"$f":"'DATA (Real)'!Y78*Y$4/100","v":9659.1743454627467},{"$f":"'DATA (Real)'!Z78*Z$4/100","v":9801.6669402460539},{"$f":"'DATA (Real)'!AA78*AA$4/100","v":9945.7436036587296},{"$f":"'DATA (Real)'!AB78*AB$4/100","v":10091.42345066358},{"$f":"'DATA (Real)'!AC78*AC$4/100","v":10238.699075920456},{"$f":"'DATA (Real)'!AD78*AD$4/100","v":10387.570531861184},{"$f":"'DATA (Real)'!AE78*AE$4/100","v":10538.046599021247},{"$f":"'DATA (Real)'!AF78*AF$4/100","v":10690.104902703375},{"$f":"'DATA (Real)'!AG78*AG$4/100","v":10843.755026481091},{"$f":"'DATA (Real)'!AH78*AH$4/100","v":10998.9856329347},{"$f":"'DATA (Real)'!AI78*AI$4/100","v":11155.804310131318},{"$f":"'DATA (Real)'!AJ78*AJ$4/100","v":11314.199701836767}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C79","v":"NREL Geothermal - Hydro / Flash"},{"$f":"'DATA (Real)'!D79","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E79","v":"Geothermal (Off System)"},{"$f":"'DATA (Real)'!F79","v":4559.2782029260652},{"$f":"'DATA (Real)'!G79*G$4/100","v":4605.9441880333115},{"$f":"'DATA (Real)'!H79*H$4/100","v":4865.0064295029933},{"$f":"'DATA (Real)'!I79*I$4/100","v":4944.8788792888563},{"$f":"'DATA (Real)'!J79*J$4/100","v":4985.0001223684931},{"$f":"'DATA (Real)'!K79*K$4/100","v":5018.4333340572384},{"$f":"'DATA (Real)'!L79*L$4/100","v":5050.8734885848235},{"$f":"'DATA (Real)'!M79*M$4/100","v":5082.2595536550207},{"$f":"'DATA (Real)'!N79*N$4/100","v":5110.8613185847207},{"$f":"'DATA (Real)'!O79*O$4/100","v":5138.261747547358},{"$f":"'DATA (Real)'!P79*P$4/100","v":5164.3941385061598},{"$f":"'DATA (Real)'!Q79*Q$4/100","v":5251.620755505528},{"$f":"'DATA (Real)'!R79*R$4/100","v":5340.3206300660177},{"$f":"'DATA (Real)'!S79*S$4/100","v":5430.5186455078319},{"$f":"'DATA (Real)'!T79*T$4/100","v":5522.2401054304592},{"$f":"'DATA (Real)'!U79*U$4/100","v":5615.5107408111799},{"$f":"'DATA (Real)'!V79*V$4/100","v":5710.3567172234807},{"$f":"'DATA (Real)'!W79*W$4/100","v":5806.8046421773852},{"$f":"'DATA (Real)'!X79*X$4/100","v":5904.8815725837612},{"$f":"'DATA (Real)'!Y79*Y$4/100","v":6004.6150223447012},{"$f":"'DATA (Real)'!Z79*Z$4/100","v":6106.0329700721031},{"$f":"'DATA (Real)'!AA79*AA$4/100","v":6209.1638669366212},{"$f":"'DATA (Real)'!AB79*AB$4/100","v":6314.0366446491807},{"$f":"'DATA (Real)'!AC79*AC$4/100","v":6420.6807235773058},{"$f":"'DATA (Real)'!AD79*AD$4/100","v":6529.1260209985267},{"$f":"'DATA (Real)'!AE79*AE$4/100","v":6639.4029594931917},{"$f":"'DATA (Real)'!AF79*AF$4/100","v":6751.5424754790311},{"$f":"'DATA (Real)'!AG79*AG$4/100","v":6865.5760278898724},{"$f":"'DATA (Real)'!AH79*AH$4/100","v":6981.535607000932},{"$f":"'DATA (Real)'!AI79*AI$4/100","v":7099.4537434031781},{"$f":"'DATA (Real)'!AJ79*AJ$4/100","v":7219.3635171292581}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C80","v":"Internal"},{"$f":"'DATA (Real)'!D80","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E80","v":"7F.04 CT Frame Greenfield"},null,null,{"$f":"'DATA (Real)'!H80","v":744.45829524363558},{"$f":"'DATA (Real)'!I80*I$4/$H$4","v":768.07251236876368},{"$f":"'DATA (Real)'!J80*J$4/$H$4","v":786.13981807117136},{"$f":"'DATA (Real)'!K80*K$4/$H$4","v":803.69694067476075},{"$f":"'DATA (Real)'!L80*L$4/$H$4","v":821.64617234983041},{"$f":"'DATA (Real)'!M80*M$4/$H$4","v":839.99627019897673},{"$f":"'DATA (Real)'!N80*N$4/$H$4","v":858.47618814335431},{"$f":"'DATA (Real)'!O80*O$4/$H$4","v":877.36266428250804},{"$f":"'DATA (Real)'!P80*P$4/$H$4","v":896.66464289672308},{"$f":"'DATA (Real)'!Q80*Q$4/$H$4","v":916.391265040451},{"$f":"'DATA (Real)'!R80*R$4/$H$4","v":936.55187287134106},{"$f":"'DATA (Real)'!S80*S$4/$H$4","v":957.15601407451049},{"$f":"'DATA (Real)'!T80*T$4/$H$4","v":978.21344638414985},{"$f":"'DATA (Real)'!U80*U$4/$H$4","v":999.73414220460108},{"$f":"'DATA (Real)'!V80*V$4/$H$4","v":1021.7282933331022},{"$f":"'DATA (Real)'!W80*W$4/$H$4","v":1044.2063157864304},{"$f":"'DATA (Real)'!X80*X$4/$H$4","v":1067.1788547337319},{"$f":"'DATA (Real)'!Y80*Y$4/$H$4","v":1090.6567895378741},{"$f":"'DATA (Real)'!Z80*Z$4/$H$4","v":1114.6512389077072},{"$f":"'DATA (Real)'!AA80*AA$4/$H$4","v":1139.1735661636769},{"$f":"'DATA (Real)'!AB80*AB$4/$H$4","v":1164.235384619278},{"$f":"'DATA (Real)'!AC80*AC$4/$H$4","v":1189.8485630809018},{"$f":"'DATA (Real)'!AD80*AD$4/$H$4","v":1216.0252314686818},{"$f":"'DATA (Real)'!AE80*AE$4/$H$4","v":1242.7777865609928},{"$f":"'DATA (Real)'!AF80*AF$4/$H$4","v":1270.1188978653345},{"$f":"'DATA (Real)'!AG80*AG$4/$H$4","v":1298.0615136183719},{"$f":"'DATA (Real)'!AH80*AH$4/$H$4","v":1326.6188669179762},{"$f":"'DATA (Real)'!AI80*AI$4/$H$4","v":1355.8044819901718},{"$f":"'DATA (Real)'!AJ80*AJ$4/$H$4","v":1385.6321805939556}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C81","v":"Internal"},{"$f":"'DATA (Real)'!D81","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E81","v":"Reciprocating Engine (ICE) Machine"},null,null,{"$f":"'DATA (Real)'!H81","v":1139.3241946095191},{"$f":"'DATA (Real)'!I81*I$4/$H$4","v":1175.4635580625331},{"$f":"'DATA (Real)'!J81*J$4/$H$4","v":1203.1138893835414},{"$f":"'DATA (Real)'!K81*K$4/$H$4","v":1229.9834329131072},{"$f":"'DATA (Real)'!L81*L$4/$H$4","v":1257.4530629148333},{"$f":"'DATA (Real)'!M81*M$4/$H$4","v":1285.5361813199308},{"$f":"'DATA (Real)'!N81*N$4/$H$4","v":1313.8179773089696},{"$f":"'DATA (Real)'!O81*O$4/$H$4","v":1342.7219728097671},{"$f":"'DATA (Real)'!P81*P$4/$H$4","v":1372.2618562115817},{"$f":"'DATA (Real)'!Q81*Q$4/$H$4","v":1402.4516170482366},{"$f":"'DATA (Real)'!R81*R$4/$H$4","v":1433.3055526232979},{"$f":"'DATA (Real)'!S81*S$4/$H$4","v":1464.8382747810103},{"$f":"'DATA (Real)'!T81*T$4/$H$4","v":1497.0647168261926},{"$f":"'DATA (Real)'!U81*U$4/$H$4","v":1530.0001405963687},{"$f":"'DATA (Real)'!V81*V$4/$H$4","v":1563.6601436894889},{"$f":"'DATA (Real)'!W81*W$4/$H$4","v":1598.0606668506575},{"$f":"'DATA (Real)'!X81*X$4/$H$4","v":1633.2180015213723},{"$f":"'DATA (Real)'!Y81*Y$4/$H$4","v":1669.1487975548423},{"$f":"'DATA (Real)'!Z81*Z$4/$H$4","v":1705.870071101049},{"$f":"'DATA (Real)'!AA81*AA$4/$H$4","v":1743.399212665272},{"$f":"'DATA (Real)'!AB81*AB$4/$H$4","v":1781.7539953439082},{"$f":"'DATA (Real)'!AC81*AC$4/$H$4","v":1820.952583241474},{"$f":"'DATA (Real)'!AD81*AD$4/$H$4","v":1861.0135400727863},{"$f":"'DATA (Real)'!AE81*AE$4/$H$4","v":1901.9558379543878},{"$f":"'DATA (Real)'!AF81*AF$4/$H$4","v":1943.7988663893841},{"$f":"'DATA (Real)'!AG81*AG$4/$H$4","v":1986.5624414499509},{"$f":"'DATA (Real)'!AH81*AH$4/$H$4","v":2030.2668151618495},{"$f":"'DATA (Real)'!AI81*AI$4/$H$4","v":2074.9326850954103},{"$f":"'DATA (Real)'!AJ81*AJ$4/$H$4","v":2120.5812041675094}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C82","v":"Internal"},{"$f":"'DATA (Real)'!D82","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E82","v":"NG CCCT (1x1 w/DF)"},null,null,{"$f":"'DATA (Real)'!H82","v":1139.1139386780339},{"$f":"'DATA (Real)'!I82*I$4/$H$4","v":1175.2466328129012},{"$f":"'DATA (Real)'!J82*J$4/$H$4","v":1202.8918614193396},{"$f":"'DATA (Real)'!K82*K$4/$H$4","v":1229.7564463243714},{"$f":"'DATA (Real)'!L82*L$4/$H$4","v":1257.2210069589489},{"$f":"'DATA (Real)'!M82*M$4/$H$4","v":1285.2989427810321},{"$f":"'DATA (Real)'!N82*N$4/$H$4","v":1313.575519522215},{"$f":"'DATA (Real)'!O82*O$4/$H$4","v":1342.4741809517036},{"$f":"'DATA (Real)'!P82*P$4/$H$4","v":1372.0086129326412},{"$f":"'DATA (Real)'!Q82*Q$4/$H$4","v":1402.1928024171593},{"$f":"'DATA (Real)'!R82*R$4/$H$4","v":1433.041044070337},{"$f":"'DATA (Real)'!S82*S$4/$H$4","v":1464.5679470398843},{"$f":"'DATA (Real)'!T82*T$4/$H$4","v":1496.7884418747617},{"$f":"'DATA (Real)'!U82*U$4/$H$4","v":1529.7177875960065},{"$f":"'DATA (Real)'!V82*V$4/$H$4","v":1563.3715789231185},{"$f":"'DATA (Real)'!W82*W$4/$H$4","v":1597.765753659427},{"$f":"'DATA (Real)'!X82*X$4/$H$4","v":1632.9166002399347},{"$f":"'DATA (Real)'!Y82*Y$4/$H$4","v":1668.8407654452133},{"$f":"'DATA (Real)'!Z82*Z$4/$H$4","v":1705.555262285008},{"$f":"'DATA (Real)'!AA82*AA$4/$H$4","v":1743.0774780552781},{"$f":"'DATA (Real)'!AB82*AB$4/$H$4","v":1781.4251825724944},{"$f":"'DATA (Real)'!AC82*AC$4/$H$4","v":1820.616536589089},{"$f":"'DATA (Real)'!AD82*AD$4/$H$4","v":1860.6701003940491},{"$f":"'DATA (Real)'!AE82*AE$4/$H$4","v":1901.6048426027182},{"$f":"'DATA (Real)'!AF82*AF$4/$H$4","v":1943.4401491399778},{"$f":"'DATA (Real)'!AG82*AG$4/$H$4","v":1986.1958324210573},{"$f":"'DATA (Real)'!AH82*AH$4/$H$4","v":2029.8921407343207},{"$f":"'DATA (Real)'!AI82*AI$4/$H$4","v":2074.549767830476},{"$f":"'DATA (Real)'!AJ82*AJ$4/$H$4","v":2120.1898627227461}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C83","v":"Internal"},{"$f":"'DATA (Real)'!D83","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E83","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'DATA (Real)'!F83","v":5356},{"$f":"'DATA (Real)'!G83*G$4/100","v":5489.8999999999987},{"$f":"'DATA (Real)'!H83*H$4/100","v":5884.6853088797807},{"$f":"'DATA (Real)'!I83*I$4/100","v":6071.3475268774464},{"$f":"'DATA (Real)'!J83*J$4/100","v":6214.1633288065577},{"$f":"'DATA (Real)'!K83*K$4/100","v":6352.9463098165706},{"$f":"'DATA (Real)'!L83*L$4/100","v":6494.8287774024739},{"$f":"'DATA (Real)'!M83*M$4/100","v":6639.8799534311283},{"$f":"'DATA (Real)'!N83*N$4/100","v":6785.9573124066146},{"$f":"'DATA (Real)'!O83*O$4/100","v":6935.2483732795599},{"$f":"'DATA (Real)'!P83*P$4/100","v":7087.82383749171},{"$f":"'DATA (Real)'!Q83*Q$4/100","v":7243.7559619165268},{"$f":"'DATA (Real)'!R83*R$4/100","v":7403.1185930786914},{"$f":"'DATA (Real)'!S83*S$4/100","v":7565.9872021264237},{"$f":"'DATA (Real)'!T83*T$4/100","v":7732.4389205732041},{"$f":"'DATA (Real)'!U83*U$4/100","v":7902.552576825814},{"$f":"'DATA (Real)'!V83*V$4/100","v":8076.408733515982},{"$f":"'DATA (Real)'!W83*W$4/100","v":8254.0897256533335},{"$f":"'DATA (Real)'!X83*X$4/100","v":8435.6796996177072},{"$f":"'DATA (Real)'!Y83*Y$4/100","v":8621.264653009297},{"$f":"'DATA (Real)'!Z83*Z$4/100","v":8810.9324753755009},{"$f":"'DATA (Real)'!AA83*AA$4/100","v":9004.772989833762},{"$f":"'DATA (Real)'!AB83*AB$4/100","v":9202.8779956101062},{"$f":"'DATA (Real)'!AC83*AC$4/100","v":9405.3413115135281},{"$f":"'DATA (Real)'!AD83*AD$4/100","v":9612.2588203668238},{"$f":"'DATA (Real)'!AE83*AE$4/100","v":9823.7285144148955},{"$f":"'DATA (Real)'!AF83*AF$4/100","v":10039.850541732023},{"$f":"'DATA (Real)'!AG83*AG$4/100","v":10260.727253650128},{"$f":"'DATA (Real)'!AH83*AH$4/100","v":10486.463253230431},{"$f":"'DATA (Real)'!AI83*AI$4/100","v":10717.165444801502},{"$f":"'DATA (Real)'!AJ83*AJ$4/100","v":10952.943084587134}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C84","v":"Internal"},{"$f":"'DATA (Real)'!D84","v":"CAPEX ($/kW)"},{"$f":"'DATA (Real)'!E84","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,{"$f":"'DATA (Real)'!H84*H$4/100","v":939.68699574746392},{"$f":"'DATA (Real)'!I84*I$4/$H$4","v":882.39368470040711},{"$f":"'DATA (Real)'!J84*J$4/$H$4","v":903.15015781280783},{"$f":"'DATA (Real)'!K84*K$4/$H$4","v":923.32051133729374},{"$f":"'DATA (Real)'!L84*L$4/$H$4","v":943.94133609049334},{"$f":"'DATA (Real)'!M84*M$4/$H$4","v":965.02269259651439},{"$f":"'DATA (Real)'!N84*N$4/$H$4","v":986.25319183363774},{"$f":"'DATA (Real)'!O84*O$4/$H$4","v":1007.9507620539778},{"$f":"'DATA (Real)'!P84*P$4/$H$4","v":1030.1256788191652},{"$f":"'DATA (Real)'!Q84*Q$4/$H$4","v":1052.7884437531868},{"$f":"'DATA (Real)'!R84*R$4/$H$4","v":1075.9497895157572},{"$f":"'DATA (Real)'!S84*S$4/$H$4","v":1099.6206848851036},{"$f":"'DATA (Real)'!T84*T$4/$H$4","v":1123.8123399525759},{"$f":"'DATA (Real)'!U84*U$4/$H$4","v":1148.5362114315326},{"$f":"'DATA (Real)'!V84*V$4/$H$4","v":1173.8040080830262},{"$f":"'DATA (Real)'!W84*W$4/$H$4","v":1199.6276962608526},{"$f":"'DATA (Real)'!X84*X$4/$H$4","v":1226.0195055785916},{"$f":"'DATA (Real)'!Y84*Y$4/$H$4","v":1252.9919347013206},{"$f":"'DATA (Real)'!Z84*Z$4/$H$4","v":1280.5577572647499},{"$f":"'DATA (Real)'!AA84*AA$4/$H$4","v":1308.7300279245742},{"$f":"'DATA (Real)'!AB84*AB$4/$H$4","v":1337.5220885389149},{"$f":"'DATA (Real)'!AC84*AC$4/$H$4","v":1366.9475744867711},{"$f":"'DATA (Real)'!AD84*AD$4/$H$4","v":1397.0204211254797},{"$f":"'DATA (Real)'!AE84*AE$4/$H$4","v":1427.7548703902407},{"$f":"'DATA (Real)'!AF84*AF$4/$H$4","v":1459.1654775388258},{"$f":"'DATA (Real)'!AG84*AG$4/$H$4","v":1491.26711804468},{"$f":"'DATA (Real)'!AH84*AH$4/$H$4","v":1524.0749946416629},{"$f":"'DATA (Real)'!AI84*AI$4/$H$4","v":1557.6046445237796},{"$f":"'DATA (Real)'!AJ84*AJ$4/$H$4","v":1591.8719467033027}]
[]
[null,{"$f":"D90","v":"Variable Operation and Maintenance Expenses ($/MWh)"},null,{"$f":"'DATA (Real)'!D86","v":"Variable Operation and Maintenance Expenses ($/MWh)"}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C87","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D87","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E87","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F87","v":0},{"$f":"'DATA (Real)'!G87*G$4/100","v":0},{"$f":"'DATA (Real)'!H87*H$4/100","v":0},{"$f":"'DATA (Real)'!I87*I$4/100","v":0},{"$f":"'DATA (Real)'!J87*J$4/100","v":0},{"$f":"'DATA (Real)'!K87*K$4/100","v":0},{"$f":"'DATA (Real)'!L87*L$4/100","v":0},{"$f":"'DATA (Real)'!M87*M$4/100","v":0},{"$f":"'DATA (Real)'!N87*N$4/100","v":0},{"$f":"'DATA (Real)'!O87*O$4/100","v":0},{"$f":"'DATA (Real)'!P87*P$4/100","v":0},{"$f":"'DATA (Real)'!Q87*Q$4/100","v":0},{"$f":"'DATA (Real)'!R87*R$4/100","v":0},{"$f":"'DATA (Real)'!S87*S$4/100","v":0},{"$f":"'DATA (Real)'!T87*T$4/100","v":0},{"$f":"'DATA (Real)'!U87*U$4/100","v":0},{"$f":"'DATA (Real)'!V87*V$4/100","v":0},{"$f":"'DATA (Real)'!W87*W$4/100","v":0},{"$f":"'DATA (Real)'!X87*X$4/100","v":0},{"$f":"'DATA (Real)'!Y87*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z87*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA87*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB87*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC87*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD87*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE87*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF87*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG87*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH87*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI87*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ87*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK87*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL87*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM87*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN87*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO87*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP87*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ87*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR87*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS87*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT87*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU87*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV87*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW87*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX87*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY87*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ87*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA87*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB87*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC87*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD87*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE87*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF87*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG87*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH87*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI87*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ87*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK87*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL87*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM87*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN87*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO87*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP87*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ87*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR87*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS87*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT87*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU87*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV87*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW87*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX87*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C88","v":"NREL Utility-Scale Battery Storage - 8Hr"},{"$f":"'DATA (Real)'!D88","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E88","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F88","v":0},{"$f":"'DATA (Real)'!G88*G$4/100","v":0},{"$f":"'DATA (Real)'!H88*H$4/100","v":0},{"$f":"'DATA (Real)'!I88*I$4/100","v":0},{"$f":"'DATA (Real)'!J88*J$4/100","v":0},{"$f":"'DATA (Real)'!K88*K$4/100","v":0},{"$f":"'DATA (Real)'!L88*L$4/100","v":0},{"$f":"'DATA (Real)'!M88*M$4/100","v":0},{"$f":"'DATA (Real)'!N88*N$4/100","v":0},{"$f":"'DATA (Real)'!O88*O$4/100","v":0},{"$f":"'DATA (Real)'!P88*P$4/100","v":0},{"$f":"'DATA (Real)'!Q88*Q$4/100","v":0},{"$f":"'DATA (Real)'!R88*R$4/100","v":0},{"$f":"'DATA (Real)'!S88*S$4/100","v":0},{"$f":"'DATA (Real)'!T88*T$4/100","v":0},{"$f":"'DATA (Real)'!U88*U$4/100","v":0},{"$f":"'DATA (Real)'!V88*V$4/100","v":0},{"$f":"'DATA (Real)'!W88*W$4/100","v":0},{"$f":"'DATA (Real)'!X88*X$4/100","v":0},{"$f":"'DATA (Real)'!Y88*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z88*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA88*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB88*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC88*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD88*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE88*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF88*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG88*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH88*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI88*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ88*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK88*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL88*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM88*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN88*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO88*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP88*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ88*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR88*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS88*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT88*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU88*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV88*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW88*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX88*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY88*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ88*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA88*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB88*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC88*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD88*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE88*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF88*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG88*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH88*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI88*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ88*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK88*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL88*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM88*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN88*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO88*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP88*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ88*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR88*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS88*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT88*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU88*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV88*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW88*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX88*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C89","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D89","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E89","v":"4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F89","v":0},{"$f":"'DATA (Real)'!G89*G$4/100","v":0},{"$f":"'DATA (Real)'!H89*H$4/100","v":0},{"$f":"'DATA (Real)'!I89*I$4/100","v":0},{"$f":"'DATA (Real)'!J89*J$4/100","v":0},{"$f":"'DATA (Real)'!K89*K$4/100","v":0},{"$f":"'DATA (Real)'!L89*L$4/100","v":0},{"$f":"'DATA (Real)'!M89*M$4/100","v":0},{"$f":"'DATA (Real)'!N89*N$4/100","v":0},{"$f":"'DATA (Real)'!O89*O$4/100","v":0},{"$f":"'DATA (Real)'!P89*P$4/100","v":0},{"$f":"'DATA (Real)'!Q89*Q$4/100","v":0},{"$f":"'DATA (Real)'!R89*R$4/100","v":0},{"$f":"'DATA (Real)'!S89*S$4/100","v":0},{"$f":"'DATA (Real)'!T89*T$4/100","v":0},{"$f":"'DATA (Real)'!U89*U$4/100","v":0},{"$f":"'DATA (Real)'!V89*V$4/100","v":0},{"$f":"'DATA (Real)'!W89*W$4/100","v":0},{"$f":"'DATA (Real)'!X89*X$4/100","v":0},{"$f":"'DATA (Real)'!Y89*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z89*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA89*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB89*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC89*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD89*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE89*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF89*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG89*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH89*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI89*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ89*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK89*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL89*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM89*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN89*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO89*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP89*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ89*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR89*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS89*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT89*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU89*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV89*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW89*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX89*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY89*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ89*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA89*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB89*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC89*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD89*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE89*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF89*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG89*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH89*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI89*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ89*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK89*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL89*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM89*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN89*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO89*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP89*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ89*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR89*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS89*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT89*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU89*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV89*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW89*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX89*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C90","v":"NREL Utility-Scale Battery Storage - 8Hr"},{"$f":"'DATA (Real)'!D90","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E90","v":"8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F90","v":0},{"$f":"'DATA (Real)'!G90*G$4/100","v":0},{"$f":"'DATA (Real)'!H90*H$4/100","v":0},{"$f":"'DATA (Real)'!I90*I$4/100","v":0},{"$f":"'DATA (Real)'!J90*J$4/100","v":0},{"$f":"'DATA (Real)'!K90*K$4/100","v":0},{"$f":"'DATA (Real)'!L90*L$4/100","v":0},{"$f":"'DATA (Real)'!M90*M$4/100","v":0},{"$f":"'DATA (Real)'!N90*N$4/100","v":0},{"$f":"'DATA (Real)'!O90*O$4/100","v":0},{"$f":"'DATA (Real)'!P90*P$4/100","v":0},{"$f":"'DATA (Real)'!Q90*Q$4/100","v":0},{"$f":"'DATA (Real)'!R90*R$4/100","v":0},{"$f":"'DATA (Real)'!S90*S$4/100","v":0},{"$f":"'DATA (Real)'!T90*T$4/100","v":0},{"$f":"'DATA (Real)'!U90*U$4/100","v":0},{"$f":"'DATA (Real)'!V90*V$4/100","v":0},{"$f":"'DATA (Real)'!W90*W$4/100","v":0},{"$f":"'DATA (Real)'!X90*X$4/100","v":0},{"$f":"'DATA (Real)'!Y90*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z90*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA90*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB90*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC90*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD90*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE90*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF90*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG90*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH90*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI90*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ90*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK90*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL90*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM90*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN90*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO90*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP90*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ90*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR90*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS90*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT90*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU90*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV90*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW90*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX90*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY90*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ90*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA90*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB90*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC90*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD90*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE90*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF90*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG90*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH90*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI90*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ90*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK90*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL90*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM90*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN90*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO90*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP90*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ90*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR90*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS90*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT90*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU90*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV90*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW90*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX90*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C91","v":"NREL Utility-Scale Battery Storage - 16Hr"},{"$f":"'DATA (Real)'!D91","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E91","v":"16hr Lithium-Ion"},{"$f":"'DATA (Real)'!F91","v":0},{"$f":"'DATA (Real)'!G91*G$4/100","v":0},{"$f":"'DATA (Real)'!H91*H$4/100","v":0},{"$f":"'DATA (Real)'!I91*I$4/100","v":0},{"$f":"'DATA (Real)'!J91*J$4/100","v":0},{"$f":"'DATA (Real)'!K91*K$4/100","v":0},{"$f":"'DATA (Real)'!L91*L$4/100","v":0},{"$f":"'DATA (Real)'!M91*M$4/100","v":0},{"$f":"'DATA (Real)'!N91*N$4/100","v":0},{"$f":"'DATA (Real)'!O91*O$4/100","v":0},{"$f":"'DATA (Real)'!P91*P$4/100","v":0},{"$f":"'DATA (Real)'!Q91*Q$4/100","v":0},{"$f":"'DATA (Real)'!R91*R$4/100","v":0},{"$f":"'DATA (Real)'!S91*S$4/100","v":0},{"$f":"'DATA (Real)'!T91*T$4/100","v":0},{"$f":"'DATA (Real)'!U91*U$4/100","v":0},{"$f":"'DATA (Real)'!V91*V$4/100","v":0},{"$f":"'DATA (Real)'!W91*W$4/100","v":0},{"$f":"'DATA (Real)'!X91*X$4/100","v":0},{"$f":"'DATA (Real)'!Y91*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z91*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA91*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB91*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC91*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD91*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE91*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF91*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG91*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH91*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI91*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ91*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK91*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL91*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM91*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN91*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO91*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP91*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ91*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR91*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS91*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT91*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU91*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV91*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW91*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX91*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY91*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ91*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA91*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB91*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC91*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD91*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE91*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF91*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG91*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH91*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI91*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ91*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK91*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL91*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM91*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN91*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO91*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP91*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ91*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR91*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS91*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT91*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU91*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV91*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW91*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX91*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C92","v":"Internal"},{"$f":"'DATA (Real)'!D92","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E92","v":"4 hr Vanadium Flow Battery"},{"$f":"'DATA (Real)'!F92","v":0},{"$f":"'DATA (Real)'!G92*G$4/100","v":0},{"$f":"'DATA (Real)'!H92*H$4/100","v":0},{"$f":"'DATA (Real)'!I92*I$4/100","v":0},{"$f":"'DATA (Real)'!J92*J$4/100","v":0},{"$f":"'DATA (Real)'!K92*K$4/100","v":0},{"$f":"'DATA (Real)'!L92*L$4/100","v":0},{"$f":"'DATA (Real)'!M92*M$4/100","v":0},{"$f":"'DATA (Real)'!N92*N$4/100","v":0},{"$f":"'DATA (Real)'!O92*O$4/100","v":0},{"$f":"'DATA (Real)'!P92*P$4/100","v":0},{"$f":"'DATA (Real)'!Q92*Q$4/100","v":0},{"$f":"'DATA (Real)'!R92*R$4/100","v":0},{"$f":"'DATA (Real)'!S92*S$4/100","v":0},{"$f":"'DATA (Real)'!T92*T$4/100","v":0},{"$f":"'DATA (Real)'!U92*U$4/100","v":0},{"$f":"'DATA (Real)'!V92*V$4/100","v":0},{"$f":"'DATA (Real)'!W92*W$4/100","v":0},{"$f":"'DATA (Real)'!X92*X$4/100","v":0},{"$f":"'DATA (Real)'!Y92*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z92*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA92*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB92*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC92*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD92*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE92*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF92*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG92*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH92*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI92*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ92*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK92*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL92*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM92*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN92*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO92*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP92*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ92*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR92*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS92*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT92*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU92*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV92*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW92*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX92*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY92*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ92*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA92*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB92*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC92*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD92*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE92*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF92*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG92*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH92*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI92*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ92*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK92*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL92*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM92*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN92*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO92*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP92*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ92*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR92*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS92*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT92*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU92*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV92*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW92*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX92*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C93","v":"Internal"},{"$f":"'DATA (Real)'!D93","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E93","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'DATA (Real)'!F93","v":0},{"$f":"'DATA (Real)'!G93*G$4/100","v":0},{"$f":"'DATA (Real)'!H93*H$4/100","v":0},{"$f":"'DATA (Real)'!I93*I$4/100","v":0},{"$f":"'DATA (Real)'!J93*J$4/100","v":0},{"$f":"'DATA (Real)'!K93*K$4/100","v":0},{"$f":"'DATA (Real)'!L93*L$4/100","v":0},{"$f":"'DATA (Real)'!M93*M$4/100","v":0},{"$f":"'DATA (Real)'!N93*N$4/100","v":0},{"$f":"'DATA (Real)'!O93*O$4/100","v":0},{"$f":"'DATA (Real)'!P93*P$4/100","v":0},{"$f":"'DATA (Real)'!Q93*Q$4/100","v":0},{"$f":"'DATA (Real)'!R93*R$4/100","v":0},{"$f":"'DATA (Real)'!S93*S$4/100","v":0},{"$f":"'DATA (Real)'!T93*T$4/100","v":0},{"$f":"'DATA (Real)'!U93*U$4/100","v":0},{"$f":"'DATA (Real)'!V93*V$4/100","v":0},{"$f":"'DATA (Real)'!W93*W$4/100","v":0},{"$f":"'DATA (Real)'!X93*X$4/100","v":0},{"$f":"'DATA (Real)'!Y93*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z93*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA93*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB93*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC93*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD93*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE93*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF93*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG93*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH93*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI93*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ93*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK93*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL93*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM93*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN93*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO93*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP93*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ93*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR93*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS93*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT93*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU93*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV93*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW93*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX93*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY93*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ93*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA93*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB93*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC93*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD93*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE93*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF93*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG93*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH93*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI93*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ93*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK93*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL93*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM93*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN93*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO93*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP93*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ93*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR93*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS93*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT93*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU93*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV93*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW93*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX93*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C94","v":"Form Energy"},{"$f":"'DATA (Real)'!D94","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E94","v":"100hr Iron Oxide"},{"$f":"'DATA (Real)'!F94","v":0},{"$f":"'DATA (Real)'!G94*G$4/100","v":0},{"$f":"'DATA (Real)'!H94*H$4/100","v":0},{"$f":"'DATA (Real)'!I94*I$4/100","v":0},{"$f":"'DATA (Real)'!J94*J$4/100","v":0},{"$f":"'DATA (Real)'!K94*K$4/100","v":0},{"$f":"'DATA (Real)'!L94*L$4/100","v":0},{"$f":"'DATA (Real)'!M94*M$4/100","v":0},{"$f":"'DATA (Real)'!N94*N$4/100","v":0},{"$f":"'DATA (Real)'!O94*O$4/100","v":0},{"$f":"'DATA (Real)'!P94*P$4/100","v":0},{"$f":"'DATA (Real)'!Q94*Q$4/100","v":0},{"$f":"'DATA (Real)'!R94*R$4/100","v":0},{"$f":"'DATA (Real)'!S94*S$4/100","v":0},{"$f":"'DATA (Real)'!T94*T$4/100","v":0},{"$f":"'DATA (Real)'!U94*U$4/100","v":0},{"$f":"'DATA (Real)'!V94*V$4/100","v":0},{"$f":"'DATA (Real)'!W94*W$4/100","v":0},{"$f":"'DATA (Real)'!X94*X$4/100","v":0},{"$f":"'DATA (Real)'!Y94*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z94*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA94*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB94*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC94*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD94*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE94*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF94*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG94*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH94*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI94*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ94*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK94*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL94*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM94*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN94*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO94*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP94*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ94*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR94*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS94*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT94*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU94*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV94*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW94*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX94*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY94*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ94*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA94*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB94*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC94*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD94*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE94*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF94*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG94*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH94*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI94*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ94*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK94*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL94*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM94*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN94*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO94*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP94*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ94*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR94*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS94*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT94*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU94*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV94*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW94*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX94*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C95","v":"Internal"},{"$f":"'DATA (Real)'!D95","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E95","v":"Liquid Air"},null,null,{"$f":"'DATA (Real)'!H95","v":5.75},{"$f":"'DATA (Real)'!I95*I$4/$H$4","v":5.9323899999999998},{"$f":"'DATA (Real)'!J95*J$4/$H$4","v":6.0719371156041655},{"$f":"'DATA (Real)'!K95*K$4/$H$4","v":6.2075437111859921},{"$f":"'DATA (Real)'!L95*L$4/$H$4","v":6.3461788540691462},{"$f":"'DATA (Real)'!M95*M$4/$H$4","v":6.4879101818100242},{"$f":"'DATA (Real)'!N95*N$4/$H$4","v":6.630644205809844},{"$f":"'DATA (Real)'!O95*O$4/$H$4","v":6.776518378337661},{"$f":"'DATA (Real)'!P95*P$4/$H$4","v":6.9256017826610892},{"$f":"'DATA (Real)'!Q95*Q$4/$H$4","v":7.0779650218796331},{"$f":"'DATA (Real)'!R95*R$4/$H$4","v":7.233680252360986},{"$f":"'DATA (Real)'!S95*S$4/$H$4","v":7.3928212179129282},{"$f":"'DATA (Real)'!T95*T$4/$H$4","v":7.5554632847070122},{"$f":"'DATA (Real)'!U95*U$4/$H$4","v":7.7216834769705658},{"$f":"'DATA (Real)'!V95*V$4/$H$4","v":7.8915605134639186},{"$f":"'DATA (Real)'!W95*W$4/$H$4","v":8.0651748447601239},{"$f":"'DATA (Real)'!X95*X$4/$H$4","v":8.2426086913448469},{"$f":"'DATA (Real)'!Y95*Y$4/$H$4","v":8.4239460825544352},{"$f":"'DATA (Real)'!Z95*Z$4/$H$4","v":8.6092728963706318},{"$f":"'DATA (Real)'!AA95*AA$4/$H$4","v":8.7986769000907845},{"$f":"'DATA (Real)'!AB95*AB$4/$H$4","v":8.9922477918927832},{"$f":"'DATA (Real)'!AC95*AC$4/$H$4","v":9.1900772433144251},{"$f":"'DATA (Real)'!AD95*AD$4/$H$4","v":9.3922589426673415},{"$f":"'DATA (Real)'!AE95*AE$4/$H$4","v":9.5988886394060238},{"$f":"'DATA (Real)'!AF95*AF$4/$H$4","v":9.8100641894729552},{"$f":"'DATA (Real)'!AG95*AG$4/$H$4","v":10.02588560164136},{"$f":"'DATA (Real)'!AH95*AH$4/$H$4","v":10.24645508487747},{"$f":"'DATA (Real)'!AI95*AI$4/$H$4","v":10.471877096744775},{"$f":"'DATA (Real)'!AJ95*AJ$4/$H$4","v":10.70225839287316},{"$f":"'DATA (Real)'!AK95*AK$4/$H$4","v":10.937708077516367},{"$f":"'DATA (Real)'!AL95*AL$4/$H$4","v":11.17833765522173},{"$f":"'DATA (Real)'!AM95*AM$4/$H$4","v":11.424261083636608},{"$f":"'DATA (Real)'!AN95*AN$4/$H$4","v":11.675594827476612},{"$f":"'DATA (Real)'!AO95*AO$4/$H$4","v":11.932457913681098},{"$f":"'DATA (Real)'!AP95*AP$4/$H$4","v":12.194971987782084},{"$f":"'DATA (Real)'!AQ95*AQ$4/$H$4","v":12.46326137151329},{"$f":"'DATA (Real)'!AR95*AR$4/$H$4","v":12.737453121686581},{"$f":"'DATA (Real)'!AS95*AS$4/$H$4","v":13.017677090363685},{"$f":"'DATA (Real)'!AT95*AT$4/$H$4","v":13.304065986351686},{"$f":"'DATA (Real)'!AU95*AU$4/$H$4","v":13.596755438051424},{"$f":"'DATA (Real)'!AV95*AV$4/$H$4","v":13.895884057688555},{"$f":"'DATA (Real)'!AW95*AW$4/$H$4","v":14.201593506957705},{"$f":"'DATA (Real)'!AX95*AX$4/$H$4","v":14.514028564110776},{"$f":"'DATA (Real)'!AY95*AY$4/$H$4","v":14.833337192521213},{"$f":"'DATA (Real)'!AZ95*AZ$4/$H$4","v":15.159670610756679},{"$f":"'DATA (Real)'!BA95*BA$4/$H$4","v":15.493183364193328},{"$f":"'DATA (Real)'!BB95*BB$4/$H$4","v":15.83403339820558},{"$f":"'DATA (Real)'!BC95*BC$4/$H$4","v":16.182382132966104},{"$f":"'DATA (Real)'!BD95*BD$4/$H$4","v":16.538394539891357},{"$f":"'DATA (Real)'!BE95*BE$4/$H$4","v":16.902239219768965},{"$f":"'DATA (Real)'!BF95*BF$4/$H$4","v":17.274088482603883},{"$f":"'DATA (Real)'!BG95*BG$4/$H$4","v":17.654118429221167},{"$f":"'DATA (Real)'!BH95*BH$4/$H$4","v":18.042509034664036},{"$f":"'DATA (Real)'!BI95*BI$4/$H$4","v":18.439444233426642},{"$f":"'DATA (Real)'!BJ95*BJ$4/$H$4","v":18.845112006562033},{"$f":"'DATA (Real)'!BK95*BK$4/$H$4","v":19.259704470706396},{"$f":"'DATA (Real)'!BL95*BL$4/$H$4","v":19.683417969061939},{"$f":"'DATA (Real)'!BM95*BM$4/$H$4","v":20.116453164381298},{"$f":"'DATA (Real)'!BN95*BN$4/$H$4","v":20.559015133997686},{"$f":"'DATA (Real)'!BO95*BO$4/$H$4","v":21.011313466945641},{"$f":"'DATA (Real)'!BP95*BP$4/$H$4","v":21.473562363218441},{"$f":"'DATA (Real)'!BQ95*BQ$4/$H$4","v":21.945980735209247},{"$f":"'DATA (Real)'!BR95*BR$4/$H$4","v":22.428792311383855},{"$f":"'DATA (Real)'!BS95*BS$4/$H$4","v":22.9222257422343},{"$f":"'DATA (Real)'!BT95*BT$4/$H$4","v":23.426514708563456},{"$f":"'DATA (Real)'!BU95*BU$4/$H$4","v":23.941898032151851},{"$f":"'DATA (Real)'!BV95*BV$4/$H$4","v":24.468619788859193},{"$f":"'DATA (Real)'!BW95*BW$4/$H$4","v":25.0069294242141},{"$f":"'DATA (Real)'!BX95*BX$4/$H$4","v":25.55708187154681}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C96","v":"NREL Pumped Storage Hydropower - National Class 10"},{"$f":"'DATA (Real)'!D96","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E96","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'DATA (Real)'!F96","v":0.51249999999999996},{"$f":"'DATA (Real)'!G96*G$4/100","v":0.52531249999999985},{"$f":"'DATA (Real)'!H96*H$4/100","v":0.56308835339822394},{"$f":"'DATA (Real)'!I96*I$4/100","v":0.58094951596801558},{"$f":"'DATA (Real)'!J96*J$4/100","v":0.59461514301967144},{"$f":"'DATA (Real)'!K96*K$4/100","v":0.60789488121377744},{"$f":"'DATA (Real)'!L96*L$4/100","v":0.62147120022755187},{"$f":"'DATA (Real)'!M96*M$4/100","v":0.63535072369930046},{"$f":"'DATA (Real)'!N96*N$4/100","v":0.6493284396206852},{"$f":"'DATA (Real)'!O96*O$4/100","v":0.66361366529234023},{"$f":"'DATA (Real)'!P96*P$4/100","v":0.67821316592877168},{"$f":"'DATA (Real)'!Q96*Q$4/100","v":0.69313385557920459},{"$f":"'DATA (Real)'!R96*R$4/100","v":0.70838280040194723},{"$f":"'DATA (Real)'!S96*S$4/100","v":0.72396722201079},{"$f":"'DATA (Real)'!T96*T$4/100","v":0.7398945008950274},{"$f":"'DATA (Real)'!U96*U$4/100","v":0.75617217991471786},{"$f":"'DATA (Real)'!V96*V$4/100","v":0.77280796787284178},{"$f":"'DATA (Real)'!W96*W$4/100","v":0.78980974316604413},{"$f":"'DATA (Real)'!X96*X$4/100","v":0.80718555751569721},{"$f":"'DATA (Real)'!Y96*Y$4/100","v":0.82494363978104257},{"$f":"'DATA (Real)'!Z96*Z$4/100","v":0.84309239985622553},{"$f":"'DATA (Real)'!AA96*AA$4/100","v":0.86164043265306245},{"$f":"'DATA (Real)'!AB96*AB$4/100","v":0.88059652217142992},{"$f":"'DATA (Real)'!AC96*AC$4/100","v":0.89996964565920134},{"$f":"'DATA (Real)'!AD96*AD$4/100","v":0.91976897786370371},{"$f":"'DATA (Real)'!AE96*AE$4/100","v":0.94000389537670526},{"$f":"'DATA (Real)'!AF96*AF$4/100","v":0.96068398107499275},{"$f":"'DATA (Real)'!AG96*AG$4/100","v":0.98181902865864257},{"$f":"'DATA (Real)'!AH96*AH$4/100","v":1.0034190472891327},{"$f":"'DATA (Real)'!AI96*AI$4/100","v":1.0254942663294937},{"$f":"'DATA (Real)'!AJ96*AJ$4/100","v":1.0480551401887426},{"$f":"'DATA (Real)'!AK96*AK$4/100","v":1.071112353272895},{"$f":"'DATA (Real)'!AL96*AL$4/100","v":1.0946768250448986},{"$f":"'DATA (Real)'!AM96*AM$4/100","v":1.1187597151958864},{"$f":"'DATA (Real)'!AN96*AN$4/100","v":1.1433724289301959},{"$f":"'DATA (Real)'!AO96*AO$4/100","v":1.1685266223666602},{"$f":"'DATA (Real)'!AP96*AP$4/100","v":1.1942342080587267},{"$f":"'DATA (Real)'!AQ96*AQ$4/100","v":1.2205073606360188},{"$f":"'DATA (Real)'!AR96*AR$4/100","v":1.2473585225700112},{"$f":"'DATA (Real)'!AS96*AS$4/100","v":1.2748004100665513},{"$f":"'DATA (Real)'!AT96*AT$4/100","v":1.3028460190880153},{"$f":"'DATA (Real)'!AU96*AU$4/100","v":1.3315086315079518},{"$f":"'DATA (Real)'!AV96*AV$4/100","v":1.3608018214011266},{"$f":"'DATA (Real)'!AW96*AW$4/100","v":1.3907394614719515},{"$f":"'DATA (Real)'!AX96*AX$4/100","v":1.4213357296243347},{"$f":"'DATA (Real)'!AY96*AY$4/100","v":1.4526051156760702},{"$f":"'DATA (Real)'!AZ96*AZ$4/100","v":1.4845624282209438},{"$f":"'DATA (Real)'!BA96*BA$4/100","v":1.5172228016418046},{"$f":"'DATA (Real)'!BB96*BB$4/100","v":1.550601703277924},{"$f":"'DATA (Real)'!BC96*BC$4/100","v":1.5847149407500385},{"$f":"'DATA (Real)'!BD96*BD$4/100","v":1.6195786694465391},{"$f":"'DATA (Real)'!BE96*BE$4/100","v":1.6552094001743631},{"$f":"'DATA (Real)'!BF96*BF$4/100","v":1.6916240069781991},{"$f":"'DATA (Real)'!BG96*BG$4/100","v":1.7288397351317195},{"$f":"'DATA (Real)'!BH96*BH$4/100","v":1.7668742093046175},{"$f":"'DATA (Real)'!BI96*BI$4/100","v":1.8057454419093191},{"$f":"'DATA (Real)'!BJ96*BJ$4/100","v":1.8454718416313241},{"$f":"'DATA (Real)'!BK96*BK$4/100","v":1.8860722221472133},{"$f":"'DATA (Real)'!BL96*BL$4/100","v":1.927565811034452},{"$f":"'DATA (Real)'!BM96*BM$4/100","v":1.9699722588772099},{"$f":"'DATA (Real)'!BN96*BN$4/100","v":2.0133116485725084},{"$f":"'DATA (Real)'!BO96*BO$4/100","v":2.0576045048411036},{"$f":"'DATA (Real)'!BP96*BP$4/100","v":2.102871803947608},{"$f":"'DATA (Real)'!BQ96*BQ$4/100","v":2.1491349836344558},{"$f":"'DATA (Real)'!BR96*BR$4/100","v":2.1964159532744136},{"$f":"'DATA (Real)'!BS96*BS$4/100","v":2.2447371042464508},{"$f":"'DATA (Real)'!BT96*BT$4/100","v":2.2941213205398729},{"$f":"'DATA (Real)'!BU96*BU$4/100","v":2.3445919895917502},{"$f":"'DATA (Real)'!BV96*BV$4/100","v":2.3961730133627688},{"$f":"'DATA (Real)'!BW96*BW$4/100","v":2.4488888196567498},{"$f":"'DATA (Real)'!BX96*BX$4/100","v":2.5027643736891982}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C97","v":"NREL Pumped Storage Hydropower - National Class 7"},{"$f":"'DATA (Real)'!D97","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E97","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F97","v":0.51249999999999996},{"$f":"'DATA (Real)'!G97*G$4/100","v":0.52531249999999985},{"$f":"'DATA (Real)'!H97*H$4/100","v":0.56308835339822394},{"$f":"'DATA (Real)'!I97*I$4/100","v":0.58094951596801558},{"$f":"'DATA (Real)'!J97*J$4/100","v":0.59461514301967144},{"$f":"'DATA (Real)'!K97*K$4/100","v":0.60789488121377744},{"$f":"'DATA (Real)'!L97*L$4/100","v":0.62147120022755187},{"$f":"'DATA (Real)'!M97*M$4/100","v":0.63535072369930046},{"$f":"'DATA (Real)'!N97*N$4/100","v":0.6493284396206852},{"$f":"'DATA (Real)'!O97*O$4/100","v":0.66361366529234023},{"$f":"'DATA (Real)'!P97*P$4/100","v":0.67821316592877168},{"$f":"'DATA (Real)'!Q97*Q$4/100","v":0.69313385557920459},{"$f":"'DATA (Real)'!R97*R$4/100","v":0.70838280040194723},{"$f":"'DATA (Real)'!S97*S$4/100","v":0.72396722201079},{"$f":"'DATA (Real)'!T97*T$4/100","v":0.7398945008950274},{"$f":"'DATA (Real)'!U97*U$4/100","v":0.75617217991471786},{"$f":"'DATA (Real)'!V97*V$4/100","v":0.77280796787284178},{"$f":"'DATA (Real)'!W97*W$4/100","v":0.78980974316604413},{"$f":"'DATA (Real)'!X97*X$4/100","v":0.80718555751569721},{"$f":"'DATA (Real)'!Y97*Y$4/100","v":0.82494363978104257},{"$f":"'DATA (Real)'!Z97*Z$4/100","v":0.84309239985622553},{"$f":"'DATA (Real)'!AA97*AA$4/100","v":0.86164043265306245},{"$f":"'DATA (Real)'!AB97*AB$4/100","v":0.88059652217142992},{"$f":"'DATA (Real)'!AC97*AC$4/100","v":0.89996964565920134},{"$f":"'DATA (Real)'!AD97*AD$4/100","v":0.91976897786370371},{"$f":"'DATA (Real)'!AE97*AE$4/100","v":0.94000389537670526},{"$f":"'DATA (Real)'!AF97*AF$4/100","v":0.96068398107499275},{"$f":"'DATA (Real)'!AG97*AG$4/100","v":0.98181902865864257},{"$f":"'DATA (Real)'!AH97*AH$4/100","v":1.0034190472891327},{"$f":"'DATA (Real)'!AI97*AI$4/100","v":1.0254942663294937},{"$f":"'DATA (Real)'!AJ97*AJ$4/100","v":1.0480551401887426},{"$f":"'DATA (Real)'!AK97*AK$4/100","v":1.071112353272895},{"$f":"'DATA (Real)'!AL97*AL$4/100","v":1.0946768250448986},{"$f":"'DATA (Real)'!AM97*AM$4/100","v":1.1187597151958864},{"$f":"'DATA (Real)'!AN97*AN$4/100","v":1.1433724289301959},{"$f":"'DATA (Real)'!AO97*AO$4/100","v":1.1685266223666602},{"$f":"'DATA (Real)'!AP97*AP$4/100","v":1.1942342080587267},{"$f":"'DATA (Real)'!AQ97*AQ$4/100","v":1.2205073606360188},{"$f":"'DATA (Real)'!AR97*AR$4/100","v":1.2473585225700112},{"$f":"'DATA (Real)'!AS97*AS$4/100","v":1.2748004100665513},{"$f":"'DATA (Real)'!AT97*AT$4/100","v":1.3028460190880153},{"$f":"'DATA (Real)'!AU97*AU$4/100","v":1.3315086315079518},{"$f":"'DATA (Real)'!AV97*AV$4/100","v":1.3608018214011266},{"$f":"'DATA (Real)'!AW97*AW$4/100","v":1.3907394614719515},{"$f":"'DATA (Real)'!AX97*AX$4/100","v":1.4213357296243347},{"$f":"'DATA (Real)'!AY97*AY$4/100","v":1.4526051156760702},{"$f":"'DATA (Real)'!AZ97*AZ$4/100","v":1.4845624282209438},{"$f":"'DATA (Real)'!BA97*BA$4/100","v":1.5172228016418046},{"$f":"'DATA (Real)'!BB97*BB$4/100","v":1.550601703277924},{"$f":"'DATA (Real)'!BC97*BC$4/100","v":1.5847149407500385},{"$f":"'DATA (Real)'!BD97*BD$4/100","v":1.6195786694465391},{"$f":"'DATA (Real)'!BE97*BE$4/100","v":1.6552094001743631},{"$f":"'DATA (Real)'!BF97*BF$4/100","v":1.6916240069781991},{"$f":"'DATA (Real)'!BG97*BG$4/100","v":1.7288397351317195},{"$f":"'DATA (Real)'!BH97*BH$4/100","v":1.7668742093046175},{"$f":"'DATA (Real)'!BI97*BI$4/100","v":1.8057454419093191},{"$f":"'DATA (Real)'!BJ97*BJ$4/100","v":1.8454718416313241},{"$f":"'DATA (Real)'!BK97*BK$4/100","v":1.8860722221472133},{"$f":"'DATA (Real)'!BL97*BL$4/100","v":1.927565811034452},{"$f":"'DATA (Real)'!BM97*BM$4/100","v":1.9699722588772099},{"$f":"'DATA (Real)'!BN97*BN$4/100","v":2.0133116485725084},{"$f":"'DATA (Real)'!BO97*BO$4/100","v":2.0576045048411036},{"$f":"'DATA (Real)'!BP97*BP$4/100","v":2.102871803947608},{"$f":"'DATA (Real)'!BQ97*BQ$4/100","v":2.1491349836344558},{"$f":"'DATA (Real)'!BR97*BR$4/100","v":2.1964159532744136},{"$f":"'DATA (Real)'!BS97*BS$4/100","v":2.2447371042464508},{"$f":"'DATA (Real)'!BT97*BT$4/100","v":2.2941213205398729},{"$f":"'DATA (Real)'!BU97*BU$4/100","v":2.3445919895917502},{"$f":"'DATA (Real)'!BV97*BV$4/100","v":2.3961730133627688},{"$f":"'DATA (Real)'!BW97*BW$4/100","v":2.4488888196567498},{"$f":"'DATA (Real)'!BX97*BX$4/100","v":2.5027643736891982}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C98","v":"NREL Pumped Storage Hydropower - National Class 5"},{"$f":"'DATA (Real)'!D98","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E98","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F98","v":0.51249999999999996},{"$f":"'DATA (Real)'!G98*G$4/100","v":0.52531249999999985},{"$f":"'DATA (Real)'!H98*H$4/100","v":0.56308835339822394},{"$f":"'DATA (Real)'!I98*I$4/100","v":0.58094951596801558},{"$f":"'DATA (Real)'!J98*J$4/100","v":0.59461514301967144},{"$f":"'DATA (Real)'!K98*K$4/100","v":0.60789488121377744},{"$f":"'DATA (Real)'!L98*L$4/100","v":0.62147120022755187},{"$f":"'DATA (Real)'!M98*M$4/100","v":0.63535072369930046},{"$f":"'DATA (Real)'!N98*N$4/100","v":0.6493284396206852},{"$f":"'DATA (Real)'!O98*O$4/100","v":0.66361366529234023},{"$f":"'DATA (Real)'!P98*P$4/100","v":0.67821316592877168},{"$f":"'DATA (Real)'!Q98*Q$4/100","v":0.69313385557920459},{"$f":"'DATA (Real)'!R98*R$4/100","v":0.70838280040194723},{"$f":"'DATA (Real)'!S98*S$4/100","v":0.72396722201079},{"$f":"'DATA (Real)'!T98*T$4/100","v":0.7398945008950274},{"$f":"'DATA (Real)'!U98*U$4/100","v":0.75617217991471786},{"$f":"'DATA (Real)'!V98*V$4/100","v":0.77280796787284178},{"$f":"'DATA (Real)'!W98*W$4/100","v":0.78980974316604413},{"$f":"'DATA (Real)'!X98*X$4/100","v":0.80718555751569721},{"$f":"'DATA (Real)'!Y98*Y$4/100","v":0.82494363978104257},{"$f":"'DATA (Real)'!Z98*Z$4/100","v":0.84309239985622553},{"$f":"'DATA (Real)'!AA98*AA$4/100","v":0.86164043265306245},{"$f":"'DATA (Real)'!AB98*AB$4/100","v":0.88059652217142992},{"$f":"'DATA (Real)'!AC98*AC$4/100","v":0.89996964565920134},{"$f":"'DATA (Real)'!AD98*AD$4/100","v":0.91976897786370371},{"$f":"'DATA (Real)'!AE98*AE$4/100","v":0.94000389537670526},{"$f":"'DATA (Real)'!AF98*AF$4/100","v":0.96068398107499275},{"$f":"'DATA (Real)'!AG98*AG$4/100","v":0.98181902865864257},{"$f":"'DATA (Real)'!AH98*AH$4/100","v":1.0034190472891327},{"$f":"'DATA (Real)'!AI98*AI$4/100","v":1.0254942663294937},{"$f":"'DATA (Real)'!AJ98*AJ$4/100","v":1.0480551401887426},{"$f":"'DATA (Real)'!AK98*AK$4/100","v":1.071112353272895},{"$f":"'DATA (Real)'!AL98*AL$4/100","v":1.0946768250448986},{"$f":"'DATA (Real)'!AM98*AM$4/100","v":1.1187597151958864},{"$f":"'DATA (Real)'!AN98*AN$4/100","v":1.1433724289301959},{"$f":"'DATA (Real)'!AO98*AO$4/100","v":1.1685266223666602},{"$f":"'DATA (Real)'!AP98*AP$4/100","v":1.1942342080587267},{"$f":"'DATA (Real)'!AQ98*AQ$4/100","v":1.2205073606360188},{"$f":"'DATA (Real)'!AR98*AR$4/100","v":1.2473585225700112},{"$f":"'DATA (Real)'!AS98*AS$4/100","v":1.2748004100665513},{"$f":"'DATA (Real)'!AT98*AT$4/100","v":1.3028460190880153},{"$f":"'DATA (Real)'!AU98*AU$4/100","v":1.3315086315079518},{"$f":"'DATA (Real)'!AV98*AV$4/100","v":1.3608018214011266},{"$f":"'DATA (Real)'!AW98*AW$4/100","v":1.3907394614719515},{"$f":"'DATA (Real)'!AX98*AX$4/100","v":1.4213357296243347},{"$f":"'DATA (Real)'!AY98*AY$4/100","v":1.4526051156760702},{"$f":"'DATA (Real)'!AZ98*AZ$4/100","v":1.4845624282209438},{"$f":"'DATA (Real)'!BA98*BA$4/100","v":1.5172228016418046},{"$f":"'DATA (Real)'!BB98*BB$4/100","v":1.550601703277924},{"$f":"'DATA (Real)'!BC98*BC$4/100","v":1.5847149407500385},{"$f":"'DATA (Real)'!BD98*BD$4/100","v":1.6195786694465391},{"$f":"'DATA (Real)'!BE98*BE$4/100","v":1.6552094001743631},{"$f":"'DATA (Real)'!BF98*BF$4/100","v":1.6916240069781991},{"$f":"'DATA (Real)'!BG98*BG$4/100","v":1.7288397351317195},{"$f":"'DATA (Real)'!BH98*BH$4/100","v":1.7668742093046175},{"$f":"'DATA (Real)'!BI98*BI$4/100","v":1.8057454419093191},{"$f":"'DATA (Real)'!BJ98*BJ$4/100","v":1.8454718416313241},{"$f":"'DATA (Real)'!BK98*BK$4/100","v":1.8860722221472133},{"$f":"'DATA (Real)'!BL98*BL$4/100","v":1.927565811034452},{"$f":"'DATA (Real)'!BM98*BM$4/100","v":1.9699722588772099},{"$f":"'DATA (Real)'!BN98*BN$4/100","v":2.0133116485725084},{"$f":"'DATA (Real)'!BO98*BO$4/100","v":2.0576045048411036},{"$f":"'DATA (Real)'!BP98*BP$4/100","v":2.102871803947608},{"$f":"'DATA (Real)'!BQ98*BQ$4/100","v":2.1491349836344558},{"$f":"'DATA (Real)'!BR98*BR$4/100","v":2.1964159532744136},{"$f":"'DATA (Real)'!BS98*BS$4/100","v":2.2447371042464508},{"$f":"'DATA (Real)'!BT98*BT$4/100","v":2.2941213205398729},{"$f":"'DATA (Real)'!BU98*BU$4/100","v":2.3445919895917502},{"$f":"'DATA (Real)'!BV98*BV$4/100","v":2.3961730133627688},{"$f":"'DATA (Real)'!BW98*BW$4/100","v":2.4488888196567498},{"$f":"'DATA (Real)'!BX98*BX$4/100","v":2.5027643736891982}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C99","v":"Internal"},{"$f":"'DATA (Real)'!D99","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E99","v":"Wood Biomass"},null,null,{"$f":"'DATA (Real)'!H99","v":3.5074999999999994},{"$f":"'DATA (Real)'!I99*I$4/$H$4","v":3.6187578999999994},{"$f":"'DATA (Real)'!J99*J$4/$H$4","v":3.7038816405185409},{"$f":"'DATA (Real)'!K99*K$4/$H$4","v":3.7866016638234545},{"$f":"'DATA (Real)'!L99*L$4/$H$4","v":3.8711691009821783},{"$f":"'DATA (Real)'!M99*M$4/$H$4","v":3.9576252109041139},{"$f":"'DATA (Real)'!N99*N$4/$H$4","v":4.0446929655440043},{"$f":"'DATA (Real)'!O99*O$4/$H$4","v":4.1336762107859721},{"$f":"'DATA (Real)'!P99*P$4/$H$4","v":4.2246170874232636},{"$f":"'DATA (Real)'!Q99*Q$4/$H$4","v":4.3175586633465759},{"$f":"'DATA (Real)'!R99*R$4/$H$4","v":4.4125449539402002},{"$f":"'DATA (Real)'!S99*S$4/$H$4","v":4.509620942926885},{"$f":"'DATA (Real)'!T99*T$4/$H$4","v":4.6088326036712761},{"$f":"'DATA (Real)'!U99*U$4/$H$4","v":4.7102269209520449},{"$f":"'DATA (Real)'!V99*V$4/$H$4","v":4.8138519132129893},{"$f":"'DATA (Real)'!W99*W$4/$H$4","v":4.9197566553036749},{"$f":"'DATA (Real)'!X99*X$4/$H$4","v":5.0279913017203555},{"$f":"'DATA (Real)'!Y99*Y$4/$H$4","v":5.1386071103582038},{"$f":"'DATA (Real)'!Z99*Z$4/$H$4","v":5.2516564667860841},{"$f":"'DATA (Real)'!AA99*AA$4/$H$4","v":5.3671929090553778},{"$f":"'DATA (Real)'!AB99*AB$4/$H$4","v":5.4852711530545966},{"$f":"'DATA (Real)'!AC99*AC$4/$H$4","v":5.6059471184217973},{"$f":"'DATA (Real)'!AD99*AD$4/$H$4","v":5.7292779550270767},{"$f":"'DATA (Real)'!AE99*AE$4/$H$4","v":5.8553220700376727},{"$f":"'DATA (Real)'!AF99*AF$4/$H$4","v":5.984139155578502},{"$f":"'DATA (Real)'!AG99*AG$4/$H$4","v":6.1157902170012282},{"$f":"'DATA (Real)'!AH99*AH$4/$H$4","v":6.2503376017752563},{"$f":"'DATA (Real)'!AI99*AI$4/$H$4","v":6.3878450290143123},{"$f":"'DATA (Real)'!AJ99*AJ$4/$H$4","v":6.528377619652626},{"$f":"'DATA (Real)'!AK99*AK$4/$H$4","v":6.6720019272849838},{"$f":"'DATA (Real)'!AL99*AL$4/$H$4","v":6.818785969685254},{"$f":"'DATA (Real)'!AM99*AM$4/$H$4","v":6.9687992610183302},{"$f":"'DATA (Real)'!AN99*AN$4/$H$4","v":7.1221128447607329},{"$f":"'DATA (Real)'!AO99*AO$4/$H$4","v":7.2787993273454692},{"$f":"'DATA (Real)'!AP99*AP$4/$H$4","v":7.4389329125470693},{"$f":"'DATA (Real)'!AQ99*AQ$4/$H$4","v":7.6025894366231048},{"$f":"'DATA (Real)'!AR99*AR$4/$H$4","v":7.7698464042288133},{"$f":"'DATA (Real)'!AS99*AS$4/$H$4","v":7.9407830251218465},{"$f":"'DATA (Real)'!AT99*AT$4/$H$4","v":8.1154802516745281},{"$f":"'DATA (Real)'!AU99*AU$4/$H$4","v":8.2940208172113667},{"$f":"'DATA (Real)'!AV99*AV$4/$H$4","v":8.4764892751900174},{"$f":"'DATA (Real)'!AW99*AW$4/$H$4","v":8.6629720392441971},{"$f":"'DATA (Real)'!AX99*AX$4/$H$4","v":8.8535574241075707},{"$f":"'DATA (Real)'!AY99*AY$4/$H$4","v":9.0483356874379393},{"$f":"'DATA (Real)'!AZ99*AZ$4/$H$4","v":9.2473990725615725},{"$f":"'DATA (Real)'!BA99*BA$4/$H$4","v":9.4508418521579269},{"$f":"'DATA (Real)'!BB99*BB$4/$H$4","v":9.6587603729054017},{"$f":"'DATA (Real)'!BC99*BC$4/$H$4","v":9.8712531011093212},{"$f":"'DATA (Real)'!BD99*BD$4/$H$4","v":10.088420669333725},{"$f":"'DATA (Real)'!BE99*BE$4/$H$4","v":10.310365924059067},{"$f":"'DATA (Real)'!BF99*BF$4/$H$4","v":10.537193974388368},{"$f":"'DATA (Real)'!BG99*BG$4/$H$4","v":10.76901224182491},{"$f":"'DATA (Real)'!BH99*BH$4/$H$4","v":11.00593051114506},{"$f":"'DATA (Real)'!BI99*BI$4/$H$4","v":11.24806098239025},{"$f":"'DATA (Real)'!BJ99*BJ$4/$H$4","v":11.495518324002838},{"$f":"'DATA (Real)'!BK99*BK$4/$H$4","v":11.7484197271309},{"$f":"'DATA (Real)'!BL99*BL$4/$H$4","v":12.006884961127779},{"$f":"'DATA (Real)'!BM99*BM$4/$H$4","v":12.271036430272591},{"$f":"'DATA (Real)'!BN99*BN$4/$H$4","v":12.540999231738589},{"$f":"'DATA (Real)'!BO99*BO$4/$H$4","v":12.816901214836838},{"$f":"'DATA (Real)'!BP99*BP$4/$H$4","v":13.098873041563248},{"$f":"'DATA (Real)'!BQ99*BQ$4/$H$4","v":13.38704824847764},{"$f":"'DATA (Real)'!BR99*BR$4/$H$4","v":13.681563309944147},{"$f":"'DATA (Real)'!BS99*BS$4/$H$4","v":13.982557702762922},{"$f":"'DATA (Real)'!BT99*BT$4/$H$4","v":14.290173972223705},{"$f":"'DATA (Real)'!BU99*BU$4/$H$4","v":14.604557799612627},{"$f":"'DATA (Real)'!BV99*BV$4/$H$4","v":14.925858071204106},{"$f":"'DATA (Real)'!BW99*BW$4/$H$4","v":15.254226948770597},{"$f":"'DATA (Real)'!BX99*BX$4/$H$4","v":15.589819941643549}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C100","v":"Internal"},{"$f":"'DATA (Real)'!D100","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E100","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,{"$f":"'DATA (Real)'!H100","v":4.5999999999999996},{"$f":"'DATA (Real)'!I100*I$4/$H$4","v":4.7459119999999997},{"$f":"'DATA (Real)'!J100*J$4/$H$4","v":4.8575496924833317},{"$f":"'DATA (Real)'!K100*K$4/$H$4","v":4.9660349689487928},{"$f":"'DATA (Real)'!L100*L$4/$H$4","v":5.0769430832553155},{"$f":"'DATA (Real)'!M100*M$4/$H$4","v":5.190328145448019},{"$f":"'DATA (Real)'!N100*N$4/$H$4","v":5.3045153646478749},{"$f":"'DATA (Real)'!O100*O$4/$H$4","v":5.4212147026701283},{"$f":"'DATA (Real)'!P100*P$4/$H$4","v":5.5404814261288715},{"$f":"'DATA (Real)'!Q100*Q$4/$H$4","v":5.6623720175037064},{"$f":"'DATA (Real)'!R100*R$4/$H$4","v":5.7869442018887884},{"$f":"'DATA (Real)'!S100*S$4/$H$4","v":5.9142569743303417},{"$f":"'DATA (Real)'!T100*T$4/$H$4","v":6.0443706277656091},{"$f":"'DATA (Real)'!U100*U$4/$H$4","v":6.1773467815764525},{"$f":"'DATA (Real)'!V100*V$4/$H$4","v":6.3132484107711342},{"$f":"'DATA (Real)'!W100*W$4/$H$4","v":6.4521398758080979},{"$f":"'DATA (Real)'!X100*X$4/$H$4","v":6.5940869530758777},{"$f":"'DATA (Real)'!Y100*Y$4/$H$4","v":6.7391568660435475},{"$f":"'DATA (Real)'!Z100*Z$4/$H$4","v":6.8874183170965049},{"$f":"'DATA (Real)'!AA100*AA$4/$H$4","v":7.038941520072628},{"$f":"'DATA (Real)'!AB100*AB$4/$H$4","v":7.1937982335142259},{"$f":"'DATA (Real)'!AC100*AC$4/$H$4","v":7.3520617946515392},{"$f":"'DATA (Real)'!AD100*AD$4/$H$4","v":7.5138071541338727},{"$f":"'DATA (Real)'!AE100*AE$4/$H$4","v":7.679110911524818},{"$f":"'DATA (Real)'!AF100*AF$4/$H$4","v":7.8480513515783636},{"$f":"'DATA (Real)'!AG100*AG$4/$H$4","v":8.020708481313088},{"$f":"'DATA (Real)'!AH100*AH$4/$H$4","v":8.1971640679019764},{"$f":"'DATA (Real)'!AI100*AI$4/$H$4","v":8.37750167739582},{"$f":"'DATA (Real)'!AJ100*AJ$4/$H$4","v":8.5618067142985268},{"$f":"'DATA (Real)'!AK100*AK$4/$H$4","v":8.7501664620130946},{"$f":"'DATA (Real)'!AL100*AL$4/$H$4","v":8.9426701241773827},{"$f":"'DATA (Real)'!AM100*AM$4/$H$4","v":9.139408866909287},{"$f":"'DATA (Real)'!AN100*AN$4/$H$4","v":9.3404758619812895},{"$f":"'DATA (Real)'!AO100*AO$4/$H$4","v":9.5459663309448786},{"$f":"'DATA (Real)'!AP100*AP$4/$H$4","v":9.7559775902256671},{"$f":"'DATA (Real)'!AQ100*AQ$4/$H$4","v":9.970609097210632},{"$f":"'DATA (Real)'!AR100*AR$4/$H$4","v":10.189962497349265},{"$f":"'DATA (Real)'!AS100*AS$4/$H$4","v":10.414141672290949},{"$f":"'DATA (Real)'!AT100*AT$4/$H$4","v":10.643252789081348},{"$f":"'DATA (Real)'!AU100*AU$4/$H$4","v":10.877404350441138},{"$f":"'DATA (Real)'!AV100*AV$4/$H$4","v":11.116707246150844},{"$f":"'DATA (Real)'!AW100*AW$4/$H$4","v":11.361274805566163},{"$f":"'DATA (Real)'!AX100*AX$4/$H$4","v":11.61122285128862},{"$f":"'DATA (Real)'!AY100*AY$4/$H$4","v":11.86666975401697},{"$f":"'DATA (Real)'!AZ100*AZ$4/$H$4","v":12.127736488605342},{"$f":"'DATA (Real)'!BA100*BA$4/$H$4","v":12.394546691354661},{"$f":"'DATA (Real)'!BB100*BB$4/$H$4","v":12.667226718564462},{"$f":"'DATA (Real)'!BC100*BC$4/$H$4","v":12.945905706372882},{"$f":"'DATA (Real)'!BD100*BD$4/$H$4","v":13.230715631913085},{"$f":"'DATA (Real)'!BE100*BE$4/$H$4","v":13.521791375815171},{"$f":"'DATA (Real)'!BF100*BF$4/$H$4","v":13.819270786083106},{"$f":"'DATA (Real)'!BG100*BG$4/$H$4","v":14.123294743376935},{"$f":"'DATA (Real)'!BH100*BH$4/$H$4","v":14.434007227731227},{"$f":"'DATA (Real)'!BI100*BI$4/$H$4","v":14.751555386741313},{"$f":"'DATA (Real)'!BJ100*BJ$4/$H$4","v":15.076089605249622},{"$f":"'DATA (Real)'!BK100*BK$4/$H$4","v":15.407763576565117},{"$f":"'DATA (Real)'!BL100*BL$4/$H$4","v":15.746734375249549},{"$f":"'DATA (Real)'!BM100*BM$4/$H$4","v":16.09316253150504},{"$f":"'DATA (Real)'!BN100*BN$4/$H$4","v":16.447212107198151},{"$f":"'DATA (Real)'!BO100*BO$4/$H$4","v":16.80905077355651},{"$f":"'DATA (Real)'!BP100*BP$4/$H$4","v":17.178849890574753},{"$f":"'DATA (Real)'!BQ100*BQ$4/$H$4","v":17.5567845881674},{"$f":"'DATA (Real)'!BR100*BR$4/$H$4","v":17.943033849107081},{"$f":"'DATA (Real)'!BS100*BS$4/$H$4","v":18.337780593787436},{"$f":"'DATA (Real)'!BT100*BT$4/$H$4","v":18.741211766850764},{"$f":"'DATA (Real)'!BU100*BU$4/$H$4","v":19.153518425721479},{"$f":"'DATA (Real)'!BV100*BV$4/$H$4","v":19.574895831087353},{"$f":"'DATA (Real)'!BW100*BW$4/$H$4","v":20.005543539371278},{"$f":"'DATA (Real)'!BX100*BX$4/$H$4","v":20.445665497237442}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C101","v":"Internal"},{"$f":"'DATA (Real)'!D101","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E101","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,{"$f":"'DATA (Real)'!H101","v":5.75},{"$f":"'DATA (Real)'!I101*I$4/$H$4","v":5.9323899999999998},{"$f":"'DATA (Real)'!J101*J$4/$H$4","v":6.0719371156041655},{"$f":"'DATA (Real)'!K101*K$4/$H$4","v":6.2075437111859921},{"$f":"'DATA (Real)'!L101*L$4/$H$4","v":6.3461788540691462},{"$f":"'DATA (Real)'!M101*M$4/$H$4","v":6.4879101818100242},{"$f":"'DATA (Real)'!N101*N$4/$H$4","v":6.630644205809844},{"$f":"'DATA (Real)'!O101*O$4/$H$4","v":6.776518378337661},{"$f":"'DATA (Real)'!P101*P$4/$H$4","v":6.9256017826610892},{"$f":"'DATA (Real)'!Q101*Q$4/$H$4","v":7.0779650218796331},{"$f":"'DATA (Real)'!R101*R$4/$H$4","v":7.233680252360986},{"$f":"'DATA (Real)'!S101*S$4/$H$4","v":7.3928212179129282},{"$f":"'DATA (Real)'!T101*T$4/$H$4","v":7.5554632847070122},{"$f":"'DATA (Real)'!U101*U$4/$H$4","v":7.7216834769705658},{"$f":"'DATA (Real)'!V101*V$4/$H$4","v":7.8915605134639186},{"$f":"'DATA (Real)'!W101*W$4/$H$4","v":8.0651748447601239},{"$f":"'DATA (Real)'!X101*X$4/$H$4","v":8.2426086913448469},{"$f":"'DATA (Real)'!Y101*Y$4/$H$4","v":8.4239460825544352},{"$f":"'DATA (Real)'!Z101*Z$4/$H$4","v":8.6092728963706318},{"$f":"'DATA (Real)'!AA101*AA$4/$H$4","v":8.7986769000907845},{"$f":"'DATA (Real)'!AB101*AB$4/$H$4","v":8.9922477918927832},{"$f":"'DATA (Real)'!AC101*AC$4/$H$4","v":9.1900772433144251},{"$f":"'DATA (Real)'!AD101*AD$4/$H$4","v":9.3922589426673415},{"$f":"'DATA (Real)'!AE101*AE$4/$H$4","v":9.5988886394060238},{"$f":"'DATA (Real)'!AF101*AF$4/$H$4","v":9.8100641894729552},{"$f":"'DATA (Real)'!AG101*AG$4/$H$4","v":10.02588560164136},{"$f":"'DATA (Real)'!AH101*AH$4/$H$4","v":10.24645508487747},{"$f":"'DATA (Real)'!AI101*AI$4/$H$4","v":10.471877096744775},{"$f":"'DATA (Real)'!AJ101*AJ$4/$H$4","v":10.70225839287316},{"$f":"'DATA (Real)'!AK101*AK$4/$H$4","v":10.937708077516367},{"$f":"'DATA (Real)'!AL101*AL$4/$H$4","v":11.17833765522173},{"$f":"'DATA (Real)'!AM101*AM$4/$H$4","v":11.424261083636608},{"$f":"'DATA (Real)'!AN101*AN$4/$H$4","v":11.675594827476612},{"$f":"'DATA (Real)'!AO101*AO$4/$H$4","v":11.932457913681098},{"$f":"'DATA (Real)'!AP101*AP$4/$H$4","v":12.194971987782084},{"$f":"'DATA (Real)'!AQ101*AQ$4/$H$4","v":12.46326137151329},{"$f":"'DATA (Real)'!AR101*AR$4/$H$4","v":12.737453121686581},{"$f":"'DATA (Real)'!AS101*AS$4/$H$4","v":13.017677090363685},{"$f":"'DATA (Real)'!AT101*AT$4/$H$4","v":13.304065986351686},{"$f":"'DATA (Real)'!AU101*AU$4/$H$4","v":13.596755438051424},{"$f":"'DATA (Real)'!AV101*AV$4/$H$4","v":13.895884057688555},{"$f":"'DATA (Real)'!AW101*AW$4/$H$4","v":14.201593506957705},{"$f":"'DATA (Real)'!AX101*AX$4/$H$4","v":14.514028564110776},{"$f":"'DATA (Real)'!AY101*AY$4/$H$4","v":14.833337192521213},{"$f":"'DATA (Real)'!AZ101*AZ$4/$H$4","v":15.159670610756679},{"$f":"'DATA (Real)'!BA101*BA$4/$H$4","v":15.493183364193328},{"$f":"'DATA (Real)'!BB101*BB$4/$H$4","v":15.83403339820558},{"$f":"'DATA (Real)'!BC101*BC$4/$H$4","v":16.182382132966104},{"$f":"'DATA (Real)'!BD101*BD$4/$H$4","v":16.538394539891357},{"$f":"'DATA (Real)'!BE101*BE$4/$H$4","v":16.902239219768965},{"$f":"'DATA (Real)'!BF101*BF$4/$H$4","v":17.274088482603883},{"$f":"'DATA (Real)'!BG101*BG$4/$H$4","v":17.654118429221167},{"$f":"'DATA (Real)'!BH101*BH$4/$H$4","v":18.042509034664036},{"$f":"'DATA (Real)'!BI101*BI$4/$H$4","v":18.439444233426642},{"$f":"'DATA (Real)'!BJ101*BJ$4/$H$4","v":18.845112006562033},{"$f":"'DATA (Real)'!BK101*BK$4/$H$4","v":19.259704470706396},{"$f":"'DATA (Real)'!BL101*BL$4/$H$4","v":19.683417969061939},{"$f":"'DATA (Real)'!BM101*BM$4/$H$4","v":20.116453164381298},{"$f":"'DATA (Real)'!BN101*BN$4/$H$4","v":20.559015133997686},{"$f":"'DATA (Real)'!BO101*BO$4/$H$4","v":21.011313466945641},{"$f":"'DATA (Real)'!BP101*BP$4/$H$4","v":21.473562363218441},{"$f":"'DATA (Real)'!BQ101*BQ$4/$H$4","v":21.945980735209247},{"$f":"'DATA (Real)'!BR101*BR$4/$H$4","v":22.428792311383855},{"$f":"'DATA (Real)'!BS101*BS$4/$H$4","v":22.9222257422343},{"$f":"'DATA (Real)'!BT101*BT$4/$H$4","v":23.426514708563456},{"$f":"'DATA (Real)'!BU101*BU$4/$H$4","v":23.941898032151851},{"$f":"'DATA (Real)'!BV101*BV$4/$H$4","v":24.468619788859193},{"$f":"'DATA (Real)'!BW101*BW$4/$H$4","v":25.0069294242141},{"$f":"'DATA (Real)'!BX101*BX$4/$H$4","v":25.55708187154681}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C102","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D102","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E102","v":"New Residential Solar"},{"$f":"'DATA (Real)'!F102","v":0},{"$f":"'DATA (Real)'!G102*G$4/100","v":0},{"$f":"'DATA (Real)'!H102*H$4/100","v":0},{"$f":"'DATA (Real)'!I102*I$4/100","v":0},{"$f":"'DATA (Real)'!J102*J$4/100","v":0},{"$f":"'DATA (Real)'!K102*K$4/100","v":0},{"$f":"'DATA (Real)'!L102*L$4/100","v":0},{"$f":"'DATA (Real)'!M102*M$4/100","v":0},{"$f":"'DATA (Real)'!N102*N$4/100","v":0},{"$f":"'DATA (Real)'!O102*O$4/100","v":0},{"$f":"'DATA (Real)'!P102*P$4/100","v":0},{"$f":"'DATA (Real)'!Q102*Q$4/100","v":0},{"$f":"'DATA (Real)'!R102*R$4/100","v":0},{"$f":"'DATA (Real)'!S102*S$4/100","v":0},{"$f":"'DATA (Real)'!T102*T$4/100","v":0},{"$f":"'DATA (Real)'!U102*U$4/100","v":0},{"$f":"'DATA (Real)'!V102*V$4/100","v":0},{"$f":"'DATA (Real)'!W102*W$4/100","v":0},{"$f":"'DATA (Real)'!X102*X$4/100","v":0},{"$f":"'DATA (Real)'!Y102*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z102*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA102*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB102*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC102*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD102*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE102*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF102*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG102*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH102*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI102*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ102*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK102*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL102*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM102*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN102*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO102*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP102*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ102*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR102*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS102*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT102*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU102*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV102*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW102*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX102*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY102*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ102*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA102*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB102*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC102*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD102*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE102*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF102*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG102*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH102*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI102*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ102*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK102*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL102*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM102*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN102*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO102*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP102*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ102*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR102*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS102*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT102*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU102*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV102*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW102*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX102*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C103","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D103","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E103","v":"New Residential Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F103","v":0},{"$f":"'DATA (Real)'!G103*G$4/100","v":0},{"$f":"'DATA (Real)'!H103*H$4/100","v":0},{"$f":"'DATA (Real)'!I103*I$4/100","v":0},{"$f":"'DATA (Real)'!J103*J$4/100","v":0},{"$f":"'DATA (Real)'!K103*K$4/100","v":0},{"$f":"'DATA (Real)'!L103*L$4/100","v":0},{"$f":"'DATA (Real)'!M103*M$4/100","v":0},{"$f":"'DATA (Real)'!N103*N$4/100","v":0},{"$f":"'DATA (Real)'!O103*O$4/100","v":0},{"$f":"'DATA (Real)'!P103*P$4/100","v":0},{"$f":"'DATA (Real)'!Q103*Q$4/100","v":0},{"$f":"'DATA (Real)'!R103*R$4/100","v":0},{"$f":"'DATA (Real)'!S103*S$4/100","v":0},{"$f":"'DATA (Real)'!T103*T$4/100","v":0},{"$f":"'DATA (Real)'!U103*U$4/100","v":0},{"$f":"'DATA (Real)'!V103*V$4/100","v":0},{"$f":"'DATA (Real)'!W103*W$4/100","v":0},{"$f":"'DATA (Real)'!X103*X$4/100","v":0},{"$f":"'DATA (Real)'!Y103*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z103*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA103*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB103*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC103*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD103*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE103*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF103*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG103*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH103*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI103*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ103*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK103*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL103*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM103*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN103*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO103*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP103*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ103*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR103*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS103*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT103*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU103*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV103*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW103*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX103*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY103*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ103*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA103*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB103*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC103*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD103*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE103*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF103*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG103*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH103*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI103*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ103*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK103*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL103*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM103*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN103*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO103*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP103*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ103*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR103*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS103*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT103*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU103*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV103*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW103*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX103*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C104","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D104","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E104","v":"Existing Residential Solar"},{"$f":"'DATA (Real)'!F104","v":0},{"$f":"'DATA (Real)'!G104*G$4/100","v":0},{"$f":"'DATA (Real)'!H104*H$4/100","v":0},{"$f":"'DATA (Real)'!I104*I$4/100","v":0},{"$f":"'DATA (Real)'!J104*J$4/100","v":0},{"$f":"'DATA (Real)'!K104*K$4/100","v":0},{"$f":"'DATA (Real)'!L104*L$4/100","v":0},{"$f":"'DATA (Real)'!M104*M$4/100","v":0},{"$f":"'DATA (Real)'!N104*N$4/100","v":0},{"$f":"'DATA (Real)'!O104*O$4/100","v":0},{"$f":"'DATA (Real)'!P104*P$4/100","v":0},{"$f":"'DATA (Real)'!Q104*Q$4/100","v":0},{"$f":"'DATA (Real)'!R104*R$4/100","v":0},{"$f":"'DATA (Real)'!S104*S$4/100","v":0},{"$f":"'DATA (Real)'!T104*T$4/100","v":0},{"$f":"'DATA (Real)'!U104*U$4/100","v":0},{"$f":"'DATA (Real)'!V104*V$4/100","v":0},{"$f":"'DATA (Real)'!W104*W$4/100","v":0},{"$f":"'DATA (Real)'!X104*X$4/100","v":0},{"$f":"'DATA (Real)'!Y104*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z104*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA104*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB104*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC104*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD104*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE104*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF104*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG104*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH104*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI104*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ104*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK104*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL104*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM104*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN104*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO104*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP104*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ104*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR104*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS104*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT104*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU104*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV104*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW104*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX104*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY104*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ104*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA104*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB104*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC104*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD104*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE104*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF104*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG104*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH104*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI104*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ104*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK104*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL104*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM104*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN104*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO104*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP104*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ104*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR104*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS104*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT104*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU104*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV104*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW104*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX104*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C105","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D105","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E105","v":"Existing Residential Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F105","v":0},{"$f":"'DATA (Real)'!G105*G$4/100","v":0},{"$f":"'DATA (Real)'!H105*H$4/100","v":0},{"$f":"'DATA (Real)'!I105*I$4/100","v":0},{"$f":"'DATA (Real)'!J105*J$4/100","v":0},{"$f":"'DATA (Real)'!K105*K$4/100","v":0},{"$f":"'DATA (Real)'!L105*L$4/100","v":0},{"$f":"'DATA (Real)'!M105*M$4/100","v":0},{"$f":"'DATA (Real)'!N105*N$4/100","v":0},{"$f":"'DATA (Real)'!O105*O$4/100","v":0},{"$f":"'DATA (Real)'!P105*P$4/100","v":0},{"$f":"'DATA (Real)'!Q105*Q$4/100","v":0},{"$f":"'DATA (Real)'!R105*R$4/100","v":0},{"$f":"'DATA (Real)'!S105*S$4/100","v":0},{"$f":"'DATA (Real)'!T105*T$4/100","v":0},{"$f":"'DATA (Real)'!U105*U$4/100","v":0},{"$f":"'DATA (Real)'!V105*V$4/100","v":0},{"$f":"'DATA (Real)'!W105*W$4/100","v":0},{"$f":"'DATA (Real)'!X105*X$4/100","v":0},{"$f":"'DATA (Real)'!Y105*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z105*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA105*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB105*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC105*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD105*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE105*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF105*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG105*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH105*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI105*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ105*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK105*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL105*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM105*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN105*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO105*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP105*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ105*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR105*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS105*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT105*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU105*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV105*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW105*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX105*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY105*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ105*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA105*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB105*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC105*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD105*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE105*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF105*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG105*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH105*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI105*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ105*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK105*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL105*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM105*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN105*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO105*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP105*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ105*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR105*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS105*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT105*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU105*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV105*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW105*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX105*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C106","v":"NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D106","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E106","v":"Commercial Solar"},{"$f":"'DATA (Real)'!F106","v":0},{"$f":"'DATA (Real)'!G106*G$4/100","v":0},{"$f":"'DATA (Real)'!H106*H$4/100","v":0},{"$f":"'DATA (Real)'!I106*I$4/100","v":0},{"$f":"'DATA (Real)'!J106*J$4/100","v":0},{"$f":"'DATA (Real)'!K106*K$4/100","v":0},{"$f":"'DATA (Real)'!L106*L$4/100","v":0},{"$f":"'DATA (Real)'!M106*M$4/100","v":0},{"$f":"'DATA (Real)'!N106*N$4/100","v":0},{"$f":"'DATA (Real)'!O106*O$4/100","v":0},{"$f":"'DATA (Real)'!P106*P$4/100","v":0},{"$f":"'DATA (Real)'!Q106*Q$4/100","v":0},{"$f":"'DATA (Real)'!R106*R$4/100","v":0},{"$f":"'DATA (Real)'!S106*S$4/100","v":0},{"$f":"'DATA (Real)'!T106*T$4/100","v":0},{"$f":"'DATA (Real)'!U106*U$4/100","v":0},{"$f":"'DATA (Real)'!V106*V$4/100","v":0},{"$f":"'DATA (Real)'!W106*W$4/100","v":0},{"$f":"'DATA (Real)'!X106*X$4/100","v":0},{"$f":"'DATA (Real)'!Y106*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z106*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA106*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB106*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC106*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD106*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE106*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF106*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG106*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH106*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI106*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ106*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK106*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL106*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM106*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN106*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO106*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP106*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ106*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR106*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS106*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT106*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU106*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV106*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW106*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX106*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY106*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ106*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA106*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB106*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC106*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD106*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE106*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF106*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG106*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH106*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI106*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ106*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK106*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL106*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM106*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN106*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO106*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP106*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ106*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR106*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS106*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT106*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU106*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV106*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW106*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX106*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C107","v":"NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D107","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E107","v":"Commercial Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F107","v":0},{"$f":"'DATA (Real)'!G107*G$4/100","v":0},{"$f":"'DATA (Real)'!H107*H$4/100","v":0},{"$f":"'DATA (Real)'!I107*I$4/100","v":0},{"$f":"'DATA (Real)'!J107*J$4/100","v":0},{"$f":"'DATA (Real)'!K107*K$4/100","v":0},{"$f":"'DATA (Real)'!L107*L$4/100","v":0},{"$f":"'DATA (Real)'!M107*M$4/100","v":0},{"$f":"'DATA (Real)'!N107*N$4/100","v":0},{"$f":"'DATA (Real)'!O107*O$4/100","v":0},{"$f":"'DATA (Real)'!P107*P$4/100","v":0},{"$f":"'DATA (Real)'!Q107*Q$4/100","v":0},{"$f":"'DATA (Real)'!R107*R$4/100","v":0},{"$f":"'DATA (Real)'!S107*S$4/100","v":0},{"$f":"'DATA (Real)'!T107*T$4/100","v":0},{"$f":"'DATA (Real)'!U107*U$4/100","v":0},{"$f":"'DATA (Real)'!V107*V$4/100","v":0},{"$f":"'DATA (Real)'!W107*W$4/100","v":0},{"$f":"'DATA (Real)'!X107*X$4/100","v":0},{"$f":"'DATA (Real)'!Y107*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z107*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA107*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB107*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC107*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD107*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE107*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF107*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG107*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH107*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI107*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ107*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK107*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL107*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM107*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN107*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO107*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP107*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ107*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR107*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS107*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT107*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU107*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV107*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW107*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX107*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY107*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ107*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA107*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB107*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC107*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD107*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE107*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF107*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG107*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH107*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI107*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ107*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK107*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL107*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM107*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN107*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO107*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP107*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ107*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR107*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS107*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT107*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU107*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV107*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW107*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX107*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C108","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D108","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E108","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F108","v":0},{"$f":"'DATA (Real)'!G108*G$4/100","v":0},{"$f":"'DATA (Real)'!H108*H$4/100","v":0},{"$f":"'DATA (Real)'!I108*I$4/100","v":0},{"$f":"'DATA (Real)'!J108*J$4/100","v":0},{"$f":"'DATA (Real)'!K108*K$4/100","v":0},{"$f":"'DATA (Real)'!L108*L$4/100","v":0},{"$f":"'DATA (Real)'!M108*M$4/100","v":0},{"$f":"'DATA (Real)'!N108*N$4/100","v":0},{"$f":"'DATA (Real)'!O108*O$4/100","v":0},{"$f":"'DATA (Real)'!P108*P$4/100","v":0},{"$f":"'DATA (Real)'!Q108*Q$4/100","v":0},{"$f":"'DATA (Real)'!R108*R$4/100","v":0},{"$f":"'DATA (Real)'!S108*S$4/100","v":0},{"$f":"'DATA (Real)'!T108*T$4/100","v":0},{"$f":"'DATA (Real)'!U108*U$4/100","v":0},{"$f":"'DATA (Real)'!V108*V$4/100","v":0},{"$f":"'DATA (Real)'!W108*W$4/100","v":0},{"$f":"'DATA (Real)'!X108*X$4/100","v":0},{"$f":"'DATA (Real)'!Y108*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z108*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA108*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB108*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC108*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD108*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE108*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF108*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG108*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH108*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI108*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ108*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK108*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL108*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM108*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN108*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO108*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP108*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ108*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR108*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS108*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT108*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU108*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV108*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW108*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX108*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY108*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ108*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA108*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB108*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC108*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD108*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE108*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF108*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG108*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH108*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI108*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ108*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK108*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL108*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM108*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN108*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO108*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP108*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ108*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR108*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS108*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT108*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU108*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV108*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW108*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX108*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C109","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D109","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E109","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F109","v":0},{"$f":"'DATA (Real)'!G109*G$4/100","v":0},{"$f":"'DATA (Real)'!H109*H$4/100","v":0},{"$f":"'DATA (Real)'!I109*I$4/100","v":0},{"$f":"'DATA (Real)'!J109*J$4/100","v":0},{"$f":"'DATA (Real)'!K109*K$4/100","v":0},{"$f":"'DATA (Real)'!L109*L$4/100","v":0},{"$f":"'DATA (Real)'!M109*M$4/100","v":0},{"$f":"'DATA (Real)'!N109*N$4/100","v":0},{"$f":"'DATA (Real)'!O109*O$4/100","v":0},{"$f":"'DATA (Real)'!P109*P$4/100","v":0},{"$f":"'DATA (Real)'!Q109*Q$4/100","v":0},{"$f":"'DATA (Real)'!R109*R$4/100","v":0},{"$f":"'DATA (Real)'!S109*S$4/100","v":0},{"$f":"'DATA (Real)'!T109*T$4/100","v":0},{"$f":"'DATA (Real)'!U109*U$4/100","v":0},{"$f":"'DATA (Real)'!V109*V$4/100","v":0},{"$f":"'DATA (Real)'!W109*W$4/100","v":0},{"$f":"'DATA (Real)'!X109*X$4/100","v":0},{"$f":"'DATA (Real)'!Y109*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z109*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA109*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB109*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC109*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD109*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE109*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF109*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG109*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH109*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI109*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ109*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK109*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL109*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM109*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN109*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO109*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP109*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ109*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR109*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS109*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT109*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU109*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV109*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW109*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX109*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY109*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ109*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA109*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB109*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC109*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD109*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE109*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF109*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG109*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH109*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI109*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ109*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK109*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL109*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM109*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN109*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO109*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP109*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ109*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR109*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS109*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT109*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU109*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV109*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW109*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX109*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C110","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D110","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E110","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F110","v":0},{"$f":"'DATA (Real)'!G110*G$4/100","v":0},{"$f":"'DATA (Real)'!H110*H$4/100","v":0},{"$f":"'DATA (Real)'!I110*I$4/100","v":0},{"$f":"'DATA (Real)'!J110*J$4/100","v":0},{"$f":"'DATA (Real)'!K110*K$4/100","v":0},{"$f":"'DATA (Real)'!L110*L$4/100","v":0},{"$f":"'DATA (Real)'!M110*M$4/100","v":0},{"$f":"'DATA (Real)'!N110*N$4/100","v":0},{"$f":"'DATA (Real)'!O110*O$4/100","v":0},{"$f":"'DATA (Real)'!P110*P$4/100","v":0},{"$f":"'DATA (Real)'!Q110*Q$4/100","v":0},{"$f":"'DATA (Real)'!R110*R$4/100","v":0},{"$f":"'DATA (Real)'!S110*S$4/100","v":0},{"$f":"'DATA (Real)'!T110*T$4/100","v":0},{"$f":"'DATA (Real)'!U110*U$4/100","v":0},{"$f":"'DATA (Real)'!V110*V$4/100","v":0},{"$f":"'DATA (Real)'!W110*W$4/100","v":0},{"$f":"'DATA (Real)'!X110*X$4/100","v":0},{"$f":"'DATA (Real)'!Y110*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z110*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA110*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB110*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC110*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD110*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE110*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF110*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG110*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH110*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI110*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ110*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK110*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL110*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM110*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN110*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO110*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP110*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ110*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR110*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS110*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT110*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU110*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV110*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW110*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX110*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY110*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ110*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA110*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB110*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC110*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD110*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE110*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF110*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG110*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH110*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI110*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ110*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK110*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL110*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM110*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN110*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO110*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP110*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ110*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR110*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS110*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT110*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU110*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV110*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW110*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX110*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C111","v":"NREL Utility PV - Class 5"},{"$f":"'DATA (Real)'!D111","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E111","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F111","v":0},{"$f":"'DATA (Real)'!G111*G$4/100","v":0},{"$f":"'DATA (Real)'!H111*H$4/100","v":0},{"$f":"'DATA (Real)'!I111*I$4/100","v":0},{"$f":"'DATA (Real)'!J111*J$4/100","v":0},{"$f":"'DATA (Real)'!K111*K$4/100","v":0},{"$f":"'DATA (Real)'!L111*L$4/100","v":0},{"$f":"'DATA (Real)'!M111*M$4/100","v":0},{"$f":"'DATA (Real)'!N111*N$4/100","v":0},{"$f":"'DATA (Real)'!O111*O$4/100","v":0},{"$f":"'DATA (Real)'!P111*P$4/100","v":0},{"$f":"'DATA (Real)'!Q111*Q$4/100","v":0},{"$f":"'DATA (Real)'!R111*R$4/100","v":0},{"$f":"'DATA (Real)'!S111*S$4/100","v":0},{"$f":"'DATA (Real)'!T111*T$4/100","v":0},{"$f":"'DATA (Real)'!U111*U$4/100","v":0},{"$f":"'DATA (Real)'!V111*V$4/100","v":0},{"$f":"'DATA (Real)'!W111*W$4/100","v":0},{"$f":"'DATA (Real)'!X111*X$4/100","v":0},{"$f":"'DATA (Real)'!Y111*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z111*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA111*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB111*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC111*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD111*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE111*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF111*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG111*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH111*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI111*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ111*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK111*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL111*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM111*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN111*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO111*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP111*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ111*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR111*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS111*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT111*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU111*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV111*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW111*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX111*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY111*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ111*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA111*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB111*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC111*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD111*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE111*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF111*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG111*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH111*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI111*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ111*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK111*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL111*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM111*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN111*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO111*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP111*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ111*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR111*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS111*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT111*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU111*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV111*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW111*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX111*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C112","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D112","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E112","v":"100 MW/400 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F112","v":0},{"$f":"'DATA (Real)'!G112*G$4/100","v":0},{"$f":"'DATA (Real)'!H112*H$4/100","v":0},{"$f":"'DATA (Real)'!I112*I$4/100","v":0},{"$f":"'DATA (Real)'!J112*J$4/100","v":0},{"$f":"'DATA (Real)'!K112*K$4/100","v":0},{"$f":"'DATA (Real)'!L112*L$4/100","v":0},{"$f":"'DATA (Real)'!M112*M$4/100","v":0},{"$f":"'DATA (Real)'!N112*N$4/100","v":0},{"$f":"'DATA (Real)'!O112*O$4/100","v":0},{"$f":"'DATA (Real)'!P112*P$4/100","v":0},{"$f":"'DATA (Real)'!Q112*Q$4/100","v":0},{"$f":"'DATA (Real)'!R112*R$4/100","v":0},{"$f":"'DATA (Real)'!S112*S$4/100","v":0},{"$f":"'DATA (Real)'!T112*T$4/100","v":0},{"$f":"'DATA (Real)'!U112*U$4/100","v":0},{"$f":"'DATA (Real)'!V112*V$4/100","v":0},{"$f":"'DATA (Real)'!W112*W$4/100","v":0},{"$f":"'DATA (Real)'!X112*X$4/100","v":0},{"$f":"'DATA (Real)'!Y112*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z112*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA112*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB112*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC112*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD112*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE112*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF112*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG112*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH112*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI112*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ112*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK112*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL112*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM112*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN112*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO112*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP112*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ112*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR112*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS112*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT112*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU112*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV112*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW112*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX112*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY112*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ112*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA112*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB112*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC112*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD112*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE112*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF112*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG112*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH112*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI112*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ112*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK112*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL112*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM112*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN112*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO112*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP112*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ112*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR112*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS112*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT112*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU112*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV112*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW112*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX112*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C113","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D113","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E113","v":"100 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F113","v":0},{"$f":"'DATA (Real)'!G113*G$4/100","v":0},{"$f":"'DATA (Real)'!H113*H$4/100","v":0},{"$f":"'DATA (Real)'!I113*I$4/100","v":0},{"$f":"'DATA (Real)'!J113*J$4/100","v":0},{"$f":"'DATA (Real)'!K113*K$4/100","v":0},{"$f":"'DATA (Real)'!L113*L$4/100","v":0},{"$f":"'DATA (Real)'!M113*M$4/100","v":0},{"$f":"'DATA (Real)'!N113*N$4/100","v":0},{"$f":"'DATA (Real)'!O113*O$4/100","v":0},{"$f":"'DATA (Real)'!P113*P$4/100","v":0},{"$f":"'DATA (Real)'!Q113*Q$4/100","v":0},{"$f":"'DATA (Real)'!R113*R$4/100","v":0},{"$f":"'DATA (Real)'!S113*S$4/100","v":0},{"$f":"'DATA (Real)'!T113*T$4/100","v":0},{"$f":"'DATA (Real)'!U113*U$4/100","v":0},{"$f":"'DATA (Real)'!V113*V$4/100","v":0},{"$f":"'DATA (Real)'!W113*W$4/100","v":0},{"$f":"'DATA (Real)'!X113*X$4/100","v":0},{"$f":"'DATA (Real)'!Y113*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z113*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA113*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB113*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC113*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD113*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE113*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF113*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG113*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH113*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI113*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ113*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK113*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL113*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM113*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN113*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO113*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP113*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ113*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR113*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS113*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT113*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU113*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV113*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW113*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX113*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY113*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ113*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA113*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB113*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC113*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD113*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE113*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF113*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG113*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH113*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI113*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ113*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK113*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL113*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM113*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN113*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO113*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP113*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ113*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR113*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS113*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT113*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU113*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV113*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW113*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX113*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C114","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D114","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E114","v":"50 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F114","v":0},{"$f":"'DATA (Real)'!G114*G$4/100","v":0},{"$f":"'DATA (Real)'!H114*H$4/100","v":0},{"$f":"'DATA (Real)'!I114*I$4/100","v":0},{"$f":"'DATA (Real)'!J114*J$4/100","v":0},{"$f":"'DATA (Real)'!K114*K$4/100","v":0},{"$f":"'DATA (Real)'!L114*L$4/100","v":0},{"$f":"'DATA (Real)'!M114*M$4/100","v":0},{"$f":"'DATA (Real)'!N114*N$4/100","v":0},{"$f":"'DATA (Real)'!O114*O$4/100","v":0},{"$f":"'DATA (Real)'!P114*P$4/100","v":0},{"$f":"'DATA (Real)'!Q114*Q$4/100","v":0},{"$f":"'DATA (Real)'!R114*R$4/100","v":0},{"$f":"'DATA (Real)'!S114*S$4/100","v":0},{"$f":"'DATA (Real)'!T114*T$4/100","v":0},{"$f":"'DATA (Real)'!U114*U$4/100","v":0},{"$f":"'DATA (Real)'!V114*V$4/100","v":0},{"$f":"'DATA (Real)'!W114*W$4/100","v":0},{"$f":"'DATA (Real)'!X114*X$4/100","v":0},{"$f":"'DATA (Real)'!Y114*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z114*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA114*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB114*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC114*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD114*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE114*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF114*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG114*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH114*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI114*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ114*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK114*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL114*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM114*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN114*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO114*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP114*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ114*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR114*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS114*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT114*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU114*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV114*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW114*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX114*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY114*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ114*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA114*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB114*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC114*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD114*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE114*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF114*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG114*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH114*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI114*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ114*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK114*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL114*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM114*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN114*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO114*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP114*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ114*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR114*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS114*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT114*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU114*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV114*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW114*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX114*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C115","v":"NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D115","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E115","v":"NW Wind On System (Share)"},{"$f":"'DATA (Real)'!F115","v":0},{"$f":"'DATA (Real)'!G115*G$4/100","v":0},{"$f":"'DATA (Real)'!H115*H$4/100","v":0},{"$f":"'DATA (Real)'!I115*I$4/100","v":0},{"$f":"'DATA (Real)'!J115*J$4/100","v":0},{"$f":"'DATA (Real)'!K115*K$4/100","v":0},{"$f":"'DATA (Real)'!L115*L$4/100","v":0},{"$f":"'DATA (Real)'!M115*M$4/100","v":0},{"$f":"'DATA (Real)'!N115*N$4/100","v":0},{"$f":"'DATA (Real)'!O115*O$4/100","v":0},{"$f":"'DATA (Real)'!P115*P$4/100","v":0},{"$f":"'DATA (Real)'!Q115*Q$4/100","v":0},{"$f":"'DATA (Real)'!R115*R$4/100","v":0},{"$f":"'DATA (Real)'!S115*S$4/100","v":0},{"$f":"'DATA (Real)'!T115*T$4/100","v":0},{"$f":"'DATA (Real)'!U115*U$4/100","v":0},{"$f":"'DATA (Real)'!V115*V$4/100","v":0},{"$f":"'DATA (Real)'!W115*W$4/100","v":0},{"$f":"'DATA (Real)'!X115*X$4/100","v":0},{"$f":"'DATA (Real)'!Y115*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z115*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA115*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB115*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC115*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD115*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE115*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF115*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG115*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH115*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI115*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ115*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK115*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL115*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM115*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN115*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO115*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP115*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ115*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR115*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS115*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT115*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU115*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV115*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW115*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX115*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY115*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ115*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA115*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB115*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC115*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD115*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE115*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF115*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG115*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH115*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI115*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ115*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK115*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL115*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM115*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN115*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO115*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP115*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ115*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR115*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS115*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT115*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU115*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV115*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW115*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX115*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C116","v":"NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D116","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E116","v":"NW Wind Off System"},{"$f":"'DATA (Real)'!F116","v":0},{"$f":"'DATA (Real)'!G116*G$4/100","v":0},{"$f":"'DATA (Real)'!H116*H$4/100","v":0},{"$f":"'DATA (Real)'!I116*I$4/100","v":0},{"$f":"'DATA (Real)'!J116*J$4/100","v":0},{"$f":"'DATA (Real)'!K116*K$4/100","v":0},{"$f":"'DATA (Real)'!L116*L$4/100","v":0},{"$f":"'DATA (Real)'!M116*M$4/100","v":0},{"$f":"'DATA (Real)'!N116*N$4/100","v":0},{"$f":"'DATA (Real)'!O116*O$4/100","v":0},{"$f":"'DATA (Real)'!P116*P$4/100","v":0},{"$f":"'DATA (Real)'!Q116*Q$4/100","v":0},{"$f":"'DATA (Real)'!R116*R$4/100","v":0},{"$f":"'DATA (Real)'!S116*S$4/100","v":0},{"$f":"'DATA (Real)'!T116*T$4/100","v":0},{"$f":"'DATA (Real)'!U116*U$4/100","v":0},{"$f":"'DATA (Real)'!V116*V$4/100","v":0},{"$f":"'DATA (Real)'!W116*W$4/100","v":0},{"$f":"'DATA (Real)'!X116*X$4/100","v":0},{"$f":"'DATA (Real)'!Y116*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z116*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA116*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB116*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC116*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD116*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE116*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF116*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG116*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH116*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI116*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ116*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK116*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL116*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM116*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN116*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO116*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP116*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ116*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR116*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS116*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT116*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU116*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV116*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW116*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX116*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY116*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ116*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA116*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB116*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC116*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD116*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE116*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF116*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG116*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH116*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI116*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ116*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK116*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL116*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM116*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN116*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO116*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP116*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ116*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR116*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS116*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT116*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU116*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV116*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW116*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX116*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C117","v":"NREL Land-Based Wind - Class 3"},{"$f":"'DATA (Real)'!D117","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E117","v":"Wind Montana"},{"$f":"'DATA (Real)'!F117","v":0},{"$f":"'DATA (Real)'!G117*G$4/100","v":0},{"$f":"'DATA (Real)'!H117*H$4/100","v":0},{"$f":"'DATA (Real)'!I117*I$4/100","v":0},{"$f":"'DATA (Real)'!J117*J$4/100","v":0},{"$f":"'DATA (Real)'!K117*K$4/100","v":0},{"$f":"'DATA (Real)'!L117*L$4/100","v":0},{"$f":"'DATA (Real)'!M117*M$4/100","v":0},{"$f":"'DATA (Real)'!N117*N$4/100","v":0},{"$f":"'DATA (Real)'!O117*O$4/100","v":0},{"$f":"'DATA (Real)'!P117*P$4/100","v":0},{"$f":"'DATA (Real)'!Q117*Q$4/100","v":0},{"$f":"'DATA (Real)'!R117*R$4/100","v":0},{"$f":"'DATA (Real)'!S117*S$4/100","v":0},{"$f":"'DATA (Real)'!T117*T$4/100","v":0},{"$f":"'DATA (Real)'!U117*U$4/100","v":0},{"$f":"'DATA (Real)'!V117*V$4/100","v":0},{"$f":"'DATA (Real)'!W117*W$4/100","v":0},{"$f":"'DATA (Real)'!X117*X$4/100","v":0},{"$f":"'DATA (Real)'!Y117*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z117*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA117*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB117*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC117*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD117*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE117*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF117*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG117*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH117*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI117*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ117*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK117*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL117*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM117*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN117*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO117*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP117*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ117*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR117*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS117*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT117*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU117*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV117*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW117*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX117*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY117*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ117*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA117*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB117*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC117*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD117*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE117*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF117*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG117*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH117*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI117*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ117*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK117*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL117*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM117*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN117*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO117*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP117*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ117*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR117*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS117*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT117*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU117*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV117*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW117*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX117*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C118","v":"NREL Wind Speed Class 12"},{"$f":"'DATA (Real)'!D118","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E118","v":"Off Shore Wind (Share)"},{"$f":"'DATA (Real)'!F118","v":0},{"$f":"'DATA (Real)'!G118*G$4/100","v":0},{"$f":"'DATA (Real)'!H118*H$4/100","v":0},{"$f":"'DATA (Real)'!I118*I$4/100","v":0},{"$f":"'DATA (Real)'!J118*J$4/100","v":0},{"$f":"'DATA (Real)'!K118*K$4/100","v":0},{"$f":"'DATA (Real)'!L118*L$4/100","v":0},{"$f":"'DATA (Real)'!M118*M$4/100","v":0},{"$f":"'DATA (Real)'!N118*N$4/100","v":0},{"$f":"'DATA (Real)'!O118*O$4/100","v":0},{"$f":"'DATA (Real)'!P118*P$4/100","v":0},{"$f":"'DATA (Real)'!Q118*Q$4/100","v":0},{"$f":"'DATA (Real)'!R118*R$4/100","v":0},{"$f":"'DATA (Real)'!S118*S$4/100","v":0},{"$f":"'DATA (Real)'!T118*T$4/100","v":0},{"$f":"'DATA (Real)'!U118*U$4/100","v":0},{"$f":"'DATA (Real)'!V118*V$4/100","v":0},{"$f":"'DATA (Real)'!W118*W$4/100","v":0},{"$f":"'DATA (Real)'!X118*X$4/100","v":0},{"$f":"'DATA (Real)'!Y118*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z118*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA118*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB118*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC118*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD118*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE118*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF118*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG118*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH118*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI118*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ118*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK118*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL118*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM118*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN118*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO118*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP118*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ118*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR118*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS118*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT118*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU118*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV118*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW118*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX118*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY118*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ118*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA118*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB118*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC118*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD118*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE118*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF118*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG118*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH118*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI118*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ118*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK118*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL118*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM118*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN118*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO118*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP118*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ118*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR118*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS118*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT118*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU118*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV118*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW118*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX118*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C119","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D119","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E119","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F119","v":3.6},{"$f":"'DATA (Real)'!G119*G$4/100","v":3.6899999999999995},{"$f":"'DATA (Real)'!H119*H$4/100","v":3.9553523360655731},{"$f":"'DATA (Real)'!I119*I$4/100","v":4.0808161121655733},{"$f":"'DATA (Real)'!J119*J$4/100","v":4.1768088095040348},{"$f":"'DATA (Real)'!K119*K$4/100","v":4.270090872916291},{"$f":"'DATA (Real)'!L119*L$4/100","v":4.3654562357447544},{"$f":"'DATA (Real)'!M119*M$4/100","v":4.4629514250097211},{"$f":"'DATA (Real)'!N119*N$4/100","v":4.5611363563599348},{"$f":"'DATA (Real)'!O119*O$4/100","v":4.6614813561998538},{"$f":"'DATA (Real)'!P119*P$4/100","v":4.7640339460362506},{"$f":"'DATA (Real)'!Q119*Q$4/100","v":4.8688426928490474},{"$f":"'DATA (Real)'!R119*R$4/100","v":4.9759572320917274},{"$f":"'DATA (Real)'!S119*S$4/100","v":5.0854282911977453},{"$f":"'DATA (Real)'!T119*T$4/100","v":5.1973077136040953},{"$f":"'DATA (Real)'!U119*U$4/100","v":5.3116484833033848},{"$f":"'DATA (Real)'!V119*V$4/100","v":5.4285047499360601},{"$f":"'DATA (Real)'!W119*W$4/100","v":5.547931854434653},{"$f":"'DATA (Real)'!X119*X$4/100","v":5.6699863552322149},{"$f":"'DATA (Real)'!Y119*Y$4/100","v":5.7947260550473239},{"$f":"'DATA (Real)'!Z119*Z$4/100","v":5.9222100282583652},{"$f":"'DATA (Real)'!AA119*AA$4/100","v":6.0524986488800492},{"$f":"'DATA (Real)'!AB119*AB$4/100","v":6.1856536191554108},{"$f":"'DATA (Real)'!AC119*AC$4/100","v":6.3217379987768298},{"$f":"'DATA (Real)'!AD119*AD$4/100","v":6.4608162347499194},{"$f":"'DATA (Real)'!AE119*AE$4/100","v":6.6029541919144181},{"$f":"'DATA (Real)'!AF119*AF$4/100","v":6.7482191841365351},{"$f":"'DATA (Real)'!AG119*AG$4/100","v":6.8966800061875393},{"$f":"'DATA (Real)'!AH119*AH$4/100","v":7.0484069663236655},{"$f":"'DATA (Real)'!AI119*AI$4/100","v":7.2034719195827854},{"$f":"'DATA (Real)'!AJ119*AJ$4/100","v":7.3619483018136069},{"$f":"'DATA (Real)'!AK119*AK$4/100","v":7.5239111644535059},{"$f":"'DATA (Real)'!AL119*AL$4/100","v":7.6894372100714836},{"$f":"'DATA (Real)'!AM119*AM$4/100","v":7.858604828693057},{"$f":"'DATA (Real)'!AN119*AN$4/100","v":8.031494134924305},{"$f":"'DATA (Real)'!AO119*AO$4/100","v":8.2081870058926381},{"$f":"'DATA (Real)'!AP119*AP$4/100","v":8.3887671200222762},{"$f":"'DATA (Real)'!AQ119*AQ$4/100","v":8.573319996662768},{"$f":"'DATA (Real)'!AR119*AR$4/100","v":8.7619330365893475},{"$f":"'DATA (Real)'!AS119*AS$4/100","v":8.9546955633943135},{"$f":"'DATA (Real)'!AT119*AT$4/100","v":9.1516988657889868},{"$f":"'DATA (Real)'!AU119*AU$4/100","v":9.3530362408363459},{"$f":"'DATA (Real)'!AV119*AV$4/100","v":9.5588030381347444},{"$f":"'DATA (Real)'!AW119*AW$4/100","v":9.7690967049737107},{"$f":"'DATA (Real)'!AX119*AX$4/100","v":9.9840168324831318},{"$f":"'DATA (Real)'!AY119*AY$4/100","v":10.203665202797762},{"$f":"'DATA (Real)'!AZ119*AZ$4/100","v":10.428145837259313},{"$f":"'DATA (Real)'!BA119*BA$4/100","v":10.657565045679018},{"$f":"'DATA (Real)'!BB119*BB$4/100","v":10.892031476683956},{"$f":"'DATA (Real)'!BC119*BC$4/100","v":11.131656169171004},{"$f":"'DATA (Real)'!BD119*BD$4/100","v":11.376552604892765},{"$f":"'DATA (Real)'!BE119*BE$4/100","v":11.626836762200405},{"$f":"'DATA (Real)'!BF119*BF$4/100","v":11.882627170968815},{"$f":"'DATA (Real)'!BG119*BG$4/100","v":12.144044968730126},{"$f":"'DATA (Real)'!BH119*BH$4/100","v":12.411213958042191},{"$f":"'DATA (Real)'!BI119*BI$4/100","v":12.684260665119121},{"$f":"'DATA (Real)'!BJ119*BJ$4/100","v":12.963314399751741},{"$f":"'DATA (Real)'!BK119*BK$4/100","v":13.248507316546281},{"$f":"'DATA (Real)'!BL119*BL$4/100","v":13.539974477510297},{"$f":"'DATA (Real)'!BM119*BM$4/100","v":13.837853916015524},{"$f":"'DATA (Real)'!BN119*BN$4/100","v":14.142286702167867},{"$f":"'DATA (Real)'!BO119*BO$4/100","v":14.453417009615562},{"$f":"'DATA (Real)'!BP119*BP$4/100","v":14.771392183827103},{"$f":"'DATA (Real)'!BQ119*BQ$4/100","v":15.0963628118713},{"$f":"'DATA (Real)'!BR119*BR$4/100","v":15.428482793732469},{"$f":"'DATA (Real)'!BS119*BS$4/100","v":15.767909415194584},{"$f":"'DATA (Real)'!BT119*BT$4/100","v":16.114803422328865},{"$f":"'DATA (Real)'!BU119*BU$4/100","v":16.469329097620101},{"$f":"'DATA (Real)'!BV119*BV$4/100","v":16.831654337767745},{"$f":"'DATA (Real)'!BW119*BW$4/100","v":17.201950733198636},{"$f":"'DATA (Real)'!BX119*BX$4/100","v":17.580393649329004}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C120","v":"NREL Geothermal - Hydro / Flash"},{"$f":"'DATA (Real)'!D120","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E120","v":"Geothermal (Off System)"},{"$f":"'DATA (Real)'!F120","v":0},{"$f":"'DATA (Real)'!G120*G$4/100","v":0},{"$f":"'DATA (Real)'!H120*H$4/100","v":0},{"$f":"'DATA (Real)'!I120*I$4/100","v":0},{"$f":"'DATA (Real)'!J120*J$4/100","v":0},{"$f":"'DATA (Real)'!K120*K$4/100","v":0},{"$f":"'DATA (Real)'!L120*L$4/100","v":0},{"$f":"'DATA (Real)'!M120*M$4/100","v":0},{"$f":"'DATA (Real)'!N120*N$4/100","v":0},{"$f":"'DATA (Real)'!O120*O$4/100","v":0},{"$f":"'DATA (Real)'!P120*P$4/100","v":0},{"$f":"'DATA (Real)'!Q120*Q$4/100","v":0},{"$f":"'DATA (Real)'!R120*R$4/100","v":0},{"$f":"'DATA (Real)'!S120*S$4/100","v":0},{"$f":"'DATA (Real)'!T120*T$4/100","v":0},{"$f":"'DATA (Real)'!U120*U$4/100","v":0},{"$f":"'DATA (Real)'!V120*V$4/100","v":0},{"$f":"'DATA (Real)'!W120*W$4/100","v":0},{"$f":"'DATA (Real)'!X120*X$4/100","v":0},{"$f":"'DATA (Real)'!Y120*Y$4/100","v":0},{"$f":"'DATA (Real)'!Z120*Z$4/100","v":0},{"$f":"'DATA (Real)'!AA120*AA$4/100","v":0},{"$f":"'DATA (Real)'!AB120*AB$4/100","v":0},{"$f":"'DATA (Real)'!AC120*AC$4/100","v":0},{"$f":"'DATA (Real)'!AD120*AD$4/100","v":0},{"$f":"'DATA (Real)'!AE120*AE$4/100","v":0},{"$f":"'DATA (Real)'!AF120*AF$4/100","v":0},{"$f":"'DATA (Real)'!AG120*AG$4/100","v":0},{"$f":"'DATA (Real)'!AH120*AH$4/100","v":0},{"$f":"'DATA (Real)'!AI120*AI$4/100","v":0},{"$f":"'DATA (Real)'!AJ120*AJ$4/100","v":0},{"$f":"'DATA (Real)'!AK120*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL120*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM120*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN120*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO120*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP120*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ120*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR120*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS120*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT120*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU120*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV120*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW120*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX120*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY120*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ120*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA120*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB120*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC120*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD120*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE120*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF120*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG120*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH120*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI120*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ120*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK120*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL120*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM120*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN120*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO120*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP120*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ120*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR120*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS120*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT120*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU120*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV120*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW120*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX120*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C121","v":"Internal"},{"$f":"'DATA (Real)'!D121","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E121","v":"7F.04 CT Frame Greenfield"},null,null,{"$f":"'DATA (Real)'!H121","v":3},{"$f":"'DATA (Real)'!I121*I$4/$H$4","v":3.0951600000000004},{"$f":"'DATA (Real)'!J121*J$4/$H$4","v":3.1679671907499998},{"$f":"'DATA (Real)'!K121*K$4/$H$4","v":3.2387184580100827},{"$f":"'DATA (Real)'!L121*L$4/$H$4","v":3.3110498369056414},{"$f":"'DATA (Real)'!M121*M$4/$H$4","v":3.3849966165965339},{"$f":"'DATA (Real)'!N121*N$4/$H$4","v":3.4594665421616577},{"$f":"'DATA (Real)'!O121*O$4/$H$4","v":3.535574806089214},{"$f":"'DATA (Real)'!P121*P$4/$H$4","v":3.6133574518231772},{"$f":"'DATA (Real)'!Q121*Q$4/$H$4","v":3.6928513157632867},{"$f":"'DATA (Real)'!R121*R$4/$H$4","v":3.7740940447100799},{"$f":"'DATA (Real)'!S121*S$4/$H$4","v":3.8571241136937013},{"$f":"'DATA (Real)'!T121*T$4/$H$4","v":3.9419808441949629},{"$f":"'DATA (Real)'!U121*U$4/$H$4","v":4.0287044227672517},{"$f":"'DATA (Real)'!V121*V$4/$H$4","v":4.1173359200681316},{"$f":"'DATA (Real)'!W121*W$4/$H$4","v":4.2079173103096297},{"$f":"'DATA (Real)'!X121*X$4/$H$4","v":4.3004914911364427},{"$f":"'DATA (Real)'!Y121*Y$4/$H$4","v":4.3951023039414441},{"$f":"'DATA (Real)'!Z121*Z$4/$H$4","v":4.4917945546281564},{"$f":"'DATA (Real)'!AA121*AA$4/$H$4","v":4.5906140348299749},{"$f":"'DATA (Real)'!AB121*AB$4/$H$4","v":4.691607543596235},{"$f":"'DATA (Real)'!AC121*AC$4/$H$4","v":4.794822909555351},{"$f":"'DATA (Real)'!AD121*AD$4/$H$4","v":4.90030901356557},{"$f":"'DATA (Real)'!AE121*AE$4/$H$4","v":5.0081158118640117},{"$f":"'DATA (Real)'!AF121*AF$4/$H$4","v":5.1182943597250201},{"$f":"'DATA (Real)'!AG121*AG$4/$H$4","v":5.2308968356389709},{"$f":"'DATA (Real)'!AH121*AH$4/$H$4","v":5.3459765660230278},{"$f":"'DATA (Real)'!AI121*AI$4/$H$4","v":5.4635880504755345},{"$f":"'DATA (Real)'!AJ121*AJ$4/$H$4","v":5.583786987585996},{"$f":"'DATA (Real)'!AK121*AK$4/$H$4","v":5.7066303013128881},{"$f":"'DATA (Real)'!AL121*AL$4/$H$4","v":5.8321761679417721},{"$f":"'DATA (Real)'!AM121*AM$4/$H$4","v":5.9604840436364919},{"$f":"'DATA (Real)'!AN121*AN$4/$H$4","v":6.0916146925964947},{"$f":"'DATA (Real)'!AO121*AO$4/$H$4","v":6.2256302158336174},{"$f":"'DATA (Real)'!AP121*AP$4/$H$4","v":6.3625940805819559},{"$f":"'DATA (Real)'!AQ121*AQ$4/$H$4","v":6.5025711503547603},{"$f":"'DATA (Real)'!AR121*AR$4/$H$4","v":6.6456277156625632},{"$f":"'DATA (Real)'!AS121*AS$4/$H$4","v":6.7918315254071402},{"$f":"'DATA (Real)'!AT121*AT$4/$H$4","v":6.9412518189660979},{"$f":"'DATA (Real)'!AU121*AU$4/$H$4","v":7.0939593589833514},{"$f":"'DATA (Real)'!AV121*AV$4/$H$4","v":7.2500264648809853},{"$f":"'DATA (Real)'!AW121*AW$4/$H$4","v":7.4095270471083667},{"$f":"'DATA (Real)'!AX121*AX$4/$H$4","v":7.572536642144752},{"$f":"'DATA (Real)'!AY121*AY$4/$H$4","v":7.7391324482719366},{"$f":"'DATA (Real)'!AZ121*AZ$4/$H$4","v":7.909393362133919},{"$f":"'DATA (Real)'!BA121*BA$4/$H$4","v":8.0834000161008657},{"$f":"'DATA (Real)'!BB121*BB$4/$H$4","v":8.2612348164550848},{"$f":"'DATA (Real)'!BC121*BC$4/$H$4","v":8.4429819824170966},{"$f":"'DATA (Real)'!BD121*BD$4/$H$4","v":8.6287275860302728},{"$f":"'DATA (Real)'!BE121*BE$4/$H$4","v":8.8185595929229379},{"$f":"'DATA (Real)'!BF121*BF$4/$H$4","v":9.0125679039672431},{"$f":"'DATA (Real)'!BG121*BG$4/$H$4","v":9.2108443978545225},{"$f":"'DATA (Real)'!BH121*BH$4/$H$4","v":9.4134829746073212},{"$f":"'DATA (Real)'!BI121*BI$4/$H$4","v":9.6205796000486838},{"$f":"'DATA (Real)'!BJ121*BJ$4/$H$4","v":9.8322323512497558},{"$f":"'DATA (Real)'!BK121*BK$4/$H$4","v":10.048541462977251},{"$f":"'DATA (Real)'!BL121*BL$4/$H$4","v":10.26960937516275},{"$f":"'DATA (Real)'!BM121*BM$4/$H$4","v":10.495540781416331},{"$f":"'DATA (Real)'!BN121*BN$4/$H$4","v":10.726442678607489},{"$f":"'DATA (Real)'!BO121*BO$4/$H$4","v":10.962424417536855},{"$f":"'DATA (Real)'!BP121*BP$4/$H$4","v":11.203597754722667},{"$f":"'DATA (Real)'!BQ121*BQ$4/$H$4","v":11.450076905326565},{"$f":"'DATA (Real)'!BR121*BR$4/$H$4","v":11.70197859724375},{"$f":"'DATA (Real)'!BS121*BS$4/$H$4","v":11.959422126383114},{"$f":"'DATA (Real)'!BT121*BT$4/$H$4","v":12.22252941316354},{"$f":"'DATA (Real)'!BU121*BU$4/$H$4","v":12.491425060253139},{"$f":"'DATA (Real)'!BV121*BV$4/$H$4","v":12.76623641157871},{"$f":"'DATA (Real)'!BW121*BW$4/$H$4","v":13.047093612633441},{"$f":"'DATA (Real)'!BX121*BX$4/$H$4","v":13.334129672111379}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C122","v":"Internal"},{"$f":"'DATA (Real)'!D122","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E122","v":"Reciprocating Engine (ICE) Machine"},null,null,{"$f":"'DATA (Real)'!H122","v":5.75},{"$f":"'DATA (Real)'!I122*I$4/$H$4","v":5.9323899999999998},{"$f":"'DATA (Real)'!J122*J$4/$H$4","v":6.0719371156041655},{"$f":"'DATA (Real)'!K122*K$4/$H$4","v":6.2075437111859921},{"$f":"'DATA (Real)'!L122*L$4/$H$4","v":6.3461788540691462},{"$f":"'DATA (Real)'!M122*M$4/$H$4","v":6.4879101818100242},{"$f":"'DATA (Real)'!N122*N$4/$H$4","v":6.630644205809844},{"$f":"'DATA (Real)'!O122*O$4/$H$4","v":6.776518378337661},{"$f":"'DATA (Real)'!P122*P$4/$H$4","v":6.9256017826610892},{"$f":"'DATA (Real)'!Q122*Q$4/$H$4","v":7.0779650218796331},{"$f":"'DATA (Real)'!R122*R$4/$H$4","v":7.233680252360986},{"$f":"'DATA (Real)'!S122*S$4/$H$4","v":7.3928212179129282},{"$f":"'DATA (Real)'!T122*T$4/$H$4","v":7.5554632847070122},{"$f":"'DATA (Real)'!U122*U$4/$H$4","v":7.7216834769705658},{"$f":"'DATA (Real)'!V122*V$4/$H$4","v":7.8915605134639186},{"$f":"'DATA (Real)'!W122*W$4/$H$4","v":8.0651748447601239},{"$f":"'DATA (Real)'!X122*X$4/$H$4","v":8.2426086913448469},{"$f":"'DATA (Real)'!Y122*Y$4/$H$4","v":8.4239460825544352},{"$f":"'DATA (Real)'!Z122*Z$4/$H$4","v":8.6092728963706318},{"$f":"'DATA (Real)'!AA122*AA$4/$H$4","v":8.7986769000907845},{"$f":"'DATA (Real)'!AB122*AB$4/$H$4","v":8.9922477918927832},{"$f":"'DATA (Real)'!AC122*AC$4/$H$4","v":9.1900772433144251},{"$f":"'DATA (Real)'!AD122*AD$4/$H$4","v":9.3922589426673415},{"$f":"'DATA (Real)'!AE122*AE$4/$H$4","v":9.5988886394060238},{"$f":"'DATA (Real)'!AF122*AF$4/$H$4","v":9.8100641894729552},{"$f":"'DATA (Real)'!AG122*AG$4/$H$4","v":10.02588560164136},{"$f":"'DATA (Real)'!AH122*AH$4/$H$4","v":10.24645508487747},{"$f":"'DATA (Real)'!AI122*AI$4/$H$4","v":10.471877096744775},{"$f":"'DATA (Real)'!AJ122*AJ$4/$H$4","v":10.70225839287316},{"$f":"'DATA (Real)'!AK122*AK$4/$H$4","v":10.937708077516367},{"$f":"'DATA (Real)'!AL122*AL$4/$H$4","v":11.17833765522173},{"$f":"'DATA (Real)'!AM122*AM$4/$H$4","v":11.424261083636608},{"$f":"'DATA (Real)'!AN122*AN$4/$H$4","v":11.675594827476612},{"$f":"'DATA (Real)'!AO122*AO$4/$H$4","v":11.932457913681098},{"$f":"'DATA (Real)'!AP122*AP$4/$H$4","v":12.194971987782084},{"$f":"'DATA (Real)'!AQ122*AQ$4/$H$4","v":12.46326137151329},{"$f":"'DATA (Real)'!AR122*AR$4/$H$4","v":12.737453121686581},{"$f":"'DATA (Real)'!AS122*AS$4/$H$4","v":13.017677090363685},{"$f":"'DATA (Real)'!AT122*AT$4/$H$4","v":13.304065986351686},{"$f":"'DATA (Real)'!AU122*AU$4/$H$4","v":13.596755438051424},{"$f":"'DATA (Real)'!AV122*AV$4/$H$4","v":13.895884057688555},{"$f":"'DATA (Real)'!AW122*AW$4/$H$4","v":14.201593506957705},{"$f":"'DATA (Real)'!AX122*AX$4/$H$4","v":14.514028564110776},{"$f":"'DATA (Real)'!AY122*AY$4/$H$4","v":14.833337192521213},{"$f":"'DATA (Real)'!AZ122*AZ$4/$H$4","v":15.159670610756679},{"$f":"'DATA (Real)'!BA122*BA$4/$H$4","v":15.493183364193328},{"$f":"'DATA (Real)'!BB122*BB$4/$H$4","v":15.83403339820558},{"$f":"'DATA (Real)'!BC122*BC$4/$H$4","v":16.182382132966104},{"$f":"'DATA (Real)'!BD122*BD$4/$H$4","v":16.538394539891357},{"$f":"'DATA (Real)'!BE122*BE$4/$H$4","v":16.902239219768965},{"$f":"'DATA (Real)'!BF122*BF$4/$H$4","v":17.274088482603883},{"$f":"'DATA (Real)'!BG122*BG$4/$H$4","v":17.654118429221167},{"$f":"'DATA (Real)'!BH122*BH$4/$H$4","v":18.042509034664036},{"$f":"'DATA (Real)'!BI122*BI$4/$H$4","v":18.439444233426642},{"$f":"'DATA (Real)'!BJ122*BJ$4/$H$4","v":18.845112006562033},{"$f":"'DATA (Real)'!BK122*BK$4/$H$4","v":19.259704470706396},{"$f":"'DATA (Real)'!BL122*BL$4/$H$4","v":19.683417969061939},{"$f":"'DATA (Real)'!BM122*BM$4/$H$4","v":20.116453164381298},{"$f":"'DATA (Real)'!BN122*BN$4/$H$4","v":20.559015133997686},{"$f":"'DATA (Real)'!BO122*BO$4/$H$4","v":21.011313466945641},{"$f":"'DATA (Real)'!BP122*BP$4/$H$4","v":21.473562363218441},{"$f":"'DATA (Real)'!BQ122*BQ$4/$H$4","v":21.945980735209247},{"$f":"'DATA (Real)'!BR122*BR$4/$H$4","v":22.428792311383855},{"$f":"'DATA (Real)'!BS122*BS$4/$H$4","v":22.9222257422343},{"$f":"'DATA (Real)'!BT122*BT$4/$H$4","v":23.426514708563456},{"$f":"'DATA (Real)'!BU122*BU$4/$H$4","v":23.941898032151851},{"$f":"'DATA (Real)'!BV122*BV$4/$H$4","v":24.468619788859193},{"$f":"'DATA (Real)'!BW122*BW$4/$H$4","v":25.0069294242141},{"$f":"'DATA (Real)'!BX122*BX$4/$H$4","v":25.55708187154681}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C123","v":"Internal"},{"$f":"'DATA (Real)'!D123","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E123","v":"NG CCCT (1x1 w/DF)"},null,null,{"$f":"'DATA (Real)'!H123","v":4.5999999999999996},{"$f":"'DATA (Real)'!I123*I$4/$H$4","v":4.7459119999999997},{"$f":"'DATA (Real)'!J123*J$4/$H$4","v":4.8575496924833317},{"$f":"'DATA (Real)'!K123*K$4/$H$4","v":4.9660349689487928},{"$f":"'DATA (Real)'!L123*L$4/$H$4","v":5.0769430832553155},{"$f":"'DATA (Real)'!M123*M$4/$H$4","v":5.190328145448019},{"$f":"'DATA (Real)'!N123*N$4/$H$4","v":5.3045153646478749},{"$f":"'DATA (Real)'!O123*O$4/$H$4","v":5.4212147026701283},{"$f":"'DATA (Real)'!P123*P$4/$H$4","v":5.5404814261288715},{"$f":"'DATA (Real)'!Q123*Q$4/$H$4","v":5.6623720175037064},{"$f":"'DATA (Real)'!R123*R$4/$H$4","v":5.7869442018887884},{"$f":"'DATA (Real)'!S123*S$4/$H$4","v":5.9142569743303417},{"$f":"'DATA (Real)'!T123*T$4/$H$4","v":6.0443706277656091},{"$f":"'DATA (Real)'!U123*U$4/$H$4","v":6.1773467815764525},{"$f":"'DATA (Real)'!V123*V$4/$H$4","v":6.3132484107711342},{"$f":"'DATA (Real)'!W123*W$4/$H$4","v":6.4521398758080979},{"$f":"'DATA (Real)'!X123*X$4/$H$4","v":6.5940869530758777},{"$f":"'DATA (Real)'!Y123*Y$4/$H$4","v":6.7391568660435475},{"$f":"'DATA (Real)'!Z123*Z$4/$H$4","v":6.8874183170965049},{"$f":"'DATA (Real)'!AA123*AA$4/$H$4","v":7.038941520072628},{"$f":"'DATA (Real)'!AB123*AB$4/$H$4","v":7.1937982335142259},{"$f":"'DATA (Real)'!AC123*AC$4/$H$4","v":7.3520617946515392},{"$f":"'DATA (Real)'!AD123*AD$4/$H$4","v":7.5138071541338727},{"$f":"'DATA (Real)'!AE123*AE$4/$H$4","v":7.679110911524818},{"$f":"'DATA (Real)'!AF123*AF$4/$H$4","v":7.8480513515783636},{"$f":"'DATA (Real)'!AG123*AG$4/$H$4","v":8.020708481313088},{"$f":"'DATA (Real)'!AH123*AH$4/$H$4","v":8.1971640679019764},{"$f":"'DATA (Real)'!AI123*AI$4/$H$4","v":8.37750167739582},{"$f":"'DATA (Real)'!AJ123*AJ$4/$H$4","v":8.5618067142985268},{"$f":"'DATA (Real)'!AK123*AK$4/$H$4","v":8.7501664620130946},{"$f":"'DATA (Real)'!AL123*AL$4/$H$4","v":8.9426701241773827},{"$f":"'DATA (Real)'!AM123*AM$4/$H$4","v":9.139408866909287},{"$f":"'DATA (Real)'!AN123*AN$4/$H$4","v":9.3404758619812895},{"$f":"'DATA (Real)'!AO123*AO$4/$H$4","v":9.5459663309448786},{"$f":"'DATA (Real)'!AP123*AP$4/$H$4","v":9.7559775902256671},{"$f":"'DATA (Real)'!AQ123*AQ$4/$H$4","v":9.970609097210632},{"$f":"'DATA (Real)'!AR123*AR$4/$H$4","v":10.189962497349265},{"$f":"'DATA (Real)'!AS123*AS$4/$H$4","v":10.414141672290949},{"$f":"'DATA (Real)'!AT123*AT$4/$H$4","v":10.643252789081348},{"$f":"'DATA (Real)'!AU123*AU$4/$H$4","v":10.877404350441138},{"$f":"'DATA (Real)'!AV123*AV$4/$H$4","v":11.116707246150844},{"$f":"'DATA (Real)'!AW123*AW$4/$H$4","v":11.361274805566163},{"$f":"'DATA (Real)'!AX123*AX$4/$H$4","v":11.61122285128862},{"$f":"'DATA (Real)'!AY123*AY$4/$H$4","v":11.86666975401697},{"$f":"'DATA (Real)'!AZ123*AZ$4/$H$4","v":12.127736488605342},{"$f":"'DATA (Real)'!BA123*BA$4/$H$4","v":12.394546691354661},{"$f":"'DATA (Real)'!BB123*BB$4/$H$4","v":12.667226718564462},{"$f":"'DATA (Real)'!BC123*BC$4/$H$4","v":12.945905706372882},{"$f":"'DATA (Real)'!BD123*BD$4/$H$4","v":13.230715631913085},{"$f":"'DATA (Real)'!BE123*BE$4/$H$4","v":13.521791375815171},{"$f":"'DATA (Real)'!BF123*BF$4/$H$4","v":13.819270786083106},{"$f":"'DATA (Real)'!BG123*BG$4/$H$4","v":14.123294743376935},{"$f":"'DATA (Real)'!BH123*BH$4/$H$4","v":14.434007227731227},{"$f":"'DATA (Real)'!BI123*BI$4/$H$4","v":14.751555386741313},{"$f":"'DATA (Real)'!BJ123*BJ$4/$H$4","v":15.076089605249622},{"$f":"'DATA (Real)'!BK123*BK$4/$H$4","v":15.407763576565117},{"$f":"'DATA (Real)'!BL123*BL$4/$H$4","v":15.746734375249549},{"$f":"'DATA (Real)'!BM123*BM$4/$H$4","v":16.09316253150504},{"$f":"'DATA (Real)'!BN123*BN$4/$H$4","v":16.447212107198151},{"$f":"'DATA (Real)'!BO123*BO$4/$H$4","v":16.80905077355651},{"$f":"'DATA (Real)'!BP123*BP$4/$H$4","v":17.178849890574753},{"$f":"'DATA (Real)'!BQ123*BQ$4/$H$4","v":17.5567845881674},{"$f":"'DATA (Real)'!BR123*BR$4/$H$4","v":17.943033849107081},{"$f":"'DATA (Real)'!BS123*BS$4/$H$4","v":18.337780593787436},{"$f":"'DATA (Real)'!BT123*BT$4/$H$4","v":18.741211766850764},{"$f":"'DATA (Real)'!BU123*BU$4/$H$4","v":19.153518425721479},{"$f":"'DATA (Real)'!BV123*BV$4/$H$4","v":19.574895831087353},{"$f":"'DATA (Real)'!BW123*BW$4/$H$4","v":20.005543539371278},{"$f":"'DATA (Real)'!BX123*BX$4/$H$4","v":20.445665497237442}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C124","v":"Internal"},{"$f":"'DATA (Real)'!D124","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E124","v":"Hydrogen Fuel Cell with 40 hrs Storage "},null,null,{"$f":"'DATA (Real)'!H124","v":0},{"$f":"'DATA (Real)'!I124*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J124*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K124*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L124*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M124*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N124*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O124*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P124*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q124*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R124*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S124*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T124*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U124*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V124*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W124*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X124*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y124*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z124*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA124*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB124*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC124*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD124*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE124*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF124*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG124*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH124*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI124*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ124*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK124*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL124*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM124*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN124*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO124*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP124*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ124*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR124*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS124*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT124*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU124*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV124*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW124*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX124*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY124*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ124*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA124*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB124*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC124*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD124*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE124*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF124*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG124*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH124*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI124*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ124*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK124*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL124*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM124*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN124*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO124*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP124*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ124*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR124*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS124*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT124*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU124*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV124*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW124*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX124*BX$4/$H$4","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C125","v":"Internal"},{"$f":"'DATA (Real)'!D125","v":"Variable Operation and Maintenance Expenses ($/MWh)"},{"$f":"'DATA (Real)'!E125","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,{"$f":"'DATA (Real)'!H125","v":3},{"$f":"'DATA (Real)'!I125*I$4/$H$4","v":3.0951600000000004},{"$f":"'DATA (Real)'!J125*J$4/$H$4","v":3.1679671907499998},{"$f":"'DATA (Real)'!K125*K$4/$H$4","v":3.2387184580100827},{"$f":"'DATA (Real)'!L125*L$4/$H$4","v":3.3110498369056414},{"$f":"'DATA (Real)'!M125*M$4/$H$4","v":3.3849966165965339},{"$f":"'DATA (Real)'!N125*N$4/$H$4","v":3.4594665421616577},{"$f":"'DATA (Real)'!O125*O$4/$H$4","v":3.535574806089214},{"$f":"'DATA (Real)'!P125*P$4/$H$4","v":3.6133574518231772},{"$f":"'DATA (Real)'!Q125*Q$4/$H$4","v":3.6928513157632867},{"$f":"'DATA (Real)'!R125*R$4/$H$4","v":3.7740940447100799},{"$f":"'DATA (Real)'!S125*S$4/$H$4","v":3.8571241136937013},{"$f":"'DATA (Real)'!T125*T$4/$H$4","v":3.9419808441949629},{"$f":"'DATA (Real)'!U125*U$4/$H$4","v":4.0287044227672517},{"$f":"'DATA (Real)'!V125*V$4/$H$4","v":4.1173359200681316},{"$f":"'DATA (Real)'!W125*W$4/$H$4","v":4.2079173103096297},{"$f":"'DATA (Real)'!X125*X$4/$H$4","v":4.3004914911364427},{"$f":"'DATA (Real)'!Y125*Y$4/$H$4","v":4.3951023039414441},{"$f":"'DATA (Real)'!Z125*Z$4/$H$4","v":4.4917945546281564},{"$f":"'DATA (Real)'!AA125*AA$4/$H$4","v":4.5906140348299749},{"$f":"'DATA (Real)'!AB125*AB$4/$H$4","v":4.691607543596235},{"$f":"'DATA (Real)'!AC125*AC$4/$H$4","v":4.794822909555351},{"$f":"'DATA (Real)'!AD125*AD$4/$H$4","v":4.90030901356557},{"$f":"'DATA (Real)'!AE125*AE$4/$H$4","v":5.0081158118640117},{"$f":"'DATA (Real)'!AF125*AF$4/$H$4","v":5.1182943597250201},{"$f":"'DATA (Real)'!AG125*AG$4/$H$4","v":5.2308968356389709},{"$f":"'DATA (Real)'!AH125*AH$4/$H$4","v":5.3459765660230278},{"$f":"'DATA (Real)'!AI125*AI$4/$H$4","v":5.4635880504755345},{"$f":"'DATA (Real)'!AJ125*AJ$4/$H$4","v":5.583786987585996},{"$f":"'DATA (Real)'!AK125*AK$4/$H$4","v":5.7066303013128881},{"$f":"'DATA (Real)'!AL125*AL$4/$H$4","v":5.8321761679417721},{"$f":"'DATA (Real)'!AM125*AM$4/$H$4","v":5.9604840436364919},{"$f":"'DATA (Real)'!AN125*AN$4/$H$4","v":6.0916146925964947},{"$f":"'DATA (Real)'!AO125*AO$4/$H$4","v":6.2256302158336174},{"$f":"'DATA (Real)'!AP125*AP$4/$H$4","v":6.3625940805819559},{"$f":"'DATA (Real)'!AQ125*AQ$4/$H$4","v":6.5025711503547603},{"$f":"'DATA (Real)'!AR125*AR$4/$H$4","v":6.6456277156625632},{"$f":"'DATA (Real)'!AS125*AS$4/$H$4","v":6.7918315254071402},{"$f":"'DATA (Real)'!AT125*AT$4/$H$4","v":6.9412518189660979},{"$f":"'DATA (Real)'!AU125*AU$4/$H$4","v":7.0939593589833514},{"$f":"'DATA (Real)'!AV125*AV$4/$H$4","v":7.2500264648809853},{"$f":"'DATA (Real)'!AW125*AW$4/$H$4","v":7.4095270471083667},{"$f":"'DATA (Real)'!AX125*AX$4/$H$4","v":7.572536642144752},{"$f":"'DATA (Real)'!AY125*AY$4/$H$4","v":7.7391324482719366},{"$f":"'DATA (Real)'!AZ125*AZ$4/$H$4","v":7.909393362133919},{"$f":"'DATA (Real)'!BA125*BA$4/$H$4","v":8.0834000161008657},{"$f":"'DATA (Real)'!BB125*BB$4/$H$4","v":8.2612348164550848},{"$f":"'DATA (Real)'!BC125*BC$4/$H$4","v":8.4429819824170966},{"$f":"'DATA (Real)'!BD125*BD$4/$H$4","v":8.6287275860302728},{"$f":"'DATA (Real)'!BE125*BE$4/$H$4","v":8.8185595929229379},{"$f":"'DATA (Real)'!BF125*BF$4/$H$4","v":9.0125679039672431},{"$f":"'DATA (Real)'!BG125*BG$4/$H$4","v":9.2108443978545225},{"$f":"'DATA (Real)'!BH125*BH$4/$H$4","v":9.4134829746073212},{"$f":"'DATA (Real)'!BI125*BI$4/$H$4","v":9.6205796000486838},{"$f":"'DATA (Real)'!BJ125*BJ$4/$H$4","v":9.8322323512497558},{"$f":"'DATA (Real)'!BK125*BK$4/$H$4","v":10.048541462977251},{"$f":"'DATA (Real)'!BL125*BL$4/$H$4","v":10.26960937516275},{"$f":"'DATA (Real)'!BM125*BM$4/$H$4","v":10.495540781416331},{"$f":"'DATA (Real)'!BN125*BN$4/$H$4","v":10.726442678607489},{"$f":"'DATA (Real)'!BO125*BO$4/$H$4","v":10.962424417536855},{"$f":"'DATA (Real)'!BP125*BP$4/$H$4","v":11.203597754722667},{"$f":"'DATA (Real)'!BQ125*BQ$4/$H$4","v":11.450076905326565},{"$f":"'DATA (Real)'!BR125*BR$4/$H$4","v":11.70197859724375},{"$f":"'DATA (Real)'!BS125*BS$4/$H$4","v":11.959422126383114},{"$f":"'DATA (Real)'!BT125*BT$4/$H$4","v":12.22252941316354},{"$f":"'DATA (Real)'!BU125*BU$4/$H$4","v":12.491425060253139},{"$f":"'DATA (Real)'!BV125*BV$4/$H$4","v":12.76623641157871},{"$f":"'DATA (Real)'!BW125*BW$4/$H$4","v":13.047093612633441},{"$f":"'DATA (Real)'!BX125*BX$4/$H$4","v":13.334129672111379}]
[]
[null,{"$f":"D131","v":"Fuel Costs"},null,{"$f":"'DATA (Real)'!D127","v":"Fuel Costs"}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C128","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D128","v":"Fuel Costs ($/MMBtu) - Uranium"},{"$f":"'DATA (Real)'!E128","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F128","v":0.68449283667621774},{"$f":"'DATA (Real)'!G128*G$4/100","v":0.70160515759312303},{"$f":"'DATA (Real)'!H128*H$4/100","v":0.75315923569315257},{"$f":"'DATA (Real)'!I128*I$4/100","v":0.7793219800833403},{"$f":"'DATA (Real)'!J128*J$4/100","v":0.79881634703063997},{"$f":"'DATA (Real)'!K128*K$4/100","v":0.81903338305016693},{"$f":"'DATA (Real)'!L128*L$4/100","v":0.83854122991226898},{"$f":"'DATA (Real)'!M128*M$4/100","v":0.85975280440399371},{"$f":"'DATA (Real)'!N128*N$4/100","v":0.87993676863665105},{"$f":"'DATA (Real)'!O128*O$4/100","v":0.90189127305940897},{"$f":"'DATA (Real)'!P128*P$4/100","v":0.92438588628074814},{"$f":"'DATA (Real)'!Q128*Q$4/100","v":0.94607741557113489},{"$f":"'DATA (Real)'!R128*R$4/100","v":0.96966214021167307},{"$f":"'DATA (Real)'!S128*S$4/100","v":0.99382534206098361},{"$f":"'DATA (Real)'!T128*T$4/100","v":1.0171359539510632},{"$f":"'DATA (Real)'!U128*U$4/100","v":1.042470906883878},{"$f":"'DATA (Real)'!V128*V$4/100","v":1.0684283039440243},{"$f":"'DATA (Real)'!W128*W$4/100","v":1.0934777626371872},{"$f":"'DATA (Real)'!X128*X$4/100","v":1.1206902830122758},{"$f":"'DATA (Real)'!Y128*Y$4/100","v":1.1485724484356019},{"$f":"'DATA (Real)'!Z128*Z$4/100","v":1.1771390150405765},{"$f":"'DATA (Real)'!AA128*AA$4/100","v":1.2064049957330714},{"$f":"'DATA (Real)'!AB128*AB$4/100","v":1.2363905853979296},{"$f":"'DATA (Real)'!AC128*AC$4/100","v":1.2671099637806196},{"$f":"'DATA (Real)'!AD128*AD$4/100","v":1.2985842958769109},{"$f":"'DATA (Real)'!AE128*AE$4/100","v":1.3308302173629696},{"$f":"'DATA (Real)'!AF128*AF$4/100","v":1.3638646542367301},{"$f":"'DATA (Real)'!AG128*AG$4/100","v":1.397710314254099},{"$f":"'DATA (Real)'!AH128*AH$4/100","v":1.4323832028187948},{"$f":"'DATA (Real)'!AI128*AI$4/100","v":1.4679071178290422},{"$f":"'DATA (Real)'!AJ128*AJ$4/100","v":1.5042988584436745},{"$f":"'DATA (Real)'!AK128*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL128*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM128*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN128*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO128*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP128*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ128*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR128*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS128*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT128*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU128*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV128*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW128*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX128*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY128*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ128*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA128*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB128*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC128*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD128*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE128*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF128*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG128*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH128*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI128*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ128*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK128*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL128*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM128*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN128*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO128*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP128*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ128*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR128*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS128*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT128*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU128*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV128*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW128*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX128*BX$4/100","v":0}]
[null,null,{"$f":"'DATA (Real)'!C129","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D129","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E129","v":"7F.04 CT Frame Greenfield"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175]
[null,null,{"$f":"'DATA (Real)'!C130","v":"2021 IRP"},{"$f":"'DATA (Real)'!D130","v":"Fuel Costs (%) Variable Charge"},{"$f":"'DATA (Real)'!E130","v":"7F.04 CT Frame Greenfield"},{"$f":"'DATA (Real)'!F130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!G130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!H130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!I130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!J130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!K130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!L130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!M130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!N130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!O130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!P130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Q130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!R130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!S130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!T130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!U130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!V130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!W130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!X130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Y130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Z130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AA130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AB130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AC130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AD130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AE130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AF130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AG130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AH130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AI130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AJ130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AK130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AL130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AM130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AN130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AO130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AP130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AQ130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AR130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AS130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AT130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AU130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AV130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AW130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AX130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AY130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AZ130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BA130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BB130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BC130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BD130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BE130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BF130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BG130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BH130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BI130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BJ130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BK130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BL130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BM130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BN130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BO130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BP130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BQ130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BR130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BS130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BT130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BU130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BV130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BW130","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BX130","v":5.0000000000000002E-5}]
[null,null,{"$f":"'DATA (Real)'!C131","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D131","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E131","v":"Reciprocating Engine (ICE) Machine"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175]
[null,null,{"$f":"'DATA (Real)'!C132","v":"2021 IRP"},{"$f":"'DATA (Real)'!D132","v":"Fuel Costs (%) Variable Charge"},{"$f":"'DATA (Real)'!E132","v":"Reciprocating Engine (ICE) Machine"},{"$f":"'DATA (Real)'!F132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!G132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!H132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!I132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!J132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!K132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!L132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!M132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!N132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!O132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!P132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Q132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!R132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!S132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!T132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!U132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!V132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!W132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!X132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Y132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Z132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AA132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AB132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AC132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AD132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AE132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AF132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AG132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AH132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AI132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AJ132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AK132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AL132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AM132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AN132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AO132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AP132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AQ132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AR132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AS132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AT132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AU132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AV132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AW132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AX132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AY132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AZ132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BA132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BB132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BC132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BD132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BE132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BF132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BG132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BH132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BI132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BJ132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BK132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BL132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BM132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BN132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BO132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BP132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BQ132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BR132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BS132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BT132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BU132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BV132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BW132","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BX132","v":5.0000000000000002E-5}]
[null,null,{"$f":"'DATA (Real)'!C133","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D133","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E133","v":"NG CCCT (1x1 w/DF)"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175]
[null,null,{"$f":"'DATA (Real)'!C134","v":"2021 IRP"},{"$f":"'DATA (Real)'!D134","v":"Fuel Costs (%) Variable Charge"},{"$f":"'DATA (Real)'!E134","v":"NG CCCT (1x1 w/DF)"},{"$f":"'DATA (Real)'!F134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!G134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!H134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!I134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!J134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!K134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!L134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!M134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!N134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!O134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!P134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Q134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!R134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!S134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!T134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!U134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!V134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!W134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!X134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Y134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Z134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AA134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AB134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AC134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AD134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AE134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AF134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AG134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AH134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AI134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AJ134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AK134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AL134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AM134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AN134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AO134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AP134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AQ134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AR134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AS134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AT134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AU134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AV134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AW134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AX134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AY134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AZ134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BA134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BB134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BC134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BD134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BE134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BF134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BG134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BH134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BI134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BJ134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BK134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BL134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BM134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BN134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BO134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BP134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BQ134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BR134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BS134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BT134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BU134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BV134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BW134","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BX134","v":5.0000000000000002E-5}]
[null,null,{"$f":"'DATA (Real)'!C135","v":"Hydrogen-Ammonia Pricing workbook"},{"$f":"'DATA (Real)'!D135","v":"Fuel Costs ($/MMBtu) - Renewable Hydrogen"},{"$f":"'DATA (Real)'!E135","v":"Hydrogen Fuel Cell with 40 hrs Storage "},null,null,null,38.629866574617111,37.207739072225905,35.411889976253249,33.526839903554965,31.567265549276353,29.52823608132757,27.404034621548995,25.192300902317147,22.875822677512499,20.434553692429265,19.999582687695902,19.535582634767142,19.041486781488668,18.516195488670711,17.958575299366533,17.367457983116445,16.741639554506467,16.079879265373815,15.380898569974947,14.64338006241409,13.865966385612685,13.047259111081807,12.185817588740919,12.45390557569322,12.727891498358471,13.007905111322357,13.294079023771449,13.58654876229442,{"$f":"$AJ139/$AI139*AJ139","v":13.885452835064898},{"$f":"$AJ139/$AI139*AK139","v":14.190932797436327},14.503133318979927,14.822202251997485,15.148290701541431,15.481553096975341,15.8221472651088,16.170234504941195,16.525979664049903,16.889551216659001,17.261121343425501,17.640866012980862,18.028965065266441,18.425602296702301,18.830965547229752,19.245246789268808,19.668642218632723,20.101352347442642,20.543582099086379,20.995540905266278,21.457442805182136,21.929506546896143,22.411955690927858,22.905018716128271,23.408929127883095,23.923925568696525,24.450251931207848,24.988157473694422,25.537896938115701,26.099730670754248,26.673924745510842,27.26075108991208,27.860487613890147,28.473418341395732,29.099833544906438,29.74002988289438,30.394310540318056,31.062985372205056,31.746371050393567,32.444791213502228]
[null,null,{"$f":"'DATA (Real)'!C136","v":"James and Tom"},{"$f":"'DATA (Real)'!D136","v":"Fuel Costs ($/MMBtu) - Amonia"},{"$f":"'DATA (Real)'!E136","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,null,39.679006133681327,38.214913469462104,36.376344749044947,34.451729925676943,32.456147479100828,30.384857393075347,28.232347986644189,25.996506134778656,23.660306108245265,21.203946585964527,20.764638543492012,20.297578757980069,19.801796487022742,19.27629247964984,18.720038207597906,18.131975076878678,17.511013619156923,16.856032662437471,16.165878480549448,15.439363920903112,14.675267509982145,13.872332536021263,13.029266108305659,13.315909962688384,13.608859981867528,13.908254901468615,14.214236509300925,14.526949712505544,{"$f":"$AJ140/$AI140*AJ140","v":14.846542606180666},15.173166543516642,15.506976207474008,15.848129684038437,16.196788537087283,16.553117884903202,16.917286478371071,17.289466780895236,17.66983505007493,18.05857142117658,18.455859992442466,18.8618889122762,19.276850468346275,19.700941178649895,20.134361884580194,20.577317846040959,21.030018838653859,21.492679253104246,21.965518196672541,22.448759596999338,22.942632308133323,23.447370218912255,23.963212363728324,24.490403035730349,25.029191902516416,25.579834124371779,26.142590475107959,26.717727465560333,27.305517469802663,27.906238854138323,28.520176108929366,29.147619983325814,29.788867622958982,30.444222710664079,31.113995610298687,31.798503513725258,32.498070591027215,33.213028144029813,33.943714763198471,34.690476487988839]
[null,"2.5% Annual Inflation",{"$f":"'DATA (Real)'!C137","v":"2021 IRP"},{"$f":"'DATA (Real)'!D137","v":"Fuel Costs ($/MMBtu) - Incremental Hog Fuel"},{"$f":"'DATA (Real)'!E137","v":"Wood Biomass"},null,null,null,2.0019999999999998,2.052,2.1040000000000001,2.1560000000000001,2.21,2.2650000000000001,2.3220000000000001,2.38,2.44,2.5009999999999999,2.5630000000000002,2.6269999999999998,2.6930000000000001,2.76,2.8290000000000002,2.9,2.972,3.0470000000000002,3.1230000000000002,3.2010000000000001,3.2810000000000001,3.363,3.4470000000000001,{"$f":"AE141*(1+0.025)","v":3.533175},3.6215043749999998,3.7120419843749994,3.804843033984374,3.899964109833983,3.9974632125798322,4.0973997928943273,4.1998347877166848,4.3048306574096014,4.4124514238448409,4.5227627094409613,4.6358317771769846,4.7517275716064091,4.8705207608965688,4.9922837799189823,5.1170908744169568,5.2450181462773804,5.3761435999343146,5.5105471899326721,5.6483108696809881,5.7895186414230126,5.9342566074585879,6.0826130226450523,6.2346783482111778,6.3905453069164571,6.5503089395893683,6.7140666630791017,6.8819183296560791,7.05396628789748,7.2303154450949165,7.4110733312222887,7.5963501645028453,7.7862589186154159,7.9809153915808002,8.1804382763703192,8.3849492332795759,8.5945729641115651,8.8094372882143528,9.0296732204197117,9.2554150509302033,9.4868004272034572,9.7239704378835423,9.9670696988306293,{"$f":"BV141*(1+0.025)","v":10.216246441301394},10.471652602333927]
[null,null,{"$f":"'DATA (Real)'!C138","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D138","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E138","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175,{"$f":"$AJ142/$AI142*AJ142","v":6.5696578518584179},{"$f":"$AJ142/$AI142*AK142","v":6.7158434336831219},6.8652818826761495,7.0180455804272759,7.1742085191344778,7.333846337442588,7.4970363570794163,7.6638576203070885,7.8343909282067319,8.0087188798150653,8.1869259121318354,8.3690983410174873,8.5553244030008706,8.7456942980172432,8.9403002330972541,9.1392364670280895,9.3425993560083924,9.5504874003190796,9.7630012920326656,9.9802439637841953,10.202320638627402,10.429338881000259,10.661408648824583,10.898642346764952,11.141154880672712,11.389063713241454,11.642488920900915,11.901553251976866,12.166382186145146,12.437103995208647,12.713849805226685,12.996753660026856,13.285952586130128,13.581586659120619,13.883799071492223,14.192736202004925,14.508547686584404,14.831386490799273,15.161408983951063,15.498775014812809]
[null,null,{"$f":"'DATA (Real)'!C139","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D139","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E139","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175,{"$f":"$AJ143/$AI143*AJ143","v":6.5696578518584179},6.7158434336831219,6.8652818826761495,7.0180455804272759,7.1742085191344778,7.333846337442588,7.4970363570794163,7.6638576203070885,7.8343909282067319,8.0087188798150653,8.1869259121318354,8.3690983410174873,8.5553244030008706,8.7456942980172432,8.9403002330972541,9.1392364670280895,9.3425993560083924,9.5504874003190796,9.7630012920326656,9.9802439637841953,10.202320638627402,10.429338881000259,10.661408648824583,10.898642346764952,11.141154880672712,11.389063713241454,11.642488920900915,11.901553251976866,12.166382186145146,12.437103995208647,12.713849805226685,12.996753660026856,13.285952586130128,13.581586659120619,13.883799071492223,14.192736202004925,14.508547686584404,14.831386490799273,15.161408983951063,15.498775014812809]
[null,null,{"$f":"'DATA (Real)'!C140","v":"2021 IRP"},{"$f":"'DATA (Real)'!D140","v":"Variable Charge"},{"$f":"'DATA (Real)'!E140","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'DATA (Real)'!F140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!G140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!H140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!I140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!J140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!K140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!L140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!M140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!N140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!O140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!P140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Q140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!R140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!S140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!T140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!U140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!V140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!W140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!X140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Y140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!Z140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AA140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AB140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AC140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AD140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AE140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AF140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AG140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AH140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AI140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AJ140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AK140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AL140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AM140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AN140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AO140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AP140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AQ140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AR140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AS140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AT140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AU140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AV140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AW140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AX140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AY140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!AZ140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BA140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BB140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BC140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BD140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BE140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BF140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BG140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BH140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BI140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BJ140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BK140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BL140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BM140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BN140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BO140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BP140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BQ140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BR140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BS140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BT140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BU140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BV140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BW140","v":5.0000000000000002E-5},{"$f":"'DATA (Real)'!BX140","v":5.0000000000000002E-5}]
[null,null,{"$f":"'DATA (Real)'!C141","v":"Natural Gas Price Forecast"},{"$f":"'DATA (Real)'!D141","v":"Fuel Costs ($/MMBtu) - Malin"},{"$f":"'DATA (Real)'!E141","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,8.6651340690161245,5.7932625553088721,4.6619995964456233,4.053820274626232,3.7212028655076312,3.5577032154492887,3.5505212929753056,3.6313913066521173,3.7937145301298045,3.9621571346526601,4.0635507079345397,4.2151238211340631,4.2645135439713311,4.3800067704493673,4.4630113751901623,4.5608006469741111,4.6260439788209933,4.7728649508196579,5.0040130371133849,5.121975320713128,5.2177781378817576,5.4110932579911299,5.5243163027503668,5.7247170874408759,5.9076183601508889,6.0383152087560914,6.167659962606951,6.2867636068077433,6.4266543311619175]
[]
[null,{"$f":"D147","v":"Mid-Columbia (off-peak)"},null,{"$f":"'DATA (Real)'!D143","v":"Mid-Columbia (off-peak)"}]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D144","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E144","v":"Distribution Scale 4hr Lithium-Ion"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,{"$f":"AE148*(1+AF$2)","v":48.595410821342469},{"$f":"AF148*(1+AG$2)","v":49.664509859412007},50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D145","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E145","v":"Distribution Scale 8hr Lithium-Ion"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,{"$f":"AE149*(1+AF$2)","v":48.595410821342469},49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D146","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E146","v":"4hr Lithium-Ion"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.595410821342469,49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D147","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E147","v":"8hr Lithium-Ion"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.595410821342469,49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D148","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E148","v":"16hr Lithium-Ion"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.595410821342469,49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D149","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E149","v":"4 hr Vanadium Flow Battery"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.595410821342469,49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D150","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E150","v":"4 hr Zinc Bromide Flow Battery"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.595410821342469,49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,{"$f":"AL154*(1+AM$2)","v":56.591542110941319},57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D151","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E151","v":"100hr Iron Oxide"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.595410821342469,49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D152","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E152","v":"Liquid Air"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.595410821342469,49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D153","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E153","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.595410821342469,49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D154","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E154","v":"Pumped Hydro (16 hr/ 100 MW)"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.595410821342469,49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,121.2084455213667,123.87503132283676,126.60028201193917]
[null,"CPI Inflator (after 2045)","Internal",{"$f":"'DATA (Real)'!D155","v":"Mid-Columbia (off-peak) $/MWh"},{"$f":"'DATA (Real)'!E155","v":"Pumped Hyrdo (24 hr/ 100 MW)"},null,null,null,47.250245234171551,42.695291233062747,35.737634620666505,33.298855654398601,29.94199250539144,29.873882106145224,29.969028625488281,34.386924508412676,32.3403474966685,31.446651989618939,32.465719086329145,32.996186469395958,34.316011184056599,34.902709827423095,36.589668127695717,36.321291920344038,37.435441672007244,39.591238657633461,39.797599767049157,41.420371265411376,42.373192412058515,47.640904057820642,47.549325656890872,48.595410821342469,49.664509859412007,50.757129076319075,51.873785915998099,53.015009206150054,54.181339408685353,55.373328875676435,56.591542110941319,57.836556037382032,59.108960270204435,60.409357396148934,61.738363258864212,63.096607250559224,64.484732610071532,65.903396727493103,67.353271455497946,68.835043427518897,70.349414382924309,71.897101499348651,73.478837732334327,75.095372162445685,76.747470350019498,78.435914697719923,80.161504821069769,81.925057927133309,83.72740920153025,85.569412203963921,87.451939272451128,89.375881936445055,91.34215133904685,93.351678668505883,95.405415599213015,97.504334742395699,99.649430106728403,101.84171756907642,104.08223535559611,106.37204453341923,108.71222951315445,111.10389856244386,113.54818433081762,116.04624438609561,118.59926176258972,{"$f":"BU159*(1+BV$2)","v":121.2084455213667},123.87503132283676,126.60028201193917]
[]
[null,{"$f":"D161","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},null,{"$f":"'DATA (Real)'!D157","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C158","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D158","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E158","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F158","v":57.013691089493207},{"$f":"'DATA (Real)'!G158*G$4/100","v":49.92043281760207},{"$f":"'DATA (Real)'!H158*H$4/100","v":49.715216463296244},{"$f":"'DATA (Real)'!I158*I$4/100","v":46.985205920163672},{"$f":"'DATA (Real)'!J158*J$4/100","v":44.684029190835552},{"$f":"'DATA (Real)'!K158*K$4/100","v":43.223749773497396},{"$f":"'DATA (Real)'!L158*L$4/100","v":42.304237902328481},{"$f":"'DATA (Real)'!M158*M$4/100","v":41.536199576583549},{"$f":"'DATA (Real)'!N158*N$4/100","v":40.480666257446686},{"$f":"'DATA (Real)'!O158*O$4/100","v":39.805842610214427},{"$f":"'DATA (Real)'!P158*P$4/100","v":39.081734080035361},{"$f":"'DATA (Real)'!Q158*Q$4/100","v":39.462117054932676},{"$f":"'DATA (Real)'!R158*R$4/100","v":39.820030555905483},{"$f":"'DATA (Real)'!S158*S$4/100","v":40.174592586266634},{"$f":"'DATA (Real)'!T158*T$4/100","v":40.525482451174618},{"$f":"'DATA (Real)'!U158*U$4/100","v":40.872366967326656},{"$f":"'DATA (Real)'!V158*V$4/100","v":41.214900068683122},{"$f":"'DATA (Real)'!W158*W$4/100","v":41.552722400886978},{"$f":"'DATA (Real)'!X158*X$4/100","v":41.885460904074719},{"$f":"'DATA (Real)'!Y158*Y$4/100","v":42.212728383760698},{"$f":"'DATA (Real)'!Z158*Z$4/100","v":42.534123069475115},{"$f":"'DATA (Real)'!AA158*AA$4/100","v":42.849228160823344},{"$f":"'DATA (Real)'!AB158*AB$4/100","v":43.157611360625154},{"$f":"'DATA (Real)'!AC158*AC$4/100","v":43.458824394788572},{"$f":"'DATA (Real)'!AD158*AD$4/100","v":43.752402518556636},{"$f":"'DATA (Real)'!AE158*AE$4/100","v":44.03786400876325},{"$f":"'DATA (Real)'!AF158*AF$4/100","v":44.314709641720093},{"$f":"'DATA (Real)'!AG158*AG$4/100","v":44.582422156346674},{"$f":"'DATA (Real)'!AH158*AH$4/100","v":44.840465702150411},{"$f":"'DATA (Real)'!AI158*AI$4/100","v":45.088285271645844},{"$f":"'DATA (Real)'!AJ158*AJ$4/100","v":45.325306116799041},{"$f":"'DATA (Real)'!AK158*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL158*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM158*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN158*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO158*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP158*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ158*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR158*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS158*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT158*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU158*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV158*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW158*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX158*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY158*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ158*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA158*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB158*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC158*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD158*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE158*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF158*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG158*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH158*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI158*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ158*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK158*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL158*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM158*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN158*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO158*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP158*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ158*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR158*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS158*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT158*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU158*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV158*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW158*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX158*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C159","v":"NREL Utility-Scale Battery Storage - 8Hr"},{"$f":"'DATA (Real)'!D159","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E159","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F159","v":105.79472726244683},{"$f":"'DATA (Real)'!G159*G$4/100","v":91.780311282449205},{"$f":"'DATA (Real)'!H159*H$4/100","v":90.63446510510623},{"$f":"'DATA (Real)'!I159*I$4/100","v":85.12626898460087},{"$f":"'DATA (Real)'!J159*J$4/100","v":79.848256284519891},{"$f":"'DATA (Real)'!K159*K$4/100","v":77.040710166414343},{"$f":"'DATA (Real)'!L159*L$4/100","v":74.696214546796767},{"$f":"'DATA (Real)'!M159*M$4/100","v":72.741093333382466},{"$f":"'DATA (Real)'!N159*N$4/100","v":70.419532896112571},{"$f":"'DATA (Real)'!O159*O$4/100","v":68.407873768971214},{"$f":"'DATA (Real)'!P159*P$4/100","v":66.61351714264238},{"$f":"'DATA (Real)'!Q159*Q$4/100","v":67.256565224406543},{"$f":"'DATA (Real)'!R159*R$4/100","v":67.866500248853114},{"$f":"'DATA (Real)'!S159*S$4/100","v":68.47072023680704},{"$f":"'DATA (Real)'!T159*T$4/100","v":69.068678518110488},{"$f":"'DATA (Real)'!U159*U$4/100","v":69.659807135196345},{"$f":"'DATA (Real)'!V159*V$4/100","v":70.243516171031501},{"$f":"'DATA (Real)'!W159*W$4/100","v":70.81919305778969},{"$f":"'DATA (Real)'!X159*X$4/100","v":71.386201865738784},{"$f":"'DATA (Real)'!Y159*Y$4/100","v":71.943882571797701},{"$f":"'DATA (Real)'!Z159*Z$4/100","v":72.491550307219811},{"$f":"'DATA (Real)'!AA159*AA$4/100","v":73.028494583836022},{"$f":"'DATA (Real)'!AB159*AB$4/100","v":73.553978498274404},{"$f":"'DATA (Real)'!AC159*AC$4/100","v":74.067237913569841},{"$f":"'DATA (Real)'!AD159*AD$4/100","v":74.567480617545101},{"$f":"'DATA (Real)'!AE159*AE$4/100","v":75.053885457344748},{"$f":"'DATA (Real)'!AF159*AF$4/100","v":75.525601449476994},{"$f":"'DATA (Real)'!AG159*AG$4/100","v":75.981746864701378},{"$f":"'DATA (Real)'!AH159*AH$4/100","v":76.421408287094494},{"$f":"'DATA (Real)'!AI159*AI$4/100","v":76.843639646590404},{"$f":"'DATA (Real)'!AJ159*AJ$4/100","v":77.234329938769221},{"$f":"'DATA (Real)'!AK159*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL159*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM159*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN159*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO159*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP159*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ159*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR159*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS159*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT159*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU159*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV159*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW159*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX159*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY159*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ159*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA159*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB159*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC159*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD159*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE159*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF159*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG159*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH159*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI159*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ159*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK159*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL159*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM159*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN159*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO159*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP159*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ159*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR159*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS159*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT159*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU159*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV159*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW159*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX159*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C160","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D160","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E160","v":"4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F160","v":43.180861120239101},{"$f":"'DATA (Real)'!G160*G$4/100","v":37.808590101200252},{"$f":"'DATA (Real)'!H160*H$4/100","v":37.653163944332555},{"$f":"'DATA (Real)'!I160*I$4/100","v":35.585516614943629},{"$f":"'DATA (Real)'!J160*J$4/100","v":33.842658174042668},{"$f":"'DATA (Real)'!K160*K$4/100","v":32.736676057960317},{"$f":"'DATA (Real)'!L160*L$4/100","v":32.040258870288127},{"$f":"'DATA (Real)'!M160*M$4/100","v":31.458564269478043},{"$f":"'DATA (Real)'!N160*N$4/100","v":30.65912755891863},{"$f":"'DATA (Real)'!O160*O$4/100","v":30.148031616260763},{"$f":"'DATA (Real)'!P160*P$4/100","v":29.599608434387438},{"$f":"'DATA (Real)'!Q160*Q$4/100","v":29.887701769473598},{"$f":"'DATA (Real)'!R160*R$4/100","v":30.158777240702182},{"$f":"'DATA (Real)'!S160*S$4/100","v":30.427314385008504},{"$f":"'DATA (Real)'!T160*T$4/100","v":30.693070315479794},{"$f":"'DATA (Real)'!U160*U$4/100","v":30.955792686729374},{"$f":"'DATA (Real)'!V160*V$4/100","v":31.215219396281313},{"$f":"'DATA (Real)'!W160*W$4/100","v":31.471078277393087},{"$f":"'DATA (Real)'!X160*X$4/100","v":31.723086783086099},{"$f":"'DATA (Real)'!Y160*Y$4/100","v":31.970951661143346},{"$f":"'DATA (Real)'!Z160*Z$4/100","v":32.214368619831973},{"$f":"'DATA (Real)'!AA160*AA$4/100","v":32.453021984098989},{"$f":"'DATA (Real)'!AB160*AB$4/100","v":32.686584341981671},{"$f":"'DATA (Real)'!AC160*AC$4/100","v":32.914716180971013},{"$f":"'DATA (Real)'!AD160*AD$4/100","v":33.13706551405437},{"$f":"'DATA (Real)'!AE160*AE$4/100","v":33.353267495161674},{"$f":"'DATA (Real)'!AF160*AF$4/100","v":33.562944023728981},{"$f":"'DATA (Real)'!AG160*AG$4/100","v":33.765703338085501},{"$f":"'DATA (Real)'!AH160*AH$4/100","v":33.961139597366376},{"$f":"'DATA (Real)'!AI160*AI$4/100","v":34.148832451639962},{"$f":"'DATA (Real)'!AJ160*AJ$4/100","v":34.328346599936317},{"$f":"'DATA (Real)'!AK160*AK$4/100","v":34.499231335851121},{"$f":"'DATA (Real)'!AL160*AL$4/100","v":34.6610200803918},{"$f":"'DATA (Real)'!AM160*AM$4/100","v":34.81322990172572},{"$f":"'DATA (Real)'!AN160*AN$4/100","v":34.955361021479419},{"$f":"'DATA (Real)'!AO160*AO$4/100","v":35.08689630722985},{"$f":"'DATA (Real)'!AP160*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ160*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR160*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS160*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT160*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU160*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV160*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW160*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX160*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY160*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ160*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA160*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB160*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC160*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD160*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE160*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF160*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG160*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH160*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI160*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ160*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK160*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL160*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM160*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN160*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO160*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP160*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ160*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR160*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS160*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT160*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU160*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV160*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW160*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX160*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C161","v":"NREL Utility-Scale Battery Storage - 8Hr"},{"$f":"'DATA (Real)'!D161","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E161","v":"8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F161","v":80.126498352869575},{"$f":"'DATA (Real)'!G161*G$4/100","v":69.512301331953324},{"$f":"'DATA (Real)'!H161*H$4/100","v":68.644463735342754},{"$f":"'DATA (Real)'!I161*I$4/100","v":64.472682411287877},{"$f":"'DATA (Real)'!J161*J$4/100","v":60.475236726964241},{"$f":"'DATA (Real)'!K161*K$4/100","v":58.348865732595797},{"$f":"'DATA (Real)'!L161*L$4/100","v":56.573198558393607},{"$f":"'DATA (Real)'!M161*M$4/100","v":55.09243462298803},{"$f":"'DATA (Real)'!N161*N$4/100","v":53.334138029514776},{"$f":"'DATA (Real)'!O161*O$4/100","v":51.810553575843777},{"$f":"'DATA (Real)'!P161*P$4/100","v":50.451549049017679},{"$f":"'DATA (Real)'!Q161*Q$4/100","v":50.938578907665281},{"$f":"'DATA (Real)'!R161*R$4/100","v":51.400529696672365},{"$f":"'DATA (Real)'!S161*S$4/100","v":51.858152048204673},{"$f":"'DATA (Real)'!T161*T$4/100","v":52.311031926831213},{"$f":"'DATA (Real)'!U161*U$4/100","v":52.758739174525751},{"$f":"'DATA (Real)'!V161*V$4/100","v":53.200827001666475},{"$f":"'DATA (Real)'!W161*W$4/100","v":53.636831463440714},{"$f":"'DATA (Real)'!X161*X$4/100","v":54.066270921264461},{"$f":"'DATA (Real)'!Y161*Y$4/100","v":54.488645488804153},{"$f":"'DATA (Real)'!Z161*Z$4/100","v":54.903436462189433},{"$f":"'DATA (Real)'!AA161*AA$4/100","v":55.310105733987292},{"$f":"'DATA (Real)'!AB161*AB$4/100","v":55.708095190496351},{"$f":"'DATA (Real)'!AC161*AC$4/100","v":56.096826091916824},{"$f":"'DATA (Real)'!AD161*AD$4/100","v":56.475698434927608},{"$f":"'DATA (Real)'!AE161*AE$4/100","v":56.844090297202094},{"$f":"'DATA (Real)'!AF161*AF$4/100","v":57.201357163374389},{"$f":"'DATA (Real)'!AG161*AG$4/100","v":57.546831231954158},{"$f":"'DATA (Real)'!AH161*AH$4/100","v":57.879820702684675},{"$f":"'DATA (Real)'!AI161*AI$4/100","v":58.199609043811087},{"$f":"'DATA (Real)'!AJ161*AJ$4/100","v":58.49550890444489},{"$f":"'DATA (Real)'!AK161*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL161*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM161*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN161*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO161*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP161*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ161*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR161*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS161*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT161*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU161*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV161*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW161*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX161*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY161*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ161*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA161*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB161*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC161*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD161*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE161*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF161*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG161*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH161*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI161*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ161*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK161*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL161*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM161*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN161*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO161*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP161*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ161*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR161*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS161*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT161*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU161*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV161*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW161*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX161*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C162","v":"NREL Utility-Scale Battery Storage - 16Hr"},{"$f":"'DATA (Real)'!D162","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E162","v":"16hr Lithium-Ion"},{"$f":"'DATA (Real)'!F162","v":154.01777281813045},{"$f":"'DATA (Real)'!G162*G$4/100","v":132.9197237934595},{"$f":"'DATA (Real)'!H162*H$4/100","v":130.62706331736317},{"$f":"'DATA (Real)'!I162*I$4/100","v":122.24701400397639},{"$f":"'DATA (Real)'!J162*J$4/100","v":113.74039383280738},{"$f":"'DATA (Real)'!K162*K$4/100","v":109.57324508186673},{"$f":"'DATA (Real)'!L162*L$4/100","v":105.63907793460459},{"$f":"'DATA (Real)'!M162*M$4/100","v":102.36017533000799},{"$f":"'DATA (Real)'!N162*N$4/100","v":98.684158970707102},{"$f":"'DATA (Real)'!O162*O$4/100","v":95.13559749500979},{"$f":"'DATA (Real)'!P162*P$4/100","v":92.15543027827816},{"$f":"'DATA (Real)'!Q162*Q$4/100","v":93.040333184048635},{"$f":"'DATA (Real)'!R162*R$4/100","v":93.884034608612723},{"$f":"'DATA (Real)'!S162*S$4/100","v":94.719827374597045},{"$f":"'DATA (Real)'!T162*T$4/100","v":95.546955149534085},{"$f":"'DATA (Real)'!U162*U$4/100","v":96.364632150118524},{"$f":"'DATA (Real)'!V162*V$4/100","v":97.172042212436821},{"$f":"'DATA (Real)'!W162*W$4/100","v":97.968337835535962},{"$f":"'DATA (Real)'!X162*X$4/100","v":98.752639197621193},{"$f":"'DATA (Real)'!Y162*Y$4/100","v":99.524033144125767},{"$f":"'DATA (Real)'!Z162*Z$4/100","v":100.28157214690435},{"$f":"'DATA (Real)'!AA162*AA$4/100","v":101.02427323376392},{"$f":"'DATA (Real)'!AB162*AB$4/100","v":101.7511168875257},{"$f":"'DATA (Real)'!AC162*AC$4/100","v":102.46104591380843},{"$f":"'DATA (Real)'!AD162*AD$4/100","v":103.15296427667407},{"$f":"'DATA (Real)'!AE162*AE$4/100","v":103.8257359012829},{"$f":"'DATA (Real)'!AF162*AF$4/100","v":104.47818344266517},{"$f":"'DATA (Real)'!AG162*AG$4/100","v":105.10908701969146},{"$f":"'DATA (Real)'!AH162*AH$4/100","v":105.71718291332128},{"$f":"'DATA (Real)'!AI162*AI$4/100","v":106.30116222815332},{"$f":"'DATA (Real)'!AJ162*AJ$4/100","v":106.82983351346202},{"$f":"'DATA (Real)'!AK162*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL162*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM162*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN162*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO162*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP162*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ162*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR162*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS162*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT162*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU162*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV162*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW162*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX162*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY162*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ162*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA162*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB162*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC162*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD162*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE162*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF162*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG162*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH162*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI162*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ162*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK162*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL162*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM162*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN162*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO162*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP162*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ162*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR162*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS162*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT162*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU162*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV162*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW162*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX162*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C163","v":"Internal"},{"$f":"'DATA (Real)'!D163","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E163","v":"4 hr Vanadium Flow Battery"},{"$f":"'DATA (Real)'!F163","v":57.150799999999997},{"$f":"'DATA (Real)'!G163*G$4/100","v":58.579569999999983},{"$f":"'DATA (Real)'!H163*H$4/100","v":62.792097302226765},{"$f":"'DATA (Real)'!I163*I$4/100","v":64.783862628653395},{"$f":"'DATA (Real)'!J163*J$4/100","v":66.307768030611982},{"$f":"'DATA (Real)'!K163*K$4/100","v":67.788641516628985},{"$f":"'DATA (Real)'!L163*L$4/100","v":69.302587843833692},{"$f":"'DATA (Real)'!M163*M$4/100","v":70.850345639012644},{"$f":"'DATA (Real)'!N163*N$4/100","v":72.409053243070929},{"$f":"'DATA (Real)'!O163*O$4/100","v":74.0020524144185},{"$f":"'DATA (Real)'!P163*P$4/100","v":75.630097567535699},{"$f":"'DATA (Real)'!Q163*Q$4/100","v":77.293959714021469},{"$f":"'DATA (Real)'!R163*R$4/100","v":78.994426827729953},{"$f":"'DATA (Real)'!S163*S$4/100","v":80.732304217940012},{"$f":"'DATA (Real)'!T163*T$4/100","v":82.5084149107347},{"$f":"'DATA (Real)'!U163*U$4/100","v":84.323600038770849},{"$f":"'DATA (Real)'!V163*V$4/100","v":86.178719239623831},{"$f":"'DATA (Real)'!W163*W$4/100","v":88.074651062895541},{"$f":"'DATA (Real)'!X163*X$4/100","v":90.012293386279254},{"$f":"'DATA (Real)'!Y163*Y$4/100","v":91.992563840777379},{"$f":"'DATA (Real)'!Z163*Z$4/100","v":94.016400245274497},{"$f":"'DATA (Real)'!AA163*AA$4/100","v":96.084761050670537},{"$f":"'DATA (Real)'!AB163*AB$4/100","v":98.198625793785283},{"$f":"'DATA (Real)'!AC163*AC$4/100","v":100.35899556124856},{"$f":"'DATA (Real)'!AD163*AD$4/100","v":102.56689346359603},{"$f":"'DATA (Real)'!AE163*AE$4/100","v":104.82336511979514},{"$f":"'DATA (Real)'!AF163*AF$4/100","v":107.12947915243063},{"$f":"'DATA (Real)'!AG163*AG$4/100","v":109.48632769378412},{"$f":"'DATA (Real)'!AH163*AH$4/100","v":111.89502690304737},{"$f":"'DATA (Real)'!AI163*AI$4/100","v":114.35671749491441},{"$f":"'DATA (Real)'!AJ163*AJ$4/100","v":116.87256527980252},{"$f":"'DATA (Real)'!AK163*AK$4/100","v":119.44376171595817},{"$f":"'DATA (Real)'!AL163*AL$4/100","v":122.07152447370925},{"$f":"'DATA (Real)'!AM163*AM$4/100","v":124.75709801213087},{"$f":"'DATA (Real)'!AN163*AN$4/100","v":127.50175416839775},{"$f":"'DATA (Real)'!AO163*AO$4/100","v":130.3067927601025},{"$f":"'DATA (Real)'!AP163*AP$4/100","v":133.17354220082473},{"$f":"'DATA (Real)'!AQ163*AQ$4/100","v":136.10336012924287},{"$f":"'DATA (Real)'!AR163*AR$4/100","v":139.09763405208622},{"$f":"'DATA (Real)'!AS163*AS$4/100","v":142.15778200123214},{"$f":"'DATA (Real)'!AT163*AT$4/100","v":145.28525320525924},{"$f":"'DATA (Real)'!AU163*AU$4/100","v":148.48152877577493},{"$f":"'DATA (Real)'!AV163*AV$4/100","v":151.74812240884197},{"$f":"'DATA (Real)'!AW163*AW$4/100","v":155.08658110183652},{"$f":"'DATA (Real)'!AX163*AX$4/100","v":158.49848588607694},{"$f":"'DATA (Real)'!AY163*AY$4/100","v":161.98545257557063},{"$f":"'DATA (Real)'!AZ163*AZ$4/100","v":165.54913253223319},{"$f":"'DATA (Real)'!BA163*BA$4/100","v":169.19121344794232},{"$f":"'DATA (Real)'!BB163*BB$4/100","v":172.91342014379705},{"$f":"'DATA (Real)'!BC163*BC$4/100","v":176.7175153869606},{"$f":"'DATA (Real)'!BD163*BD$4/100","v":180.60530072547371},{"$f":"'DATA (Real)'!BE163*BE$4/100","v":184.5786173414341},{"$f":"'DATA (Real)'!BF163*BF$4/100","v":188.63934692294569},{"$f":"'DATA (Real)'!BG163*BG$4/100","v":192.78941255525049},{"$f":"'DATA (Real)'!BH163*BH$4/100","v":197.030779631466},{"$f":"'DATA (Real)'!BI163*BI$4/100","v":201.36545678335824},{"$f":"'DATA (Real)'!BJ163*BJ$4/100","v":205.79549683259214},{"$f":"'DATA (Real)'!BK163*BK$4/100","v":210.32299776290918},{"$f":"'DATA (Real)'!BL163*BL$4/100","v":214.95010371369321},{"$f":"'DATA (Real)'!BM163*BM$4/100","v":219.67900599539445},{"$f":"'DATA (Real)'!BN163*BN$4/100","v":224.51194412729313},{"$f":"'DATA (Real)'!BO163*BO$4/100","v":229.45120689809357},{"$f":"'DATA (Real)'!BP163*BP$4/100","v":234.49913344985166},{"$f":"'DATA (Real)'!BQ163*BQ$4/100","v":239.65811438574838},{"$f":"'DATA (Real)'!BR163*BR$4/100","v":244.93059290223485},{"$f":"'DATA (Real)'!BS163*BS$4/100","v":250.31906594608404},{"$f":"'DATA (Real)'!BT163*BT$4/100","v":255.82608539689789},{"$f":"'DATA (Real)'!BU163*BU$4/100","v":261.45425927562968},{"$f":"'DATA (Real)'!BV163*BV$4/100","v":267.20625297969355},{"$f":"'DATA (Real)'!BW163*BW$4/100","v":273.08479054524679},{"$f":"'DATA (Real)'!BX163*BX$4/100","v":279.09265593724223}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C164","v":"Internal"},{"$f":"'DATA (Real)'!D164","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E164","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'DATA (Real)'!F164","v":64.295000000000002},{"$f":"'DATA (Real)'!G164*G$4/100","v":65.902374999999992},{"$f":"'DATA (Real)'!H164*H$4/100","v":70.6414940131489},{"$f":"'DATA (Real)'!I164*I$4/100","v":72.88224220324598},{"$f":"'DATA (Real)'!J164*J$4/100","v":74.596645113072739},{"$f":"'DATA (Real)'!K164*K$4/100","v":76.262636853931369},{"$f":"'DATA (Real)'!L164*L$4/100","v":77.965835743669174},{"$f":"'DATA (Real)'!M164*M$4/100","v":79.707072741944444},{"$f":"'DATA (Real)'!N164*N$4/100","v":81.460628342267228},{"$f":"'DATA (Real)'!O164*O$4/100","v":83.252762165797108},{"$f":"'DATA (Real)'!P164*P$4/100","v":85.084322933444639},{"$f":"'DATA (Real)'!Q164*Q$4/100","v":86.956178037980422},{"$f":"'DATA (Real)'!R164*R$4/100","v":88.869213954816004},{"$f":"'DATA (Real)'!S164*S$4/100","v":90.824336661821945},{"$f":"'DATA (Real)'!T164*T$4/100","v":92.822472068382027},{"$f":"'DATA (Real)'!U164*U$4/100","v":94.864566453886439},{"$f":"'DATA (Real)'!V164*V$4/100","v":96.951586915871943},{"$f":"'DATA (Real)'!W164*W$4/100","v":99.08452182802111},{"$f":"'DATA (Real)'!X164*X$4/100","v":101.26438130823759},{"$f":"'DATA (Real)'!Y164*Y$4/100","v":103.49219769701882},{"$f":"'DATA (Real)'!Z164*Z$4/100","v":105.76902604635323},{"$f":"'DATA (Real)'!AA164*AA$4/100","v":108.095944619373},{"$f":"'DATA (Real)'!AB164*AB$4/100","v":110.47405540099921},{"$f":"'DATA (Real)'!AC164*AC$4/100","v":112.90448461982119},{"$f":"'DATA (Real)'!AD164*AD$4/100","v":115.38838328145725},{"$f":"'DATA (Real)'!AE164*AE$4/100","v":117.92692771364931},{"$f":"'DATA (Real)'!AF164*AF$4/100","v":120.5213201233496},{"$f":"'DATA (Real)'!AG164*AG$4/100","v":123.17278916606328},{"$f":"'DATA (Real)'!AH164*AH$4/100","v":125.88259052771667},{"$f":"'DATA (Real)'!AI164*AI$4/100","v":128.65200751932645},{"$f":"'DATA (Real)'!AJ164*AJ$4/100","v":131.48235168475162},{"$f":"'DATA (Real)'!AK164*AK$4/100","v":134.37496342181615},{"$f":"'DATA (Real)'!AL164*AL$4/100","v":137.33121261709613},{"$f":"'DATA (Real)'!AM164*AM$4/100","v":140.35249929467224},{"$f":"'DATA (Real)'!AN164*AN$4/100","v":143.44025427915503},{"$f":"'DATA (Real)'!AO164*AO$4/100","v":146.59593987329646},{"$f":"'DATA (Real)'!AP164*AP$4/100","v":149.82105055050897},{"$f":"'DATA (Real)'!AQ164*AQ$4/100","v":153.11711366262017},{"$f":"'DATA (Real)'!AR164*AR$4/100","v":156.4856901631978},{"$f":"'DATA (Real)'!AS164*AS$4/100","v":159.92837534678816},{"$f":"'DATA (Real)'!AT164*AT$4/100","v":163.44679960441749},{"$f":"'DATA (Real)'!AU164*AU$4/100","v":167.04262919571465},{"$f":"'DATA (Real)'!AV164*AV$4/100","v":170.71756703802038},{"$f":"'DATA (Real)'!AW164*AW$4/100","v":174.47335351285685},{"$f":"'DATA (Real)'!AX164*AX$4/100","v":178.31176729013973},{"$f":"'DATA (Real)'!AY164*AY$4/100","v":182.2346261705228},{"$f":"'DATA (Real)'!AZ164*AZ$4/100","v":186.24378794627432},{"$f":"'DATA (Real)'!BA164*BA$4/100","v":190.34115128109235},{"$f":"'DATA (Real)'!BB164*BB$4/100","v":194.52865660927637},{"$f":"'DATA (Real)'!BC164*BC$4/100","v":198.80828705468045},{"$f":"'DATA (Real)'!BD164*BD$4/100","v":203.18206936988344},{"$f":"'DATA (Real)'!BE164*BE$4/100","v":207.65207489602085},{"$f":"'DATA (Real)'!BF164*BF$4/100","v":212.2204205437333},{"$f":"'DATA (Real)'!BG164*BG$4/100","v":216.88926979569544},{"$f":"'DATA (Real)'!BH164*BH$4/100","v":221.66083373120077},{"$f":"'DATA (Real)'!BI164*BI$4/100","v":226.53737207328714},{"$f":"'DATA (Real)'!BJ164*BJ$4/100","v":231.5211942588995},{"$f":"'DATA (Real)'!BK164*BK$4/100","v":236.61466053259531},{"$f":"'DATA (Real)'!BL164*BL$4/100","v":241.8201830643124},{"$f":"'DATA (Real)'!BM164*BM$4/100","v":247.1402270917273},{"$f":"'DATA (Real)'!BN164*BN$4/100","v":252.57731208774527},{"$f":"'DATA (Real)'!BO164*BO$4/100","v":258.13401295367572},{"$f":"'DATA (Real)'!BP164*BP$4/100","v":263.81296123865656},{"$f":"'DATA (Real)'!BQ164*BQ$4/100","v":269.61684638590702},{"$f":"'DATA (Real)'!BR164*BR$4/100","v":275.54841700639696},{"$f":"'DATA (Real)'!BS164*BS$4/100","v":281.6104821805377},{"$f":"'DATA (Real)'!BT164*BT$4/100","v":287.80591278850954},{"$f":"'DATA (Real)'!BU164*BU$4/100","v":294.13764286985673},{"$f":"'DATA (Real)'!BV164*BV$4/100","v":300.60867101299368},{"$f":"'DATA (Real)'!BW164*BW$4/100","v":307.22206177527949},{"$f":"'DATA (Real)'!BX164*BX$4/100","v":313.98094713433568}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C165","v":"Internal"},{"$f":"'DATA (Real)'!D165","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E165","v":"100hr Iron Oxide"},null,null,{"$f":"'DATA (Real)'!H165","v":30},{"$f":"'DATA (Real)'!I165*I$4/$H$4","v":30.951599999999999},{"$f":"'DATA (Real)'!J165*J$4/$H$4","v":31.679671907499998},{"$f":"'DATA (Real)'!K165*K$4/$H$4","v":32.387184580100829},{"$f":"'DATA (Real)'!L165*L$4/$H$4","v":33.110498369056415},{"$f":"'DATA (Real)'!M165*M$4/$H$4","v":33.849966165965341},{"$f":"'DATA (Real)'!N165*N$4/$H$4","v":34.594665421616575},{"$f":"'DATA (Real)'!O165*O$4/$H$4","v":35.355748060892147},{"$f":"'DATA (Real)'!P165*P$4/$H$4","v":36.133574518231775},{"$f":"'DATA (Real)'!Q165*Q$4/$H$4","v":36.928513157632871},{"$f":"'DATA (Real)'!R165*R$4/$H$4","v":37.74094044710079},{"$f":"'DATA (Real)'!S165*S$4/$H$4","v":38.571241136937019},{"$f":"'DATA (Real)'!T165*T$4/$H$4","v":39.419808441949627},{"$f":"'DATA (Real)'!U165*U$4/$H$4","v":40.287044227672517},{"$f":"'DATA (Real)'!V165*V$4/$H$4","v":41.173359200681318},{"$f":"'DATA (Real)'!W165*W$4/$H$4","v":42.079173103096302},{"$f":"'DATA (Real)'!X165*X$4/$H$4","v":43.004914911364416},{"$f":"'DATA (Real)'!Y165*Y$4/$H$4","v":43.951023039414437},{"$f":"'DATA (Real)'!Z165*Z$4/$H$4","v":44.917945546281558},{"$f":"'DATA (Real)'!AA165*AA$4/$H$4","v":45.906140348299751},{"$f":"'DATA (Real)'!AB165*AB$4/$H$4","v":46.916075435962341},{"$f":"'DATA (Real)'!AC165*AC$4/$H$4","v":47.948229095553522},{"$f":"'DATA (Real)'!AD165*AD$4/$H$4","v":49.003090135655697},{"$f":"'DATA (Real)'!AE165*AE$4/$H$4","v":50.081158118640118},{"$f":"'DATA (Real)'!AF165*AF$4/$H$4","v":51.182943597250201},{"$f":"'DATA (Real)'!AG165*AG$4/$H$4","v":52.308968356389705},{"$f":"'DATA (Real)'!AH165*AH$4/$H$4","v":53.459765660230282},{"$f":"'DATA (Real)'!AI165*AI$4/$H$4","v":54.635880504755349},{"$f":"'DATA (Real)'!AJ165*AJ$4/$H$4","v":55.837869875859965},{"$f":"'DATA (Real)'!AK165*AK$4/$H$4","v":57.066303013128881},{"$f":"'DATA (Real)'!AL165*AL$4/$H$4","v":58.321761679417719},{"$f":"'DATA (Real)'!AM165*AM$4/$H$4","v":59.604840436364917},{"$f":"'DATA (Real)'!AN165*AN$4/$H$4","v":60.916146925964938},{"$f":"'DATA (Real)'!AO165*AO$4/$H$4","v":62.256302158336169},{"$f":"'DATA (Real)'!AP165*AP$4/$H$4","v":63.625940805819567},{"$f":"'DATA (Real)'!AQ165*AQ$4/$H$4","v":65.025711503547598},{"$f":"'DATA (Real)'!AR165*AR$4/$H$4","v":66.456277156625646},{"$f":"'DATA (Real)'!AS165*AS$4/$H$4","v":67.918315254071402},{"$f":"'DATA (Real)'!AT165*AT$4/$H$4","v":69.412518189660972},{"$f":"'DATA (Real)'!AU165*AU$4/$H$4","v":70.939593589833507},{"$f":"'DATA (Real)'!AV165*AV$4/$H$4","v":72.500264648809846},{"$f":"'DATA (Real)'!AW165*AW$4/$H$4","v":74.09527047108368},{"$f":"'DATA (Real)'!AX165*AX$4/$H$4","v":75.725366421447532},{"$f":"'DATA (Real)'!AY165*AY$4/$H$4","v":77.391324482719369},{"$f":"'DATA (Real)'!AZ165*AZ$4/$H$4","v":79.09393362133919},{"$f":"'DATA (Real)'!BA165*BA$4/$H$4","v":80.83400016100866},{"$f":"'DATA (Real)'!BB165*BB$4/$H$4","v":82.612348164550852},{"$f":"'DATA (Real)'!BC165*BC$4/$H$4","v":84.429819824170977},{"$f":"'DATA (Real)'!BD165*BD$4/$H$4","v":86.287275860302728},{"$f":"'DATA (Real)'!BE165*BE$4/$H$4","v":88.185595929229379},{"$f":"'DATA (Real)'!BF165*BF$4/$H$4","v":90.125679039672434},{"$f":"'DATA (Real)'!BG165*BG$4/$H$4","v":92.108443978545225},{"$f":"'DATA (Real)'!BH165*BH$4/$H$4","v":94.134829746073237},{"$f":"'DATA (Real)'!BI165*BI$4/$H$4","v":96.205796000486842},{"$f":"'DATA (Real)'!BJ165*BJ$4/$H$4","v":98.322323512497562},{"$f":"'DATA (Real)'!BK165*BK$4/$H$4","v":100.48541462977251},{"$f":"'DATA (Real)'!BL165*BL$4/$H$4","v":102.6960937516275},{"$f":"'DATA (Real)'!BM165*BM$4/$H$4","v":104.95540781416329},{"$f":"'DATA (Real)'!BN165*BN$4/$H$4","v":107.26442678607489},{"$f":"'DATA (Real)'!BO165*BO$4/$H$4","v":109.62424417536856},{"$f":"'DATA (Real)'!BP165*BP$4/$H$4","v":112.03597754722666},{"$f":"'DATA (Real)'!BQ165*BQ$4/$H$4","v":114.50076905326566},{"$f":"'DATA (Real)'!BR165*BR$4/$H$4","v":117.0197859724375},{"$f":"'DATA (Real)'!BS165*BS$4/$H$4","v":119.59422126383112},{"$f":"'DATA (Real)'!BT165*BT$4/$H$4","v":122.22529413163542},{"$f":"'DATA (Real)'!BU165*BU$4/$H$4","v":124.9142506025314},{"$f":"'DATA (Real)'!BV165*BV$4/$H$4","v":127.66236411578711},{"$f":"'DATA (Real)'!BW165*BW$4/$H$4","v":130.47093612633444},{"$f":"'DATA (Real)'!BX165*BX$4/$H$4","v":133.34129672111376}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C166","v":"Internal"},{"$f":"'DATA (Real)'!D166","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E166","v":"Liquid Air"},null,null,{"$f":"'DATA (Real)'!H166","v":25},{"$f":"'DATA (Real)'!I166*I$4/$H$4","v":25.793000000000003},{"$f":"'DATA (Real)'!J166*J$4/$H$4","v":26.399726589583331},{"$f":"'DATA (Real)'!K166*K$4/$H$4","v":26.989320483417355},{"$f":"'DATA (Real)'!L166*L$4/$H$4","v":27.592081974213677},{"$f":"'DATA (Real)'!M166*M$4/$H$4","v":28.208305138304446},{"$f":"'DATA (Real)'!N166*N$4/$H$4","v":28.828887851347151},{"$f":"'DATA (Real)'!O166*O$4/$H$4","v":29.463123384076784},{"$f":"'DATA (Real)'!P166*P$4/$H$4","v":30.111312098526476},{"$f":"'DATA (Real)'!Q166*Q$4/$H$4","v":30.773760964694059},{"$f":"'DATA (Real)'!R166*R$4/$H$4","v":31.450783705917328},{"$f":"'DATA (Real)'!S166*S$4/$H$4","v":32.142700947447508},{"$f":"'DATA (Real)'!T166*T$4/$H$4","v":32.849840368291353},{"$f":"'DATA (Real)'!U166*U$4/$H$4","v":33.572536856393761},{"$f":"'DATA (Real)'!V166*V$4/$H$4","v":34.311132667234425},{"$f":"'DATA (Real)'!W166*W$4/$H$4","v":35.065977585913586},{"$f":"'DATA (Real)'!X166*X$4/$H$4","v":35.837429092803681},{"$f":"'DATA (Real)'!Y166*Y$4/$H$4","v":36.625852532845364},{"$f":"'DATA (Real)'!Z166*Z$4/$H$4","v":37.431621288567968},{"$f":"'DATA (Real)'!AA166*AA$4/$H$4","v":38.25511695691646},{"$f":"'DATA (Real)'!AB166*AB$4/$H$4","v":39.096729529968627},{"$f":"'DATA (Real)'!AC166*AC$4/$H$4","v":39.956857579627929},{"$f":"'DATA (Real)'!AD166*AD$4/$H$4","v":40.83590844637974},{"$f":"'DATA (Real)'!AE166*AE$4/$H$4","v":41.734298432200106},{"$f":"'DATA (Real)'!AF166*AF$4/$H$4","v":42.652452997708508},{"$f":"'DATA (Real)'!AG166*AG$4/$H$4","v":43.590806963658089},{"$f":"'DATA (Real)'!AH166*AH$4/$H$4","v":44.549804716858567},{"$f":"'DATA (Real)'!AI166*AI$4/$H$4","v":45.52990042062946},{"$f":"'DATA (Real)'!AJ166*AJ$4/$H$4","v":46.531558229883302},{"$f":"'DATA (Real)'!AK166*AK$4/$H$4","v":47.55525251094074},{"$f":"'DATA (Real)'!AL166*AL$4/$H$4","v":48.60146806618144},{"$f":"'DATA (Real)'!AM166*AM$4/$H$4","v":49.67070036363743},{"$f":"'DATA (Real)'!AN166*AN$4/$H$4","v":50.763455771637453},{"$f":"'DATA (Real)'!AO166*AO$4/$H$4","v":51.880251798613472},{"$f":"'DATA (Real)'!AP166*AP$4/$H$4","v":53.021617338182971},{"$f":"'DATA (Real)'!AQ166*AQ$4/$H$4","v":54.188092919622996},{"$f":"'DATA (Real)'!AR166*AR$4/$H$4","v":55.3802309638547},{"$f":"'DATA (Real)'!AS166*AS$4/$H$4","v":56.598596045059502},{"$f":"'DATA (Real)'!AT166*AT$4/$H$4","v":57.843765158050807},{"$f":"'DATA (Real)'!AU166*AU$4/$H$4","v":59.116327991527925},{"$f":"'DATA (Real)'!AV166*AV$4/$H$4","v":60.416887207341546},{"$f":"'DATA (Real)'!AW166*AW$4/$H$4","v":61.746058725903062},{"$f":"'DATA (Real)'!AX166*AX$4/$H$4","v":63.104472017872936},{"$f":"'DATA (Real)'!AY166*AY$4/$H$4","v":64.492770402266146},{"$f":"'DATA (Real)'!AZ166*AZ$4/$H$4","v":65.911611351115994},{"$f":"'DATA (Real)'!BA166*BA$4/$H$4","v":67.361666800840553},{"$f":"'DATA (Real)'!BB166*BB$4/$H$4","v":68.843623470459036},{"$f":"'DATA (Real)'!BC166*BC$4/$H$4","v":70.358183186809143},{"$f":"'DATA (Real)'!BD166*BD$4/$H$4","v":71.906063216918938},{"$f":"'DATA (Real)'!BE166*BE$4/$H$4","v":73.487996607691159},{"$f":"'DATA (Real)'!BF166*BF$4/$H$4","v":75.104732533060371},{"$f":"'DATA (Real)'!BG166*BG$4/$H$4","v":76.75703664878769},{"$f":"'DATA (Real)'!BH166*BH$4/$H$4","v":78.445691455061024},{"$f":"'DATA (Real)'!BI166*BI$4/$H$4","v":80.171496667072361},{"$f":"'DATA (Real)'!BJ166*BJ$4/$H$4","v":81.935269593747961},{"$f":"'DATA (Real)'!BK166*BK$4/$H$4","v":83.73784552481041},{"$f":"'DATA (Real)'!BL166*BL$4/$H$4","v":85.580078126356256},{"$f":"'DATA (Real)'!BM166*BM$4/$H$4","v":87.462839845136088},{"$f":"'DATA (Real)'!BN166*BN$4/$H$4","v":89.387022321729077},{"$f":"'DATA (Real)'!BO166*BO$4/$H$4","v":91.353536812807135},{"$f":"'DATA (Real)'!BP166*BP$4/$H$4","v":93.36331462268889},{"$f":"'DATA (Real)'!BQ166*BQ$4/$H$4","v":95.417307544388052},{"$f":"'DATA (Real)'!BR166*BR$4/$H$4","v":97.516488310364579},{"$f":"'DATA (Real)'!BS166*BS$4/$H$4","v":99.661851053192606},{"$f":"'DATA (Real)'!BT166*BT$4/$H$4","v":101.85441177636285},{"$f":"'DATA (Real)'!BU166*BU$4/$H$4","v":104.09520883544283},{"$f":"'DATA (Real)'!BV166*BV$4/$H$4","v":106.38530342982257},{"$f":"'DATA (Real)'!BW166*BW$4/$H$4","v":108.72578010527869},{"$f":"'DATA (Real)'!BX166*BX$4/$H$4","v":111.11774726759481}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C167","v":"NREL Pumped Storage Hydropower - National Class 10"},{"$f":"'DATA (Real)'!D167","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E167","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'DATA (Real)'!F167","v":17.82},{"$f":"'DATA (Real)'!G167*G$4/100","v":18.265499999999996},{"$f":"'DATA (Real)'!H167*H$4/100","v":19.578994063524586},{"$f":"'DATA (Real)'!I167*I$4/100","v":20.200039755219585},{"$f":"'DATA (Real)'!J167*J$4/100","v":20.675203607044967},{"$f":"'DATA (Real)'!K167*K$4/100","v":21.136949820935637},{"$f":"'DATA (Real)'!L167*L$4/100","v":21.609008366936536},{"$f":"'DATA (Real)'!M167*M$4/100","v":22.091609553798115},{"$f":"'DATA (Real)'!N167*N$4/100","v":22.57762496398168},{"$f":"'DATA (Real)'!O167*O$4/100","v":23.074332713189275},{"$f":"'DATA (Real)'!P167*P$4/100","v":23.581968032879441},{"$f":"'DATA (Real)'!Q167*Q$4/100","v":24.100771329602786},{"$f":"'DATA (Real)'!R167*R$4/100","v":24.630988298854049},{"$f":"'DATA (Real)'!S167*S$4/100","v":25.172870041428837},{"$f":"'DATA (Real)'!T167*T$4/100","v":25.726673182340274},{"$f":"'DATA (Real)'!U167*U$4/100","v":26.292659992351755},{"$f":"'DATA (Real)'!V167*V$4/100","v":26.871098512183494},{"$f":"'DATA (Real)'!W167*W$4/100","v":27.462262679451534},{"$f":"'DATA (Real)'!X167*X$4/100","v":28.066432458399468},{"$f":"'DATA (Real)'!Y167*Y$4/100","v":28.683893972484256},{"$f":"'DATA (Real)'!Z167*Z$4/100","v":29.314939639878911},{"$f":"'DATA (Real)'!AA167*AA$4/100","v":29.959868311956242},{"$f":"'DATA (Real)'!AB167*AB$4/100","v":30.618985414819285},{"$f":"'DATA (Real)'!AC167*AC$4/100","v":31.29260309394531},{"$f":"'DATA (Real)'!AD167*AD$4/100","v":31.981040362012106},{"$f":"'DATA (Real)'!AE167*AE$4/100","v":32.684623249976369},{"$f":"'DATA (Real)'!AF167*AF$4/100","v":33.403684961475854},{"$f":"'DATA (Real)'!AG167*AG$4/100","v":34.138566030628319},{"$f":"'DATA (Real)'!AH167*AH$4/100","v":34.889614483302147},{"$f":"'DATA (Real)'!AI167*AI$4/100","v":35.657186001934789},{"$f":"'DATA (Real)'!AJ167*AJ$4/100","v":36.441644093977359},{"$f":"'DATA (Real)'!AK167*AK$4/100","v":37.243360264044853},{"$f":"'DATA (Real)'!AL167*AL$4/100","v":38.062714189853843},{"$f":"'DATA (Real)'!AM167*AM$4/100","v":38.900093902030633},{"$f":"'DATA (Real)'!AN167*AN$4/100","v":39.755895967875304},{"$f":"'DATA (Real)'!AO167*AO$4/100","v":40.630525679168564},{"$f":"'DATA (Real)'!AP167*AP$4/100","v":41.524397244110268},{"$f":"'DATA (Real)'!AQ167*AQ$4/100","v":42.437933983480697},{"$f":"'DATA (Real)'!AR167*AR$4/100","v":43.371568531117276},{"$f":"'DATA (Real)'!AS167*AS$4/100","v":44.325743038801846},{"$f":"'DATA (Real)'!AT167*AT$4/100","v":45.300909385655487},{"$f":"'DATA (Real)'!AU167*AU$4/100","v":46.297529392139907},{"$f":"'DATA (Real)'!AV167*AV$4/100","v":47.316075038766982},{"$f":"'DATA (Real)'!AW167*AW$4/100","v":48.357028689619867},{"$f":"'DATA (Real)'!AX167*AX$4/100","v":49.420883320791511},{"$f":"'DATA (Real)'!AY167*AY$4/100","v":50.508142753848922},{"$f":"'DATA (Real)'!AZ167*AZ$4/100","v":51.619321894433597},{"$f":"'DATA (Real)'!BA167*BA$4/100","v":52.754946976111142},{"$f":"'DATA (Real)'!BB167*BB$4/100","v":53.915555809585584},{"$f":"'DATA (Real)'!BC167*BC$4/100","v":55.10169803739646},{"$f":"'DATA (Real)'!BD167*BD$4/100","v":56.313935394219186},{"$f":"'DATA (Real)'!BE167*BE$4/100","v":57.552841972892004},{"$f":"'DATA (Real)'!BF167*BF$4/100","v":58.819004496295626},{"$f":"'DATA (Real)'!BG167*BG$4/100","v":60.113022595214133},{"$f":"'DATA (Real)'!BH167*BH$4/100","v":61.435509092308848},{"$f":"'DATA (Real)'!BI167*BI$4/100","v":62.787090292339641},{"$f":"'DATA (Real)'!BJ167*BJ$4/100","v":64.168406278771116},{"$f":"'DATA (Real)'!BK167*BK$4/100","v":65.580111216904086},{"$f":"'DATA (Real)'!BL167*BL$4/100","v":67.022873663675966},{"$f":"'DATA (Real)'!BM167*BM$4/100","v":68.497376884276846},{"$f":"'DATA (Real)'!BN167*BN$4/100","v":70.004319175730942},{"$f":"'DATA (Real)'!BO167*BO$4/100","v":71.544414197597021},{"$f":"'DATA (Real)'!BP167*BP$4/100","v":73.118391309944158},{"$f":"'DATA (Real)'!BQ167*BQ$4/100","v":74.726995918762938},{"$f":"'DATA (Real)'!BR167*BR$4/100","v":76.370989828975723},{"$f":"'DATA (Real)'!BS167*BS$4/100","v":78.051151605213192},{"$f":"'DATA (Real)'!BT167*BT$4/100","v":79.768276940527883},{"$f":"'DATA (Real)'!BU167*BU$4/100","v":81.523179033219492},{"$f":"'DATA (Real)'!BV167*BV$4/100","v":83.316688971950327},{"$f":"'DATA (Real)'!BW167*BW$4/100","v":85.149656129333252},{"$f":"'DATA (Real)'!BX167*BX$4/100","v":87.022948564178563}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C168","v":"NREL Pumped Storage Hydropower - National Class 7"},{"$f":"'DATA (Real)'!D168","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E168","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F168","v":17.82},{"$f":"'DATA (Real)'!G168*G$4/100","v":18.265499999999996},{"$f":"'DATA (Real)'!H168*H$4/100","v":19.578994063524586},{"$f":"'DATA (Real)'!I168*I$4/100","v":20.200039755219585},{"$f":"'DATA (Real)'!J168*J$4/100","v":20.675203607044967},{"$f":"'DATA (Real)'!K168*K$4/100","v":21.136949820935637},{"$f":"'DATA (Real)'!L168*L$4/100","v":21.609008366936536},{"$f":"'DATA (Real)'!M168*M$4/100","v":22.091609553798115},{"$f":"'DATA (Real)'!N168*N$4/100","v":22.57762496398168},{"$f":"'DATA (Real)'!O168*O$4/100","v":23.074332713189275},{"$f":"'DATA (Real)'!P168*P$4/100","v":23.581968032879441},{"$f":"'DATA (Real)'!Q168*Q$4/100","v":24.100771329602786},{"$f":"'DATA (Real)'!R168*R$4/100","v":24.630988298854049},{"$f":"'DATA (Real)'!S168*S$4/100","v":25.172870041428837},{"$f":"'DATA (Real)'!T168*T$4/100","v":25.726673182340274},{"$f":"'DATA (Real)'!U168*U$4/100","v":26.292659992351755},{"$f":"'DATA (Real)'!V168*V$4/100","v":26.871098512183494},{"$f":"'DATA (Real)'!W168*W$4/100","v":27.462262679451534},{"$f":"'DATA (Real)'!X168*X$4/100","v":28.066432458399468},{"$f":"'DATA (Real)'!Y168*Y$4/100","v":28.683893972484256},{"$f":"'DATA (Real)'!Z168*Z$4/100","v":29.314939639878911},{"$f":"'DATA (Real)'!AA168*AA$4/100","v":29.959868311956242},{"$f":"'DATA (Real)'!AB168*AB$4/100","v":30.618985414819285},{"$f":"'DATA (Real)'!AC168*AC$4/100","v":31.29260309394531},{"$f":"'DATA (Real)'!AD168*AD$4/100","v":31.981040362012106},{"$f":"'DATA (Real)'!AE168*AE$4/100","v":32.684623249976369},{"$f":"'DATA (Real)'!AF168*AF$4/100","v":33.403684961475854},{"$f":"'DATA (Real)'!AG168*AG$4/100","v":34.138566030628319},{"$f":"'DATA (Real)'!AH168*AH$4/100","v":34.889614483302147},{"$f":"'DATA (Real)'!AI168*AI$4/100","v":35.657186001934789},{"$f":"'DATA (Real)'!AJ168*AJ$4/100","v":36.441644093977359},{"$f":"'DATA (Real)'!AK168*AK$4/100","v":37.243360264044853},{"$f":"'DATA (Real)'!AL168*AL$4/100","v":38.062714189853843},{"$f":"'DATA (Real)'!AM168*AM$4/100","v":38.900093902030633},{"$f":"'DATA (Real)'!AN168*AN$4/100","v":39.755895967875304},{"$f":"'DATA (Real)'!AO168*AO$4/100","v":40.630525679168564},{"$f":"'DATA (Real)'!AP168*AP$4/100","v":41.524397244110268},{"$f":"'DATA (Real)'!AQ168*AQ$4/100","v":42.437933983480697},{"$f":"'DATA (Real)'!AR168*AR$4/100","v":43.371568531117276},{"$f":"'DATA (Real)'!AS168*AS$4/100","v":44.325743038801846},{"$f":"'DATA (Real)'!AT168*AT$4/100","v":45.300909385655487},{"$f":"'DATA (Real)'!AU168*AU$4/100","v":46.297529392139907},{"$f":"'DATA (Real)'!AV168*AV$4/100","v":47.316075038766982},{"$f":"'DATA (Real)'!AW168*AW$4/100","v":48.357028689619867},{"$f":"'DATA (Real)'!AX168*AX$4/100","v":49.420883320791511},{"$f":"'DATA (Real)'!AY168*AY$4/100","v":50.508142753848922},{"$f":"'DATA (Real)'!AZ168*AZ$4/100","v":51.619321894433597},{"$f":"'DATA (Real)'!BA168*BA$4/100","v":52.754946976111142},{"$f":"'DATA (Real)'!BB168*BB$4/100","v":53.915555809585584},{"$f":"'DATA (Real)'!BC168*BC$4/100","v":55.10169803739646},{"$f":"'DATA (Real)'!BD168*BD$4/100","v":56.313935394219186},{"$f":"'DATA (Real)'!BE168*BE$4/100","v":57.552841972892004},{"$f":"'DATA (Real)'!BF168*BF$4/100","v":58.819004496295626},{"$f":"'DATA (Real)'!BG168*BG$4/100","v":60.113022595214133},{"$f":"'DATA (Real)'!BH168*BH$4/100","v":61.435509092308848},{"$f":"'DATA (Real)'!BI168*BI$4/100","v":62.787090292339641},{"$f":"'DATA (Real)'!BJ168*BJ$4/100","v":64.168406278771116},{"$f":"'DATA (Real)'!BK168*BK$4/100","v":65.580111216904086},{"$f":"'DATA (Real)'!BL168*BL$4/100","v":67.022873663675966},{"$f":"'DATA (Real)'!BM168*BM$4/100","v":68.497376884276846},{"$f":"'DATA (Real)'!BN168*BN$4/100","v":70.004319175730942},{"$f":"'DATA (Real)'!BO168*BO$4/100","v":71.544414197597021},{"$f":"'DATA (Real)'!BP168*BP$4/100","v":73.118391309944158},{"$f":"'DATA (Real)'!BQ168*BQ$4/100","v":74.726995918762938},{"$f":"'DATA (Real)'!BR168*BR$4/100","v":76.370989828975723},{"$f":"'DATA (Real)'!BS168*BS$4/100","v":78.051151605213192},{"$f":"'DATA (Real)'!BT168*BT$4/100","v":79.768276940527883},{"$f":"'DATA (Real)'!BU168*BU$4/100","v":81.523179033219492},{"$f":"'DATA (Real)'!BV168*BV$4/100","v":83.316688971950327},{"$f":"'DATA (Real)'!BW168*BW$4/100","v":85.149656129333252},{"$f":"'DATA (Real)'!BX168*BX$4/100","v":87.022948564178563}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C169","v":"NREL Pumped Storage Hydropower - National Class 5"},{"$f":"'DATA (Real)'!D169","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E169","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F169","v":17.82},{"$f":"'DATA (Real)'!G169*G$4/100","v":18.265499999999996},{"$f":"'DATA (Real)'!H169*H$4/100","v":19.578994063524586},{"$f":"'DATA (Real)'!I169*I$4/100","v":20.200039755219585},{"$f":"'DATA (Real)'!J169*J$4/100","v":20.675203607044967},{"$f":"'DATA (Real)'!K169*K$4/100","v":21.136949820935637},{"$f":"'DATA (Real)'!L169*L$4/100","v":21.609008366936536},{"$f":"'DATA (Real)'!M169*M$4/100","v":22.091609553798115},{"$f":"'DATA (Real)'!N169*N$4/100","v":22.57762496398168},{"$f":"'DATA (Real)'!O169*O$4/100","v":23.074332713189275},{"$f":"'DATA (Real)'!P169*P$4/100","v":23.581968032879441},{"$f":"'DATA (Real)'!Q169*Q$4/100","v":24.100771329602786},{"$f":"'DATA (Real)'!R169*R$4/100","v":24.630988298854049},{"$f":"'DATA (Real)'!S169*S$4/100","v":25.172870041428837},{"$f":"'DATA (Real)'!T169*T$4/100","v":25.726673182340274},{"$f":"'DATA (Real)'!U169*U$4/100","v":26.292659992351755},{"$f":"'DATA (Real)'!V169*V$4/100","v":26.871098512183494},{"$f":"'DATA (Real)'!W169*W$4/100","v":27.462262679451534},{"$f":"'DATA (Real)'!X169*X$4/100","v":28.066432458399468},{"$f":"'DATA (Real)'!Y169*Y$4/100","v":28.683893972484256},{"$f":"'DATA (Real)'!Z169*Z$4/100","v":29.314939639878911},{"$f":"'DATA (Real)'!AA169*AA$4/100","v":29.959868311956242},{"$f":"'DATA (Real)'!AB169*AB$4/100","v":30.618985414819285},{"$f":"'DATA (Real)'!AC169*AC$4/100","v":31.29260309394531},{"$f":"'DATA (Real)'!AD169*AD$4/100","v":31.981040362012106},{"$f":"'DATA (Real)'!AE169*AE$4/100","v":32.684623249976369},{"$f":"'DATA (Real)'!AF169*AF$4/100","v":33.403684961475854},{"$f":"'DATA (Real)'!AG169*AG$4/100","v":34.138566030628319},{"$f":"'DATA (Real)'!AH169*AH$4/100","v":34.889614483302147},{"$f":"'DATA (Real)'!AI169*AI$4/100","v":35.657186001934789},{"$f":"'DATA (Real)'!AJ169*AJ$4/100","v":36.441644093977359},{"$f":"'DATA (Real)'!AK169*AK$4/100","v":37.243360264044853},{"$f":"'DATA (Real)'!AL169*AL$4/100","v":38.062714189853843},{"$f":"'DATA (Real)'!AM169*AM$4/100","v":38.900093902030633},{"$f":"'DATA (Real)'!AN169*AN$4/100","v":39.755895967875304},{"$f":"'DATA (Real)'!AO169*AO$4/100","v":40.630525679168564},{"$f":"'DATA (Real)'!AP169*AP$4/100","v":41.524397244110268},{"$f":"'DATA (Real)'!AQ169*AQ$4/100","v":42.437933983480697},{"$f":"'DATA (Real)'!AR169*AR$4/100","v":43.371568531117276},{"$f":"'DATA (Real)'!AS169*AS$4/100","v":44.325743038801846},{"$f":"'DATA (Real)'!AT169*AT$4/100","v":45.300909385655487},{"$f":"'DATA (Real)'!AU169*AU$4/100","v":46.297529392139907},{"$f":"'DATA (Real)'!AV169*AV$4/100","v":47.316075038766982},{"$f":"'DATA (Real)'!AW169*AW$4/100","v":48.357028689619867},{"$f":"'DATA (Real)'!AX169*AX$4/100","v":49.420883320791511},{"$f":"'DATA (Real)'!AY169*AY$4/100","v":50.508142753848922},{"$f":"'DATA (Real)'!AZ169*AZ$4/100","v":51.619321894433597},{"$f":"'DATA (Real)'!BA169*BA$4/100","v":52.754946976111142},{"$f":"'DATA (Real)'!BB169*BB$4/100","v":53.915555809585584},{"$f":"'DATA (Real)'!BC169*BC$4/100","v":55.10169803739646},{"$f":"'DATA (Real)'!BD169*BD$4/100","v":56.313935394219186},{"$f":"'DATA (Real)'!BE169*BE$4/100","v":57.552841972892004},{"$f":"'DATA (Real)'!BF169*BF$4/100","v":58.819004496295626},{"$f":"'DATA (Real)'!BG169*BG$4/100","v":60.113022595214133},{"$f":"'DATA (Real)'!BH169*BH$4/100","v":61.435509092308848},{"$f":"'DATA (Real)'!BI169*BI$4/100","v":62.787090292339641},{"$f":"'DATA (Real)'!BJ169*BJ$4/100","v":64.168406278771116},{"$f":"'DATA (Real)'!BK169*BK$4/100","v":65.580111216904086},{"$f":"'DATA (Real)'!BL169*BL$4/100","v":67.022873663675966},{"$f":"'DATA (Real)'!BM169*BM$4/100","v":68.497376884276846},{"$f":"'DATA (Real)'!BN169*BN$4/100","v":70.004319175730942},{"$f":"'DATA (Real)'!BO169*BO$4/100","v":71.544414197597021},{"$f":"'DATA (Real)'!BP169*BP$4/100","v":73.118391309944158},{"$f":"'DATA (Real)'!BQ169*BQ$4/100","v":74.726995918762938},{"$f":"'DATA (Real)'!BR169*BR$4/100","v":76.370989828975723},{"$f":"'DATA (Real)'!BS169*BS$4/100","v":78.051151605213192},{"$f":"'DATA (Real)'!BT169*BT$4/100","v":79.768276940527883},{"$f":"'DATA (Real)'!BU169*BU$4/100","v":81.523179033219492},{"$f":"'DATA (Real)'!BV169*BV$4/100","v":83.316688971950327},{"$f":"'DATA (Real)'!BW169*BW$4/100","v":85.149656129333252},{"$f":"'DATA (Real)'!BX169*BX$4/100","v":87.022948564178563}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C170","v":"Internal"},{"$f":"'DATA (Real)'!D170","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E170","v":"Wood Biomass"},null,null,{"$f":"'DATA (Real)'!H170","v":28.749999999999996},{"$f":"'DATA (Real)'!I170*I$4/$H$4","v":29.661949999999997},{"$f":"'DATA (Real)'!J170*J$4/$H$4","v":30.359685578020827},{"$f":"'DATA (Real)'!K170*K$4/$H$4","v":31.037718555929956},{"$f":"'DATA (Real)'!L170*L$4/$H$4","v":31.730894270345722},{"$f":"'DATA (Real)'!M170*M$4/$H$4","v":32.439550909050112},{"$f":"'DATA (Real)'!N170*N$4/$H$4","v":33.15322102904922},{"$f":"'DATA (Real)'!O170*O$4/$H$4","v":33.8825918916883},{"$f":"'DATA (Real)'!P170*P$4/$H$4","v":34.628008913305443},{"$f":"'DATA (Real)'!Q170*Q$4/$H$4","v":35.38982510939816},{"$f":"'DATA (Real)'!R170*R$4/$H$4","v":36.168401261804924},{"$f":"'DATA (Real)'!S170*S$4/$H$4","v":36.964106089564631},{"$f":"'DATA (Real)'!T170*T$4/$H$4","v":37.777316423535055},{"$f":"'DATA (Real)'!U170*U$4/$H$4","v":38.608417384852821},{"$f":"'DATA (Real)'!V170*V$4/$H$4","v":39.457802567319582},{"$f":"'DATA (Real)'!W170*W$4/$H$4","v":40.325874223800611},{"$f":"'DATA (Real)'!X170*X$4/$H$4","v":41.213043456724229},{"$f":"'DATA (Real)'!Y170*Y$4/$H$4","v":42.119730412772164},{"$f":"'DATA (Real)'!Z170*Z$4/$H$4","v":43.046364481853153},{"$f":"'DATA (Real)'!AA170*AA$4/$H$4","v":43.993384500453921},{"$f":"'DATA (Real)'!AB170*AB$4/$H$4","v":44.961238959463913},{"$f":"'DATA (Real)'!AC170*AC$4/$H$4","v":45.950386216572113},{"$f":"'DATA (Real)'!AD170*AD$4/$H$4","v":46.961294713336699},{"$f":"'DATA (Real)'!AE170*AE$4/$H$4","v":47.994443197030108},{"$f":"'DATA (Real)'!AF170*AF$4/$H$4","v":49.050320947364774},{"$f":"'DATA (Real)'!AG170*AG$4/$H$4","v":50.129428008206801},{"$f":"'DATA (Real)'!AH170*AH$4/$H$4","v":51.232275424387346},{"$f":"'DATA (Real)'!AI170*AI$4/$H$4","v":52.359385483723869},{"$f":"'DATA (Real)'!AJ170*AJ$4/$H$4","v":53.511291964365796},{"$f":"'DATA (Real)'!AK170*AK$4/$H$4","v":54.688540387581838},{"$f":"'DATA (Real)'!AL170*AL$4/$H$4","v":55.891688276108646},{"$f":"'DATA (Real)'!AM170*AM$4/$H$4","v":57.121305418183034},{"$f":"'DATA (Real)'!AN170*AN$4/$H$4","v":58.377974137383063},{"$f":"'DATA (Real)'!AO170*AO$4/$H$4","v":59.662289568405491},{"$f":"'DATA (Real)'!AP170*AP$4/$H$4","v":60.974859938910413},{"$f":"'DATA (Real)'!AQ170*AQ$4/$H$4","v":62.316306857566438},{"$f":"'DATA (Real)'!AR170*AR$4/$H$4","v":63.687265608432895},{"$f":"'DATA (Real)'!AS170*AS$4/$H$4","v":65.088385451818425},{"$f":"'DATA (Real)'!AT170*AT$4/$H$4","v":66.520329931758425},{"$f":"'DATA (Real)'!AU170*AU$4/$H$4","v":67.983777190257101},{"$f":"'DATA (Real)'!AV170*AV$4/$H$4","v":69.479420288442768},{"$f":"'DATA (Real)'!AW170*AW$4/$H$4","v":71.00796753478852},{"$f":"'DATA (Real)'!AX170*AX$4/$H$4","v":72.570142820553869},{"$f":"'DATA (Real)'!AY170*AY$4/$H$4","v":74.166685962606053},{"$f":"'DATA (Real)'!AZ170*AZ$4/$H$4","v":75.798353053783387},{"$f":"'DATA (Real)'!BA170*BA$4/$H$4","v":77.465916820966626},{"$f":"'DATA (Real)'!BB170*BB$4/$H$4","v":79.170166991027898},{"$f":"'DATA (Real)'!BC170*BC$4/$H$4","v":80.911910664830501},{"$f":"'DATA (Real)'!BD170*BD$4/$H$4","v":82.691972699456784},{"$f":"'DATA (Real)'!BE170*BE$4/$H$4","v":84.511196098844806},{"$f":"'DATA (Real)'!BF170*BF$4/$H$4","v":86.370442413019404},{"$f":"'DATA (Real)'!BG170*BG$4/$H$4","v":88.270592146105827},{"$f":"'DATA (Real)'!BH170*BH$4/$H$4","v":90.212545173320166},{"$f":"'DATA (Real)'!BI170*BI$4/$H$4","v":92.197221167133208},{"$f":"'DATA (Real)'!BJ170*BJ$4/$H$4","v":94.225560032810137},{"$f":"'DATA (Real)'!BK170*BK$4/$H$4","v":96.298522353531979},{"$f":"'DATA (Real)'!BL170*BL$4/$H$4","v":98.417089845309661},{"$f":"'DATA (Real)'!BM170*BM$4/$H$4","v":100.58226582190649},{"$f":"'DATA (Real)'!BN170*BN$4/$H$4","v":102.79507566998844},{"$f":"'DATA (Real)'!BO170*BO$4/$H$4","v":105.05656733472817},{"$f":"'DATA (Real)'!BP170*BP$4/$H$4","v":107.3678118160922},{"$f":"'DATA (Real)'!BQ170*BQ$4/$H$4","v":109.72990367604623},{"$f":"'DATA (Real)'!BR170*BR$4/$H$4","v":112.14396155691925},{"$f":"'DATA (Real)'!BS170*BS$4/$H$4","v":114.61112871117149},{"$f":"'DATA (Real)'!BT170*BT$4/$H$4","v":117.13257354281727},{"$f":"'DATA (Real)'!BU170*BU$4/$H$4","v":119.70949016075924},{"$f":"'DATA (Real)'!BV170*BV$4/$H$4","v":122.34309894429595},{"$f":"'DATA (Real)'!BW170*BW$4/$H$4","v":125.03464712107046},{"$f":"'DATA (Real)'!BX170*BX$4/$H$4","v":127.78540935773403}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C171","v":"Internal"},{"$f":"'DATA (Real)'!D171","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E171","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,{"$f":"'DATA (Real)'!H171","v":5.4854999999999992},{"$f":"'DATA (Real)'!I171*I$4/$H$4","v":5.6595000599999992},{"$f":"'DATA (Real)'!J171*J$4/$H$4","v":5.792628008286373},{"$f":"'DATA (Real)'!K171*K$4/$H$4","v":5.9219967004714356},{"$f":"'DATA (Real)'!L171*L$4/$H$4","v":6.0542546267819644},{"$f":"'DATA (Real)'!M171*M$4/$H$4","v":6.1894663134467613},{"$f":"'DATA (Real)'!N171*N$4/$H$4","v":6.3256345723425902},{"$f":"'DATA (Real)'!O171*O$4/$H$4","v":6.4647985329341271},{"$f":"'DATA (Real)'!P171*P$4/$H$4","v":6.6070241006586787},{"$f":"'DATA (Real)'!Q171*Q$4/$H$4","v":6.752378630873169},{"$f":"'DATA (Real)'!R171*R$4/$H$4","v":6.9009309607523797},{"$f":"'DATA (Real)'!S171*S$4/$H$4","v":7.0527514418889323},{"$f":"'DATA (Real)'!T171*T$4/$H$4","v":7.2079119736104884},{"$f":"'DATA (Real)'!U171*U$4/$H$4","v":7.3664860370299188},{"$f":"'DATA (Real)'!V171*V$4/$H$4","v":7.5285487298445775},{"$f":"'DATA (Real)'!W171*W$4/$H$4","v":7.6941768019011567},{"$f":"'DATA (Real)'!X171*X$4/$H$4","v":7.8634486915429838},{"$f":"'DATA (Real)'!Y171*Y$4/$H$4","v":8.0364445627569303},{"$f":"'DATA (Real)'!Z171*Z$4/$H$4","v":8.2132463431375822},{"$f":"'DATA (Real)'!AA171*AA$4/$H$4","v":8.3939377626866083},{"$f":"'DATA (Real)'!AB171*AB$4/$H$4","v":8.5786043934657137},{"$f":"'DATA (Real)'!AC171*AC$4/$H$4","v":8.7673336901219585},{"$f":"'DATA (Real)'!AD171*AD$4/$H$4","v":8.9602150313046423},{"$f":"'DATA (Real)'!AE171*AE$4/$H$4","v":9.1573397619933452},{"$f":"'DATA (Real)'!AF171*AF$4/$H$4","v":9.3588012367571984},{"$f":"'DATA (Real)'!AG171*AG$4/$H$4","v":9.5646948639658564},{"$f":"'DATA (Real)'!AH171*AH$4/$H$4","v":9.7751181509731051},{"$f":"'DATA (Real)'!AI171*AI$4/$H$4","v":9.9901707502945136},{"$f":"'DATA (Real)'!AJ171*AJ$4/$H$4","v":10.209954506800992},{"$f":"'DATA (Real)'!AK171*AK$4/$H$4","v":10.434573505950613},{"$f":"'DATA (Real)'!AL171*AL$4/$H$4","v":10.66413412308153},{"$f":"'DATA (Real)'!AM171*AM$4/$H$4","v":10.898745073789323},{"$f":"'DATA (Real)'!AN171*AN$4/$H$4","v":11.138517465412686},{"$f":"'DATA (Real)'!AO171*AO$4/$H$4","v":11.383564849651767},{"$f":"'DATA (Real)'!AP171*AP$4/$H$4","v":11.634003276344107},{"$f":"'DATA (Real)'!AQ171*AQ$4/$H$4","v":11.889951348423676},{"$f":"'DATA (Real)'!AR171*AR$4/$H$4","v":12.151530278088998},{"$f":"'DATA (Real)'!AS171*AS$4/$H$4","v":12.418863944206954},{"$f":"'DATA (Real)'!AT171*AT$4/$H$4","v":12.692078950979507},{"$f":"'DATA (Real)'!AU171*AU$4/$H$4","v":12.971304687901057},{"$f":"'DATA (Real)'!AV171*AV$4/$H$4","v":13.25667339103488},{"$f":"'DATA (Real)'!AW171*AW$4/$H$4","v":13.548320205637648},{"$f":"'DATA (Real)'!AX171*AX$4/$H$4","v":13.846383250161677},{"$f":"'DATA (Real)'!AY171*AY$4/$H$4","v":14.151003681665236},{"$f":"'DATA (Real)'!AZ171*AZ$4/$H$4","v":14.462325762661871},{"$f":"'DATA (Real)'!BA171*BA$4/$H$4","v":14.780496929440432},{"$f":"'DATA (Real)'!BB171*BB$4/$H$4","v":15.10566786188812},{"$f":"'DATA (Real)'!BC171*BC$4/$H$4","v":15.437992554849659},{"$f":"'DATA (Real)'!BD171*BD$4/$H$4","v":15.777628391056352},{"$f":"'DATA (Real)'!BE171*BE$4/$H$4","v":16.124736215659588},{"$f":"'DATA (Real)'!BF171*BF$4/$H$4","v":16.479480412404104},{"$f":"'DATA (Real)'!BG171*BG$4/$H$4","v":16.842028981476993},{"$f":"'DATA (Real)'!BH171*BH$4/$H$4","v":17.212553619069485},{"$f":"'DATA (Real)'!BI171*BI$4/$H$4","v":17.591229798689014},{"$f":"'DATA (Real)'!BJ171*BJ$4/$H$4","v":17.978236854260174},{"$f":"'DATA (Real)'!BK171*BK$4/$H$4","v":18.373758065053899},{"$f":"'DATA (Real)'!BL171*BL$4/$H$4","v":18.777980742485084},{"$f":"'DATA (Real)'!BM171*BM$4/$H$4","v":19.191096318819756},{"$f":"'DATA (Real)'!BN171*BN$4/$H$4","v":19.613300437833793},{"$f":"'DATA (Real)'!BO171*BO$4/$H$4","v":20.044793047466136},{"$f":"'DATA (Real)'!BP171*BP$4/$H$4","v":20.485778494510392},{"$f":"'DATA (Real)'!BQ171*BQ$4/$H$4","v":20.936465621389623},{"$f":"'DATA (Real)'!BR171*BR$4/$H$4","v":21.397067865060194},{"$f":"'DATA (Real)'!BS171*BS$4/$H$4","v":21.867803358091518},{"$f":"'DATA (Real)'!BT171*BT$4/$H$4","v":22.34889503196953},{"$f":"'DATA (Real)'!BU171*BU$4/$H$4","v":22.840570722672862},{"$f":"'DATA (Real)'!BV171*BV$4/$H$4","v":23.34306327857167},{"$f":"'DATA (Real)'!BW171*BW$4/$H$4","v":23.856610670700245},{"$f":"'DATA (Real)'!BX171*BX$4/$H$4","v":24.381456105455651}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C172","v":"Internal"},{"$f":"'DATA (Real)'!D172","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E172","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,{"$f":"'DATA (Real)'!H172","v":5.4854999999999992},{"$f":"'DATA (Real)'!I172*I$4/$H$4","v":5.6595000599999992},{"$f":"'DATA (Real)'!J172*J$4/$H$4","v":5.792628008286373},{"$f":"'DATA (Real)'!K172*K$4/$H$4","v":5.9219967004714356},{"$f":"'DATA (Real)'!L172*L$4/$H$4","v":6.0542546267819644},{"$f":"'DATA (Real)'!M172*M$4/$H$4","v":6.1894663134467613},{"$f":"'DATA (Real)'!N172*N$4/$H$4","v":6.3256345723425902},{"$f":"'DATA (Real)'!O172*O$4/$H$4","v":6.4647985329341271},{"$f":"'DATA (Real)'!P172*P$4/$H$4","v":6.6070241006586787},{"$f":"'DATA (Real)'!Q172*Q$4/$H$4","v":6.752378630873169},{"$f":"'DATA (Real)'!R172*R$4/$H$4","v":6.9009309607523797},{"$f":"'DATA (Real)'!S172*S$4/$H$4","v":7.0527514418889323},{"$f":"'DATA (Real)'!T172*T$4/$H$4","v":7.2079119736104884},{"$f":"'DATA (Real)'!U172*U$4/$H$4","v":7.3664860370299188},{"$f":"'DATA (Real)'!V172*V$4/$H$4","v":7.5285487298445775},{"$f":"'DATA (Real)'!W172*W$4/$H$4","v":7.6941768019011567},{"$f":"'DATA (Real)'!X172*X$4/$H$4","v":7.8634486915429838},{"$f":"'DATA (Real)'!Y172*Y$4/$H$4","v":8.0364445627569303},{"$f":"'DATA (Real)'!Z172*Z$4/$H$4","v":8.2132463431375822},{"$f":"'DATA (Real)'!AA172*AA$4/$H$4","v":8.3939377626866083},{"$f":"'DATA (Real)'!AB172*AB$4/$H$4","v":8.5786043934657137},{"$f":"'DATA (Real)'!AC172*AC$4/$H$4","v":8.7673336901219585},{"$f":"'DATA (Real)'!AD172*AD$4/$H$4","v":8.9602150313046423},{"$f":"'DATA (Real)'!AE172*AE$4/$H$4","v":9.1573397619933452},{"$f":"'DATA (Real)'!AF172*AF$4/$H$4","v":9.3588012367571984},{"$f":"'DATA (Real)'!AG172*AG$4/$H$4","v":9.5646948639658564},{"$f":"'DATA (Real)'!AH172*AH$4/$H$4","v":9.7751181509731051},{"$f":"'DATA (Real)'!AI172*AI$4/$H$4","v":9.9901707502945136},{"$f":"'DATA (Real)'!AJ172*AJ$4/$H$4","v":10.209954506800992},{"$f":"'DATA (Real)'!AK172*AK$4/$H$4","v":10.434573505950613},{"$f":"'DATA (Real)'!AL172*AL$4/$H$4","v":10.66413412308153},{"$f":"'DATA (Real)'!AM172*AM$4/$H$4","v":10.898745073789323},{"$f":"'DATA (Real)'!AN172*AN$4/$H$4","v":11.138517465412686},{"$f":"'DATA (Real)'!AO172*AO$4/$H$4","v":11.383564849651767},{"$f":"'DATA (Real)'!AP172*AP$4/$H$4","v":11.634003276344107},{"$f":"'DATA (Real)'!AQ172*AQ$4/$H$4","v":11.889951348423676},{"$f":"'DATA (Real)'!AR172*AR$4/$H$4","v":12.151530278088998},{"$f":"'DATA (Real)'!AS172*AS$4/$H$4","v":12.418863944206954},{"$f":"'DATA (Real)'!AT172*AT$4/$H$4","v":12.692078950979507},{"$f":"'DATA (Real)'!AU172*AU$4/$H$4","v":12.971304687901057},{"$f":"'DATA (Real)'!AV172*AV$4/$H$4","v":13.25667339103488},{"$f":"'DATA (Real)'!AW172*AW$4/$H$4","v":13.548320205637648},{"$f":"'DATA (Real)'!AX172*AX$4/$H$4","v":13.846383250161677},{"$f":"'DATA (Real)'!AY172*AY$4/$H$4","v":14.151003681665236},{"$f":"'DATA (Real)'!AZ172*AZ$4/$H$4","v":14.462325762661871},{"$f":"'DATA (Real)'!BA172*BA$4/$H$4","v":14.780496929440432},{"$f":"'DATA (Real)'!BB172*BB$4/$H$4","v":15.10566786188812},{"$f":"'DATA (Real)'!BC172*BC$4/$H$4","v":15.437992554849659},{"$f":"'DATA (Real)'!BD172*BD$4/$H$4","v":15.777628391056352},{"$f":"'DATA (Real)'!BE172*BE$4/$H$4","v":16.124736215659588},{"$f":"'DATA (Real)'!BF172*BF$4/$H$4","v":16.479480412404104},{"$f":"'DATA (Real)'!BG172*BG$4/$H$4","v":16.842028981476993},{"$f":"'DATA (Real)'!BH172*BH$4/$H$4","v":17.212553619069485},{"$f":"'DATA (Real)'!BI172*BI$4/$H$4","v":17.591229798689014},{"$f":"'DATA (Real)'!BJ172*BJ$4/$H$4","v":17.978236854260174},{"$f":"'DATA (Real)'!BK172*BK$4/$H$4","v":18.373758065053899},{"$f":"'DATA (Real)'!BL172*BL$4/$H$4","v":18.777980742485084},{"$f":"'DATA (Real)'!BM172*BM$4/$H$4","v":19.191096318819756},{"$f":"'DATA (Real)'!BN172*BN$4/$H$4","v":19.613300437833793},{"$f":"'DATA (Real)'!BO172*BO$4/$H$4","v":20.044793047466136},{"$f":"'DATA (Real)'!BP172*BP$4/$H$4","v":20.485778494510392},{"$f":"'DATA (Real)'!BQ172*BQ$4/$H$4","v":20.936465621389623},{"$f":"'DATA (Real)'!BR172*BR$4/$H$4","v":21.397067865060194},{"$f":"'DATA (Real)'!BS172*BS$4/$H$4","v":21.867803358091518},{"$f":"'DATA (Real)'!BT172*BT$4/$H$4","v":22.34889503196953},{"$f":"'DATA (Real)'!BU172*BU$4/$H$4","v":22.840570722672862},{"$f":"'DATA (Real)'!BV172*BV$4/$H$4","v":23.34306327857167},{"$f":"'DATA (Real)'!BW172*BW$4/$H$4","v":23.856610670700245},{"$f":"'DATA (Real)'!BX172*BX$4/$H$4","v":24.381456105455651}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C173","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D173","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E173","v":"New Residential Solar"},{"$f":"'DATA (Real)'!F173","v":29.295961999999999},{"$f":"'DATA (Real)'!G173*G$4/100","v":29.698038251354692},{"$f":"'DATA (Real)'!H173*H$4/100","v":29.915471129922583},{"$f":"'DATA (Real)'!I173*I$4/100","v":28.885356172219662},{"$f":"'DATA (Real)'!J173*J$4/100","v":27.539237651550348},{"$f":"'DATA (Real)'!K173*K$4/100","v":26.083456183894459},{"$f":"'DATA (Real)'!L173*L$4/100","v":24.548913850925736},{"$f":"'DATA (Real)'!M173*M$4/100","v":22.932818778772244},{"$f":"'DATA (Real)'!N173*N$4/100","v":21.225370852488268},{"$f":"'DATA (Real)'!O173*O$4/100","v":19.431695733158875},{"$f":"'DATA (Real)'!P173*P$4/100","v":17.548825829086383},{"$f":"'DATA (Real)'!Q173*Q$4/100","v":17.788324116659311},{"$f":"'DATA (Real)'!R173*R$4/100","v":18.029866697184172},{"$f":"'DATA (Real)'!S173*S$4/100","v":18.273427602379659},{"$f":"'DATA (Real)'!T173*T$4/100","v":18.518978731922314},{"$f":"'DATA (Real)'!U173*U$4/100","v":18.76648977220529},{"$f":"'DATA (Real)'!V173*V$4/100","v":19.015928112554469},{"$f":"'DATA (Real)'!W173*W$4/100","v":19.267258758829264},{"$f":"'DATA (Real)'!X173*X$4/100","v":19.520444244333675},{"$f":"'DATA (Real)'!Y173*Y$4/100","v":19.775444537961008},{"$f":"'DATA (Real)'!Z173*Z$4/100","v":20.032216949493684},{"$f":"'DATA (Real)'!AA173*AA$4/100","v":20.290716031977421},{"$f":"'DATA (Real)'!AB173*AB$4/100","v":20.550893481086895},{"$f":"'DATA (Real)'!AC173*AC$4/100","v":20.812698031397705},{"$f":"'DATA (Real)'!AD173*AD$4/100","v":21.076075349477343},{"$f":"'DATA (Real)'!AE173*AE$4/100","v":21.340967923705289},{"$f":"'DATA (Real)'!AF173*AF$4/100","v":21.607314950730121},{"$f":"'DATA (Real)'!AG173*AG$4/100","v":21.875052218468969},{"$f":"'DATA (Real)'!AH173*AH$4/100","v":22.144111985552172},{"$f":"'DATA (Real)'!AI173*AI$4/100","v":22.414422857113301},{"$f":"'DATA (Real)'!AJ173*AJ$4/100","v":22.685909656822115},{"$f":"'DATA (Real)'!AK173*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL173*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM173*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN173*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO173*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP173*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ173*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR173*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS173*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT173*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU173*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV173*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW173*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX173*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY173*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ173*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA173*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB173*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC173*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD173*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE173*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF173*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG173*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH173*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI173*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ173*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK173*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL173*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM173*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN173*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO173*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP173*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ173*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR173*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS173*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT173*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU173*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV173*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW173*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX173*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C174","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D174","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E174","v":"New Residential Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F174","v":29.295961999999999},{"$f":"'DATA (Real)'!G174*G$4/100","v":29.698038251354692},{"$f":"'DATA (Real)'!H174*H$4/100","v":29.915471129922583},{"$f":"'DATA (Real)'!I174*I$4/100","v":28.885356172219662},{"$f":"'DATA (Real)'!J174*J$4/100","v":27.539237651550348},{"$f":"'DATA (Real)'!K174*K$4/100","v":26.083456183894459},{"$f":"'DATA (Real)'!L174*L$4/100","v":24.548913850925736},{"$f":"'DATA (Real)'!M174*M$4/100","v":22.932818778772244},{"$f":"'DATA (Real)'!N174*N$4/100","v":21.225370852488268},{"$f":"'DATA (Real)'!O174*O$4/100","v":19.431695733158875},{"$f":"'DATA (Real)'!P174*P$4/100","v":17.548825829086383},{"$f":"'DATA (Real)'!Q174*Q$4/100","v":17.788324116659311},{"$f":"'DATA (Real)'!R174*R$4/100","v":18.029866697184172},{"$f":"'DATA (Real)'!S174*S$4/100","v":18.273427602379659},{"$f":"'DATA (Real)'!T174*T$4/100","v":18.518978731922314},{"$f":"'DATA (Real)'!U174*U$4/100","v":18.76648977220529},{"$f":"'DATA (Real)'!V174*V$4/100","v":19.015928112554469},{"$f":"'DATA (Real)'!W174*W$4/100","v":19.267258758829264},{"$f":"'DATA (Real)'!X174*X$4/100","v":19.520444244333675},{"$f":"'DATA (Real)'!Y174*Y$4/100","v":19.775444537961008},{"$f":"'DATA (Real)'!Z174*Z$4/100","v":20.032216949493684},{"$f":"'DATA (Real)'!AA174*AA$4/100","v":20.290716031977421},{"$f":"'DATA (Real)'!AB174*AB$4/100","v":20.550893481086895},{"$f":"'DATA (Real)'!AC174*AC$4/100","v":20.812698031397705},{"$f":"'DATA (Real)'!AD174*AD$4/100","v":21.076075349477343},{"$f":"'DATA (Real)'!AE174*AE$4/100","v":21.340967923705289},{"$f":"'DATA (Real)'!AF174*AF$4/100","v":21.607314950730121},{"$f":"'DATA (Real)'!AG174*AG$4/100","v":21.875052218468969},{"$f":"'DATA (Real)'!AH174*AH$4/100","v":22.144111985552172},{"$f":"'DATA (Real)'!AI174*AI$4/100","v":22.414422857113301},{"$f":"'DATA (Real)'!AJ174*AJ$4/100","v":22.685909656822115},{"$f":"'DATA (Real)'!AK174*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL174*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM174*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN174*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO174*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP174*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ174*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR174*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS174*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT174*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU174*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV174*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW174*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX174*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY174*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ174*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA174*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB174*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC174*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD174*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE174*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF174*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG174*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH174*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI174*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ174*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK174*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL174*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM174*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN174*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO174*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP174*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ174*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR174*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS174*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT174*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU174*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV174*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW174*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX174*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C175","v":"NREL Residential Battery Storage - 5 kW - 12.5 kWh"},{"$f":"'DATA (Real)'!D175","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E175","v":"New Residential Solar + Storage (Battery Only)"},{"$f":"'DATA (Real)'!F175","v":93.660152825328879},{"$f":"'DATA (Real)'!G175*G$4/100","v":90.107252124098252},{"$f":"'DATA (Real)'!H175*H$4/100","v":89.723022144982025},{"$f":"'DATA (Real)'!I175*I$4/100","v":86.002112619180409},{"$f":"'DATA (Real)'!J175*J$4/100","v":81.715967660430309},{"$f":"'DATA (Real)'!K175*K$4/100","v":77.420380669658613},{"$f":"'DATA (Real)'!L175*L$4/100","v":75.948538236104113},{"$f":"'DATA (Real)'!M175*M$4/100","v":74.74048676596847},{"$f":"'DATA (Real)'!N175*N$4/100","v":73.836438599358331},{"$f":"'DATA (Real)'!O175*O$4/100","v":72.96888359121121},{"$f":"'DATA (Real)'!P175*P$4/100","v":72.268965252050762},{"$f":"'DATA (Real)'!Q175*Q$4/100","v":72.955605963239108},{"$f":"'DATA (Real)'!R175*R$4/100","v":73.61709313364355},{"$f":"'DATA (Real)'!S175*S$4/100","v":74.272375226259541},{"$f":"'DATA (Real)'!T175*T$4/100","v":74.920859057874083},{"$f":"'DATA (Real)'!U175*U$4/100","v":75.561928348469934},{"$f":"'DATA (Real)'!V175*V$4/100","v":76.194942992068249},{"$f":"'DATA (Real)'!W175*W$4/100","v":76.819238306663991},{"$f":"'DATA (Real)'!X175*X$4/100","v":77.434124262693928},{"$f":"'DATA (Real)'!Y175*Y$4/100","v":78.038884689448636},{"$f":"'DATA (Real)'!Z175*Z$4/100","v":78.63277645883754},{"$f":"'DATA (Real)'!AA175*AA$4/100","v":79.215028645889646},{"$f":"'DATA (Real)'!AB175*AB$4/100","v":79.784841665366287},{"$f":"'DATA (Real)'!AC175*AC$4/100","v":80.341386383834973},{"$f":"'DATA (Real)'!AD175*AD$4/100","v":80.883803206550454},{"$f":"'DATA (Real)'!AE175*AE$4/100","v":81.411201138455496},{"$f":"'DATA (Real)'!AF175*AF$4/100","v":81.922656818612552},{"$f":"'DATA (Real)'!AG175*AG$4/100","v":82.417213527345353},{"$f":"'DATA (Real)'!AH175*AH$4/100","v":82.893880165362333},{"$f":"'DATA (Real)'!AI175*AI$4/100","v":83.351630204104865},{"$f":"'DATA (Real)'!AJ175*AJ$4/100","v":83.758909787024237},{"$f":"'DATA (Real)'!AK175*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL175*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM175*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN175*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO175*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP175*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ175*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR175*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS175*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT175*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU175*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV175*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW175*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX175*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY175*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ175*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA175*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB175*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC175*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD175*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE175*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF175*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG175*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH175*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI175*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ175*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK175*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL175*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM175*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN175*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO175*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP175*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ175*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR175*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS175*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT175*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU175*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV175*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW175*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX175*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C176","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D176","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E176","v":"Existing Residential Solar"},{"$f":"'DATA (Real)'!F176","v":29.295961999999999},{"$f":"'DATA (Real)'!G176*G$4/100","v":29.698038251354692},{"$f":"'DATA (Real)'!H176*H$4/100","v":29.915471129922583},{"$f":"'DATA (Real)'!I176*I$4/100","v":28.885356172219662},{"$f":"'DATA (Real)'!J176*J$4/100","v":27.539237651550348},{"$f":"'DATA (Real)'!K176*K$4/100","v":26.083456183894459},{"$f":"'DATA (Real)'!L176*L$4/100","v":24.548913850925736},{"$f":"'DATA (Real)'!M176*M$4/100","v":22.932818778772244},{"$f":"'DATA (Real)'!N176*N$4/100","v":21.225370852488268},{"$f":"'DATA (Real)'!O176*O$4/100","v":19.431695733158875},{"$f":"'DATA (Real)'!P176*P$4/100","v":17.548825829086383},{"$f":"'DATA (Real)'!Q176*Q$4/100","v":17.788324116659311},{"$f":"'DATA (Real)'!R176*R$4/100","v":18.029866697184172},{"$f":"'DATA (Real)'!S176*S$4/100","v":18.273427602379659},{"$f":"'DATA (Real)'!T176*T$4/100","v":18.518978731922314},{"$f":"'DATA (Real)'!U176*U$4/100","v":18.76648977220529},{"$f":"'DATA (Real)'!V176*V$4/100","v":19.015928112554469},{"$f":"'DATA (Real)'!W176*W$4/100","v":19.267258758829264},{"$f":"'DATA (Real)'!X176*X$4/100","v":19.520444244333675},{"$f":"'DATA (Real)'!Y176*Y$4/100","v":19.775444537961008},{"$f":"'DATA (Real)'!Z176*Z$4/100","v":20.032216949493684},{"$f":"'DATA (Real)'!AA176*AA$4/100","v":20.290716031977421},{"$f":"'DATA (Real)'!AB176*AB$4/100","v":20.550893481086895},{"$f":"'DATA (Real)'!AC176*AC$4/100","v":20.812698031397705},{"$f":"'DATA (Real)'!AD176*AD$4/100","v":21.076075349477343},{"$f":"'DATA (Real)'!AE176*AE$4/100","v":21.340967923705289},{"$f":"'DATA (Real)'!AF176*AF$4/100","v":21.607314950730121},{"$f":"'DATA (Real)'!AG176*AG$4/100","v":21.875052218468969},{"$f":"'DATA (Real)'!AH176*AH$4/100","v":22.144111985552172},{"$f":"'DATA (Real)'!AI176*AI$4/100","v":22.414422857113301},{"$f":"'DATA (Real)'!AJ176*AJ$4/100","v":22.685909656822115},{"$f":"'DATA (Real)'!AK176*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL176*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM176*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN176*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO176*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP176*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ176*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR176*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS176*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT176*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU176*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV176*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW176*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX176*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY176*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ176*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA176*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB176*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC176*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD176*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE176*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF176*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG176*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH176*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI176*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ176*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK176*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL176*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM176*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN176*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO176*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP176*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ176*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR176*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS176*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT176*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU176*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV176*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW176*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX176*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C177","v":"NREL Residential PV - Class 8"},{"$f":"'DATA (Real)'!D177","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E177","v":"Existing Residential Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F177","v":29.295961999999999},{"$f":"'DATA (Real)'!G177*G$4/100","v":29.698038251354692},{"$f":"'DATA (Real)'!H177*H$4/100","v":29.915471129922583},{"$f":"'DATA (Real)'!I177*I$4/100","v":28.885356172219662},{"$f":"'DATA (Real)'!J177*J$4/100","v":27.539237651550348},{"$f":"'DATA (Real)'!K177*K$4/100","v":26.083456183894459},{"$f":"'DATA (Real)'!L177*L$4/100","v":24.548913850925736},{"$f":"'DATA (Real)'!M177*M$4/100","v":22.932818778772244},{"$f":"'DATA (Real)'!N177*N$4/100","v":21.225370852488268},{"$f":"'DATA (Real)'!O177*O$4/100","v":19.431695733158875},{"$f":"'DATA (Real)'!P177*P$4/100","v":17.548825829086383},{"$f":"'DATA (Real)'!Q177*Q$4/100","v":17.788324116659311},{"$f":"'DATA (Real)'!R177*R$4/100","v":18.029866697184172},{"$f":"'DATA (Real)'!S177*S$4/100","v":18.273427602379659},{"$f":"'DATA (Real)'!T177*T$4/100","v":18.518978731922314},{"$f":"'DATA (Real)'!U177*U$4/100","v":18.76648977220529},{"$f":"'DATA (Real)'!V177*V$4/100","v":19.015928112554469},{"$f":"'DATA (Real)'!W177*W$4/100","v":19.267258758829264},{"$f":"'DATA (Real)'!X177*X$4/100","v":19.520444244333675},{"$f":"'DATA (Real)'!Y177*Y$4/100","v":19.775444537961008},{"$f":"'DATA (Real)'!Z177*Z$4/100","v":20.032216949493684},{"$f":"'DATA (Real)'!AA177*AA$4/100","v":20.290716031977421},{"$f":"'DATA (Real)'!AB177*AB$4/100","v":20.550893481086895},{"$f":"'DATA (Real)'!AC177*AC$4/100","v":20.812698031397705},{"$f":"'DATA (Real)'!AD177*AD$4/100","v":21.076075349477343},{"$f":"'DATA (Real)'!AE177*AE$4/100","v":21.340967923705289},{"$f":"'DATA (Real)'!AF177*AF$4/100","v":21.607314950730121},{"$f":"'DATA (Real)'!AG177*AG$4/100","v":21.875052218468969},{"$f":"'DATA (Real)'!AH177*AH$4/100","v":22.144111985552172},{"$f":"'DATA (Real)'!AI177*AI$4/100","v":22.414422857113301},{"$f":"'DATA (Real)'!AJ177*AJ$4/100","v":22.685909656822115},{"$f":"'DATA (Real)'!AK177*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL177*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM177*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN177*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO177*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP177*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ177*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR177*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS177*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT177*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU177*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV177*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW177*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX177*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY177*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ177*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA177*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB177*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC177*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD177*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE177*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF177*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG177*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH177*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI177*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ177*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK177*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL177*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM177*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN177*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO177*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP177*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ177*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR177*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS177*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT177*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU177*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV177*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW177*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX177*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C178","v":"NREL Residential Battery Storage - 5 kW - 12.5 kWh"},{"$f":"'DATA (Real)'!D178","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E178","v":"Existing Residential Solar + Storage (Battery Only)"},{"$f":"'DATA (Real)'!F178","v":93.660152825328879},{"$f":"'DATA (Real)'!G178*G$4/100","v":90.107252124098252},{"$f":"'DATA (Real)'!H178*H$4/100","v":89.723022144982025},{"$f":"'DATA (Real)'!I178*I$4/100","v":86.002112619180409},{"$f":"'DATA (Real)'!J178*J$4/100","v":81.715967660430309},{"$f":"'DATA (Real)'!K178*K$4/100","v":77.420380669658613},{"$f":"'DATA (Real)'!L178*L$4/100","v":75.948538236104113},{"$f":"'DATA (Real)'!M178*M$4/100","v":74.74048676596847},{"$f":"'DATA (Real)'!N178*N$4/100","v":73.836438599358331},{"$f":"'DATA (Real)'!O178*O$4/100","v":72.96888359121121},{"$f":"'DATA (Real)'!P178*P$4/100","v":72.268965252050762},{"$f":"'DATA (Real)'!Q178*Q$4/100","v":72.955605963239108},{"$f":"'DATA (Real)'!R178*R$4/100","v":73.61709313364355},{"$f":"'DATA (Real)'!S178*S$4/100","v":74.272375226259541},{"$f":"'DATA (Real)'!T178*T$4/100","v":74.920859057874083},{"$f":"'DATA (Real)'!U178*U$4/100","v":75.561928348469934},{"$f":"'DATA (Real)'!V178*V$4/100","v":76.194942992068249},{"$f":"'DATA (Real)'!W178*W$4/100","v":76.819238306663991},{"$f":"'DATA (Real)'!X178*X$4/100","v":77.434124262693928},{"$f":"'DATA (Real)'!Y178*Y$4/100","v":78.038884689448636},{"$f":"'DATA (Real)'!Z178*Z$4/100","v":78.63277645883754},{"$f":"'DATA (Real)'!AA178*AA$4/100","v":79.215028645889646},{"$f":"'DATA (Real)'!AB178*AB$4/100","v":79.784841665366287},{"$f":"'DATA (Real)'!AC178*AC$4/100","v":80.341386383834973},{"$f":"'DATA (Real)'!AD178*AD$4/100","v":80.883803206550454},{"$f":"'DATA (Real)'!AE178*AE$4/100","v":81.411201138455496},{"$f":"'DATA (Real)'!AF178*AF$4/100","v":81.922656818612552},{"$f":"'DATA (Real)'!AG178*AG$4/100","v":82.417213527345353},{"$f":"'DATA (Real)'!AH178*AH$4/100","v":82.893880165362333},{"$f":"'DATA (Real)'!AI178*AI$4/100","v":83.351630204104865},{"$f":"'DATA (Real)'!AJ178*AJ$4/100","v":83.758909787024237},{"$f":"'DATA (Real)'!AK178*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL178*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM178*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN178*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO178*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP178*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ178*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR178*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS178*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT178*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU178*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV178*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW178*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX178*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY178*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ178*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA178*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB178*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC178*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD178*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE178*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF178*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG178*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH178*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI178*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ178*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK178*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL178*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM178*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN178*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO178*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP178*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ178*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR178*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS178*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT178*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU178*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV178*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW178*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX178*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C179","v":"NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D179","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E179","v":"Commercial Solar"},{"$f":"'DATA (Real)'!F179","v":18.778165000000001},{"$f":"'DATA (Real)'!G179*G$4/100","v":18.368008894295638},{"$f":"'DATA (Real)'!H179*H$4/100","v":18.919286287345784},{"$f":"'DATA (Real)'!I179*I$4/100","v":18.725406502115199},{"$f":"'DATA (Real)'!J179*J$4/100","v":18.353205947388549},{"$f":"'DATA (Real)'!K179*K$4/100","v":17.932267701786365},{"$f":"'DATA (Real)'!L179*L$4/100","v":17.48337337660308},{"$f":"'DATA (Real)'!M179*M$4/100","v":17.005484221593463},{"$f":"'DATA (Real)'!N179*N$4/100","v":16.492149988518854},{"$f":"'DATA (Real)'!O179*O$4/100","v":15.947998394825706},{"$f":"'DATA (Real)'!P179*P$4/100","v":15.371921930415624},{"$f":"'DATA (Real)'!Q179*Q$4/100","v":15.574540925662383},{"$f":"'DATA (Real)'!R179*R$4/100","v":15.778635146485687},{"$f":"'DATA (Real)'!S179*S$4/100","v":15.984171435217192},{"$f":"'DATA (Real)'!T179*T$4/100","v":16.191114461241987},{"$f":"'DATA (Real)'!U179*U$4/100","v":16.399426641437223},{"$f":"'DATA (Real)'!V179*V$4/100","v":16.609068058161814},{"$f":"'DATA (Real)'!W179*W$4/100","v":16.819996374727829},{"$f":"'DATA (Real)'!X179*X$4/100","v":17.032166748282599},{"$f":"'DATA (Real)'!Y179*Y$4/100","v":17.245531740028404},{"$f":"'DATA (Real)'!Z179*Z$4/100","v":17.460041222704863},{"$f":"'DATA (Real)'!AA179*AA$4/100","v":17.67564228525691},{"$f":"'DATA (Real)'!AB179*AB$4/100","v":17.892279134609456},{"$f":"'DATA (Real)'!AC179*AC$4/100","v":18.109892994467451},{"$f":"'DATA (Real)'!AD179*AD$4/100","v":18.328422001058051},{"$f":"'DATA (Real)'!AE179*AE$4/100","v":18.547801095729312},{"$f":"'DATA (Real)'!AF179*AF$4/100","v":18.767961914317599},{"$f":"'DATA (Real)'!AG179*AG$4/100","v":18.988832673193432},{"$f":"'DATA (Real)'!AH179*AH$4/100","v":19.210338051893274},{"$f":"'DATA (Real)'!AI179*AI$4/100","v":19.432399072242085},{"$f":"'DATA (Real)'!AJ179*AJ$4/100","v":19.654932973869109},{"$f":"'DATA (Real)'!AK179*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL179*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM179*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN179*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO179*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP179*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ179*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR179*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS179*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT179*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU179*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV179*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW179*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX179*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY179*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ179*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA179*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB179*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC179*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD179*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE179*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF179*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG179*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH179*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI179*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ179*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK179*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL179*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM179*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN179*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO179*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP179*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ179*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR179*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS179*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT179*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU179*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV179*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW179*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX179*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C180","v":"NREL Commercial PV - Class 8"},{"$f":"'DATA (Real)'!D180","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E180","v":"Commercial Solar + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F180","v":18.778165000000001},{"$f":"'DATA (Real)'!G180*G$4/100","v":18.368008894295638},{"$f":"'DATA (Real)'!H180*H$4/100","v":18.919286287345784},{"$f":"'DATA (Real)'!I180*I$4/100","v":18.725406502115199},{"$f":"'DATA (Real)'!J180*J$4/100","v":18.353205947388549},{"$f":"'DATA (Real)'!K180*K$4/100","v":17.932267701786365},{"$f":"'DATA (Real)'!L180*L$4/100","v":17.48337337660308},{"$f":"'DATA (Real)'!M180*M$4/100","v":17.005484221593463},{"$f":"'DATA (Real)'!N180*N$4/100","v":16.492149988518854},{"$f":"'DATA (Real)'!O180*O$4/100","v":15.947998394825706},{"$f":"'DATA (Real)'!P180*P$4/100","v":15.371921930415624},{"$f":"'DATA (Real)'!Q180*Q$4/100","v":15.574540925662383},{"$f":"'DATA (Real)'!R180*R$4/100","v":15.778635146485687},{"$f":"'DATA (Real)'!S180*S$4/100","v":15.984171435217192},{"$f":"'DATA (Real)'!T180*T$4/100","v":16.191114461241987},{"$f":"'DATA (Real)'!U180*U$4/100","v":16.399426641437223},{"$f":"'DATA (Real)'!V180*V$4/100","v":16.609068058161814},{"$f":"'DATA (Real)'!W180*W$4/100","v":16.819996374727829},{"$f":"'DATA (Real)'!X180*X$4/100","v":17.032166748282599},{"$f":"'DATA (Real)'!Y180*Y$4/100","v":17.245531740028404},{"$f":"'DATA (Real)'!Z180*Z$4/100","v":17.460041222704863},{"$f":"'DATA (Real)'!AA180*AA$4/100","v":17.67564228525691},{"$f":"'DATA (Real)'!AB180*AB$4/100","v":17.892279134609456},{"$f":"'DATA (Real)'!AC180*AC$4/100","v":18.109892994467451},{"$f":"'DATA (Real)'!AD180*AD$4/100","v":18.328422001058051},{"$f":"'DATA (Real)'!AE180*AE$4/100","v":18.547801095729312},{"$f":"'DATA (Real)'!AF180*AF$4/100","v":18.767961914317599},{"$f":"'DATA (Real)'!AG180*AG$4/100","v":18.988832673193432},{"$f":"'DATA (Real)'!AH180*AH$4/100","v":19.210338051893274},{"$f":"'DATA (Real)'!AI180*AI$4/100","v":19.432399072242085},{"$f":"'DATA (Real)'!AJ180*AJ$4/100","v":19.654932973869109},{"$f":"'DATA (Real)'!AK180*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL180*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM180*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN180*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO180*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP180*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ180*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR180*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS180*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT180*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU180*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV180*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW180*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX180*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY180*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ180*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA180*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB180*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC180*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD180*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE180*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF180*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG180*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH180*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI180*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ180*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK180*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL180*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM180*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN180*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO180*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP180*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ180*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR180*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS180*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT180*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU180*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV180*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW180*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX180*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C181","v":"NREL Commercial Battery Storage 4Hr"},{"$f":"'DATA (Real)'!D181","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E181","v":"Commercial Solar + Storage (Battery Only)"},{"$f":"'DATA (Real)'!F181","v":55.556214031186578},{"$f":"'DATA (Real)'!G181*G$4/100","v":47.220025822368569},{"$f":"'DATA (Real)'!H181*H$4/100","v":46.929526833362473},{"$f":"'DATA (Real)'!I181*I$4/100","v":44.805631346456657},{"$f":"'DATA (Real)'!J181*J$4/100","v":42.316688838766623},{"$f":"'DATA (Real)'!K181*K$4/100","v":39.764574866738158},{"$f":"'DATA (Real)'!L181*L$4/100","v":38.949927210725953},{"$f":"'DATA (Real)'!M181*M$4/100","v":38.278993033292998},{"$f":"'DATA (Real)'!N181*N$4/100","v":37.783534723706886},{"$f":"'DATA (Real)'!O181*O$4/100","v":37.32266821340702},{"$f":"'DATA (Real)'!P181*P$4/100","v":36.948160580448928},{"$f":"'DATA (Real)'!Q181*Q$4/100","v":37.291396920677613},{"$f":"'DATA (Real)'!R181*R$4/100","v":37.629415274699241},{"$f":"'DATA (Real)'!S181*S$4/100","v":37.964257400188195},{"$f":"'DATA (Real)'!T181*T$4/100","v":38.295619942205796},{"$f":"'DATA (Real)'!U181*U$4/100","v":38.623187735490305},{"$f":"'DATA (Real)'!V181*V$4/100","v":38.946633431627475},{"$f":"'DATA (Real)'!W181*W$4/100","v":39.26561711553056},{"$f":"'DATA (Real)'!X181*X$4/100","v":39.579785910944608},{"$f":"'DATA (Real)'!Y181*Y$4/100","v":39.888773574672825},{"$f":"'DATA (Real)'!Z181*Z$4/100","v":40.192200079224314},{"$f":"'DATA (Real)'!AA181*AA$4/100","v":40.489671183565775},{"$f":"'DATA (Real)'!AB181*AB$4/100","v":40.780777991660088},{"$f":"'DATA (Real)'!AC181*AC$4/100","v":41.065096498457514},{"$f":"'DATA (Real)'!AD181*AD$4/100","v":41.342187123006255},{"$f":"'DATA (Real)'!AE181*AE$4/100","v":41.611594228329743},{"$f":"'DATA (Real)'!AF181*AF$4/100","v":41.872845627720054},{"$f":"'DATA (Real)'!AG181*AG$4/100","v":42.125452077076879},{"$f":"'DATA (Real)'!AH181*AH$4/100","v":42.368906752921745},{"$f":"'DATA (Real)'!AI181*AI$4/100","v":42.602684715698487},{"$f":"'DATA (Real)'!AJ181*AJ$4/100","v":42.822498399705353},{"$f":"'DATA (Real)'!AK181*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL181*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM181*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN181*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO181*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP181*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ181*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR181*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS181*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT181*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU181*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV181*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW181*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX181*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY181*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ181*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA181*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB181*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC181*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD181*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE181*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF181*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG181*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH181*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI181*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ181*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK181*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL181*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM181*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN181*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO181*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP181*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ181*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR181*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS181*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT181*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU181*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV181*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW181*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX181*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C182","v":"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0"},{"$f":"'DATA (Real)'!D182","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E182","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F182","v":28.153925631999996},{"$f":"'DATA (Real)'!G182*G$4/100","v":26.22134044444444},{"$f":"'DATA (Real)'!H182*H$4/100","v":27.279648371656105},{"$f":"'DATA (Real)'!I182*I$4/100","v":27.302374544155597},{"$f":"'DATA (Real)'!J182*J$4/100","v":27.08489739266232},{"$f":"'DATA (Real)'!K182*K$4/100","v":26.813527091801497},{"$f":"'DATA (Real)'!L182*L$4/100","v":26.519118013618591},{"$f":"'DATA (Real)'!M182*M$4/100","v":26.200728179562557},{"$f":"'DATA (Real)'!N182*N$4/100","v":25.848956458587022},{"$f":"'DATA (Real)'!O182*O$4/100","v":25.471477692061622},{"$f":"'DATA (Real)'!P182*P$4/100","v":25.06728844515742},{"$f":"'DATA (Real)'!Q182*Q$4/100","v":25.449280998719711},{"$f":"'DATA (Real)'!R182*R$4/100","v":25.836394383461688},{"$f":"'DATA (Real)'!S182*S$4/100","v":26.22867136979637},{"$f":"'DATA (Real)'!T182*T$4/100","v":26.626154184617253},{"$f":"'DATA (Real)'!U182*U$4/100","v":27.02888446695307},{"$f":"'DATA (Real)'!V182*V$4/100","v":27.436903221950274},{"$f":"'DATA (Real)'!W182*W$4/100","v":27.850250773131201},{"$f":"'DATA (Real)'!X182*X$4/100","v":28.268966712874018},{"$f":"'DATA (Real)'!Y182*Y$4/100","v":28.69308985105938},{"$f":"'DATA (Real)'!Z182*Z$4/100","v":29.122658161826944},{"$f":"'DATA (Real)'!AA182*AA$4/100","v":29.557708728383318},{"$f":"'DATA (Real)'!AB182*AB$4/100","v":29.998277685801483},{"$f":"'DATA (Real)'!AC182*AC$4/100","v":30.444400161749844},{"$f":"'DATA (Real)'!AD182*AD$4/100","v":30.896110215087646},{"$f":"'DATA (Real)'!AE182*AE$4/100","v":31.35344077226133},{"$f":"'DATA (Real)'!AF182*AF$4/100","v":31.816423561434853},{"$f":"'DATA (Real)'!AG182*AG$4/100","v":32.285089044285016},{"$f":"'DATA (Real)'!AH182*AH$4/100","v":32.759466345390962},{"$f":"'DATA (Real)'!AI182*AI$4/100","v":33.239583179144908},{"$f":"'DATA (Real)'!AJ182*AJ$4/100","v":33.725465774109331},{"$f":"'DATA (Real)'!AK182*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL182*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM182*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN182*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO182*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP182*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ182*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR182*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS182*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT182*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU182*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV182*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW182*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX182*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY182*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ182*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA182*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB182*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC182*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD182*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE182*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF182*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG182*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH182*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI182*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ182*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK182*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL182*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM182*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN182*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO182*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP182*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ182*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR182*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS182*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT182*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU182*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV182*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW182*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX182*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C183","v":"NREL Utility PV - Class 4/LAZARD’S LEVELIZED COST OF ENERGY ANALYSIS—VERSION 15.0"},{"$f":"'DATA (Real)'!D183","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E183","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F183","v":28.153925631999996},{"$f":"'DATA (Real)'!G183*G$4/100","v":26.22134044444444},{"$f":"'DATA (Real)'!H183*H$4/100","v":27.279648371656105},{"$f":"'DATA (Real)'!I183*I$4/100","v":27.302374544155597},{"$f":"'DATA (Real)'!J183*J$4/100","v":27.08489739266232},{"$f":"'DATA (Real)'!K183*K$4/100","v":26.813527091801497},{"$f":"'DATA (Real)'!L183*L$4/100","v":26.519118013618591},{"$f":"'DATA (Real)'!M183*M$4/100","v":26.200728179562557},{"$f":"'DATA (Real)'!N183*N$4/100","v":25.848956458587022},{"$f":"'DATA (Real)'!O183*O$4/100","v":25.471477692061622},{"$f":"'DATA (Real)'!P183*P$4/100","v":25.06728844515742},{"$f":"'DATA (Real)'!Q183*Q$4/100","v":25.449280998719711},{"$f":"'DATA (Real)'!R183*R$4/100","v":25.836394383461688},{"$f":"'DATA (Real)'!S183*S$4/100","v":26.22867136979637},{"$f":"'DATA (Real)'!T183*T$4/100","v":26.626154184617253},{"$f":"'DATA (Real)'!U183*U$4/100","v":27.02888446695307},{"$f":"'DATA (Real)'!V183*V$4/100","v":27.436903221950274},{"$f":"'DATA (Real)'!W183*W$4/100","v":27.850250773131201},{"$f":"'DATA (Real)'!X183*X$4/100","v":28.268966712874018},{"$f":"'DATA (Real)'!Y183*Y$4/100","v":28.69308985105938},{"$f":"'DATA (Real)'!Z183*Z$4/100","v":29.122658161826944},{"$f":"'DATA (Real)'!AA183*AA$4/100","v":29.557708728383318},{"$f":"'DATA (Real)'!AB183*AB$4/100","v":29.998277685801483},{"$f":"'DATA (Real)'!AC183*AC$4/100","v":30.444400161749844},{"$f":"'DATA (Real)'!AD183*AD$4/100","v":30.896110215087646},{"$f":"'DATA (Real)'!AE183*AE$4/100","v":31.35344077226133},{"$f":"'DATA (Real)'!AF183*AF$4/100","v":31.816423561434853},{"$f":"'DATA (Real)'!AG183*AG$4/100","v":32.285089044285016},{"$f":"'DATA (Real)'!AH183*AH$4/100","v":32.759466345390962},{"$f":"'DATA (Real)'!AI183*AI$4/100","v":33.239583179144908},{"$f":"'DATA (Real)'!AJ183*AJ$4/100","v":33.725465774109331},{"$f":"'DATA (Real)'!AK183*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL183*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM183*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN183*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO183*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP183*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ183*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR183*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS183*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT183*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU183*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV183*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW183*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX183*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY183*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ183*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA183*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB183*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC183*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD183*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE183*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF183*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG183*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH183*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI183*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ183*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK183*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL183*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM183*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN183*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO183*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP183*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ183*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR183*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS183*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT183*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU183*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV183*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW183*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX183*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C184","v":"NREL Utility-Scale Battery Storage - 4Hr/LAZARD’S LEVELIZED COST O F STORAGE ANALYSIS—VERSION 7 . 0"},{"$f":"'DATA (Real)'!D184","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E184","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Battery Only)"},{"$f":"'DATA (Real)'!F184","v":22.454047782524334},{"$f":"'DATA (Real)'!G184*G$4/100","v":19.660466852624133},{"$f":"'DATA (Real)'!H184*H$4/100","v":19.579645251052931},{"$f":"'DATA (Real)'!I184*I$4/100","v":18.504468639770685},{"$f":"'DATA (Real)'!J184*J$4/100","v":17.598182250502187},{"$f":"'DATA (Real)'!K184*K$4/100","v":17.023071550139363},{"$f":"'DATA (Real)'!L184*L$4/100","v":16.660934612549823},{"$f":"'DATA (Real)'!M184*M$4/100","v":16.358453420128583},{"$f":"'DATA (Real)'!N184*N$4/100","v":15.942746330637688},{"$f":"'DATA (Real)'!O184*O$4/100","v":15.676976440455599},{"$f":"'DATA (Real)'!P184*P$4/100","v":15.39179638588147},{"$f":"'DATA (Real)'!Q184*Q$4/100","v":15.541604920126273},{"$f":"'DATA (Real)'!R184*R$4/100","v":15.682564165165136},{"$f":"'DATA (Real)'!S184*S$4/100","v":15.822203480204424},{"$f":"'DATA (Real)'!T184*T$4/100","v":15.960396564049494},{"$f":"'DATA (Real)'!U184*U$4/100","v":16.097012197099275},{"$f":"'DATA (Real)'!V184*V$4/100","v":16.231914086066283},{"$f":"'DATA (Real)'!W184*W$4/100","v":16.364960704244403},{"$f":"'DATA (Real)'!X184*X$4/100","v":16.496005127204775},{"$f":"'DATA (Real)'!Y184*Y$4/100","v":16.624894863794538},{"$f":"'DATA (Real)'!Z184*Z$4/100","v":16.75147168231263},{"$f":"'DATA (Real)'!AA184*AA$4/100","v":16.875571431731473},{"$f":"'DATA (Real)'!AB184*AB$4/100","v":16.997023857830474},{"$f":"'DATA (Real)'!AC184*AC$4/100","v":17.115652414104929},{"$f":"'DATA (Real)'!AD184*AD$4/100","v":17.231274067308274},{"$f":"'DATA (Real)'!AE184*AE$4/100","v":17.34369909748407},{"$f":"'DATA (Real)'!AF184*AF$4/100","v":17.452730892339073},{"$f":"'DATA (Real)'!AG184*AG$4/100","v":17.558165735804465},{"$f":"'DATA (Real)'!AH184*AH$4/100","v":17.659792590630513},{"$f":"'DATA (Real)'!AI184*AI$4/100","v":17.757392874852783},{"$f":"'DATA (Real)'!AJ184*AJ$4/100","v":17.850740231966885},{"$f":"'DATA (Real)'!AK184*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL184*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM184*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN184*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO184*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP184*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ184*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR184*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS184*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT184*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU184*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV184*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW184*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX184*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY184*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ184*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA184*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB184*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC184*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD184*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE184*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF184*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG184*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH184*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI184*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ184*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK184*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL184*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM184*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN184*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO184*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP184*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ184*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR184*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS184*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT184*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU184*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV184*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW184*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX184*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C185","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D185","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E185","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F185","v":22.623690239999998},{"$f":"'DATA (Real)'!G185*G$4/100","v":21.070719999999998},{"$f":"'DATA (Real)'!H185*H$4/100","v":21.921146012937939},{"$f":"'DATA (Real)'!I185*I$4/100","v":21.939408115839321},{"$f":"'DATA (Real)'!J185*J$4/100","v":21.76464969053222},{"$f":"'DATA (Real)'!K185*K$4/100","v":21.546584270197631},{"$f":"'DATA (Real)'!L185*L$4/100","v":21.310005546657795},{"$f":"'DATA (Real)'!M185*M$4/100","v":21.054156572862766},{"$f":"'DATA (Real)'!N185*N$4/100","v":20.771482868507427},{"$f":"'DATA (Real)'!O185*O$4/100","v":20.468151716835234},{"$f":"'DATA (Real)'!P185*P$4/100","v":20.143356786287214},{"$f":"'DATA (Real)'!Q185*Q$4/100","v":20.450315088256907},{"$f":"'DATA (Real)'!R185*R$4/100","v":20.761388343853145},{"$f":"'DATA (Real)'!S185*S$4/100","v":21.076610922157798},{"$f":"'DATA (Real)'!T185*T$4/100","v":21.396016755496007},{"$f":"'DATA (Real)'!U185*U$4/100","v":21.719639303801571},{"$f":"'DATA (Real)'!V185*V$4/100","v":22.047511517638615},{"$f":"'DATA (Real)'!W185*W$4/100","v":22.379665799837571},{"$f":"'DATA (Real)'!X185*X$4/100","v":22.716133965702333},{"$f":"'DATA (Real)'!Y185*Y$4/100","v":23.056947201744148},{"$f":"'DATA (Real)'!Z185*Z$4/100","v":23.402136022896652},{"$f":"'DATA (Real)'!AA185*AA$4/100","v":23.751730228165169},{"$f":"'DATA (Real)'!AB185*AB$4/100","v":24.105758854661904},{"$f":"'DATA (Real)'!AC185*AC$4/100","v":24.464250129977554},{"$f":"'DATA (Real)'!AD185*AD$4/100","v":24.827231422838285},{"$f":"'DATA (Real)'!AE185*AE$4/100","v":25.194729191995712},{"$f":"'DATA (Real)'!AF185*AF$4/100","v":25.566768933295865},{"$f":"'DATA (Real)'!AG185*AG$4/100","v":25.943375124871885},{"$f":"'DATA (Real)'!AH185*AH$4/100","v":26.324571170403452},{"$f":"'DATA (Real)'!AI185*AI$4/100","v":26.710379340384304},{"$f":"'DATA (Real)'!AJ185*AJ$4/100","v":27.10082071133785},{"$f":"'DATA (Real)'!AK185*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL185*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM185*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN185*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO185*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP185*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ185*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR185*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS185*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT185*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU185*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV185*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW185*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX185*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY185*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ185*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA185*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB185*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC185*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD185*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE185*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF185*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG185*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH185*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI185*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ185*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK185*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL185*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM185*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN185*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO185*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP185*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ185*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR185*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS185*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT185*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU185*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV185*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW185*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX185*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C186","v":"NREL Utility PV - Class 5"},{"$f":"'DATA (Real)'!D186","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E186","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F186","v":22.623690239999998},{"$f":"'DATA (Real)'!G186*G$4/100","v":21.070719999999998},{"$f":"'DATA (Real)'!H186*H$4/100","v":21.921146012937939},{"$f":"'DATA (Real)'!I186*I$4/100","v":21.939408115839321},{"$f":"'DATA (Real)'!J186*J$4/100","v":21.76464969053222},{"$f":"'DATA (Real)'!K186*K$4/100","v":21.546584270197631},{"$f":"'DATA (Real)'!L186*L$4/100","v":21.310005546657795},{"$f":"'DATA (Real)'!M186*M$4/100","v":21.054156572862766},{"$f":"'DATA (Real)'!N186*N$4/100","v":20.771482868507427},{"$f":"'DATA (Real)'!O186*O$4/100","v":20.468151716835234},{"$f":"'DATA (Real)'!P186*P$4/100","v":20.143356786287214},{"$f":"'DATA (Real)'!Q186*Q$4/100","v":20.450315088256907},{"$f":"'DATA (Real)'!R186*R$4/100","v":20.761388343853145},{"$f":"'DATA (Real)'!S186*S$4/100","v":21.076610922157798},{"$f":"'DATA (Real)'!T186*T$4/100","v":21.396016755496007},{"$f":"'DATA (Real)'!U186*U$4/100","v":21.719639303801571},{"$f":"'DATA (Real)'!V186*V$4/100","v":22.047511517638615},{"$f":"'DATA (Real)'!W186*W$4/100","v":22.379665799837571},{"$f":"'DATA (Real)'!X186*X$4/100","v":22.716133965702333},{"$f":"'DATA (Real)'!Y186*Y$4/100","v":23.056947201744148},{"$f":"'DATA (Real)'!Z186*Z$4/100","v":23.402136022896652},{"$f":"'DATA (Real)'!AA186*AA$4/100","v":23.751730228165169},{"$f":"'DATA (Real)'!AB186*AB$4/100","v":24.105758854661904},{"$f":"'DATA (Real)'!AC186*AC$4/100","v":24.464250129977554},{"$f":"'DATA (Real)'!AD186*AD$4/100","v":24.827231422838285},{"$f":"'DATA (Real)'!AE186*AE$4/100","v":25.194729191995712},{"$f":"'DATA (Real)'!AF186*AF$4/100","v":25.566768933295865},{"$f":"'DATA (Real)'!AG186*AG$4/100","v":25.943375124871885},{"$f":"'DATA (Real)'!AH186*AH$4/100","v":26.324571170403452},{"$f":"'DATA (Real)'!AI186*AI$4/100","v":26.710379340384304},{"$f":"'DATA (Real)'!AJ186*AJ$4/100","v":27.10082071133785},{"$f":"'DATA (Real)'!AK186*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL186*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM186*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN186*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO186*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP186*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ186*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR186*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS186*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT186*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU186*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV186*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW186*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX186*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY186*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ186*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA186*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB186*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC186*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD186*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE186*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF186*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG186*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH186*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI186*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ186*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK186*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL186*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM186*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN186*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO186*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP186*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ186*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR186*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS186*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT186*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU186*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV186*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW186*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX186*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C187","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D187","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E187","v":"100 MW/400 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F187","v":22.623690239999998},{"$f":"'DATA (Real)'!G187*G$4/100","v":21.070719999999998},{"$f":"'DATA (Real)'!H187*H$4/100","v":21.921146012937939},{"$f":"'DATA (Real)'!I187*I$4/100","v":21.939408115839321},{"$f":"'DATA (Real)'!J187*J$4/100","v":21.76464969053222},{"$f":"'DATA (Real)'!K187*K$4/100","v":21.546584270197631},{"$f":"'DATA (Real)'!L187*L$4/100","v":21.310005546657795},{"$f":"'DATA (Real)'!M187*M$4/100","v":21.054156572862766},{"$f":"'DATA (Real)'!N187*N$4/100","v":20.771482868507427},{"$f":"'DATA (Real)'!O187*O$4/100","v":20.468151716835234},{"$f":"'DATA (Real)'!P187*P$4/100","v":20.143356786287214},{"$f":"'DATA (Real)'!Q187*Q$4/100","v":20.450315088256907},{"$f":"'DATA (Real)'!R187*R$4/100","v":20.761388343853145},{"$f":"'DATA (Real)'!S187*S$4/100","v":21.076610922157798},{"$f":"'DATA (Real)'!T187*T$4/100","v":21.396016755496007},{"$f":"'DATA (Real)'!U187*U$4/100","v":21.719639303801571},{"$f":"'DATA (Real)'!V187*V$4/100","v":22.047511517638615},{"$f":"'DATA (Real)'!W187*W$4/100","v":22.379665799837571},{"$f":"'DATA (Real)'!X187*X$4/100","v":22.716133965702333},{"$f":"'DATA (Real)'!Y187*Y$4/100","v":23.056947201744148},{"$f":"'DATA (Real)'!Z187*Z$4/100","v":23.402136022896652},{"$f":"'DATA (Real)'!AA187*AA$4/100","v":23.751730228165169},{"$f":"'DATA (Real)'!AB187*AB$4/100","v":24.105758854661904},{"$f":"'DATA (Real)'!AC187*AC$4/100","v":24.464250129977554},{"$f":"'DATA (Real)'!AD187*AD$4/100","v":24.827231422838285},{"$f":"'DATA (Real)'!AE187*AE$4/100","v":25.194729191995712},{"$f":"'DATA (Real)'!AF187*AF$4/100","v":25.566768933295865},{"$f":"'DATA (Real)'!AG187*AG$4/100","v":25.943375124871885},{"$f":"'DATA (Real)'!AH187*AH$4/100","v":26.324571170403452},{"$f":"'DATA (Real)'!AI187*AI$4/100","v":26.710379340384304},{"$f":"'DATA (Real)'!AJ187*AJ$4/100","v":27.10082071133785},{"$f":"'DATA (Real)'!AK187*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL187*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM187*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN187*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO187*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP187*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ187*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR187*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS187*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT187*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU187*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV187*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW187*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX187*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY187*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ187*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA187*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB187*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC187*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD187*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE187*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF187*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG187*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH187*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI187*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ187*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK187*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL187*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM187*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN187*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO187*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP187*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ187*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR187*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS187*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT187*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU187*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV187*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW187*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX187*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C188","v":"NREL Utility-Scale Battery Storage - 4Hr"},{"$f":"'DATA (Real)'!D188","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E188","v":"100 MW/400 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F188","v":43.180861120239101},{"$f":"'DATA (Real)'!G188*G$4/100","v":37.808590101200252},{"$f":"'DATA (Real)'!H188*H$4/100","v":37.653163944332555},{"$f":"'DATA (Real)'!I188*I$4/100","v":35.585516614943629},{"$f":"'DATA (Real)'!J188*J$4/100","v":33.842658174042668},{"$f":"'DATA (Real)'!K188*K$4/100","v":32.736676057960317},{"$f":"'DATA (Real)'!L188*L$4/100","v":32.040258870288127},{"$f":"'DATA (Real)'!M188*M$4/100","v":31.458564269478043},{"$f":"'DATA (Real)'!N188*N$4/100","v":30.65912755891863},{"$f":"'DATA (Real)'!O188*O$4/100","v":30.148031616260763},{"$f":"'DATA (Real)'!P188*P$4/100","v":29.599608434387438},{"$f":"'DATA (Real)'!Q188*Q$4/100","v":29.887701769473598},{"$f":"'DATA (Real)'!R188*R$4/100","v":30.158777240702182},{"$f":"'DATA (Real)'!S188*S$4/100","v":30.427314385008504},{"$f":"'DATA (Real)'!T188*T$4/100","v":30.693070315479794},{"$f":"'DATA (Real)'!U188*U$4/100","v":30.955792686729374},{"$f":"'DATA (Real)'!V188*V$4/100","v":31.215219396281313},{"$f":"'DATA (Real)'!W188*W$4/100","v":31.471078277393087},{"$f":"'DATA (Real)'!X188*X$4/100","v":31.723086783086099},{"$f":"'DATA (Real)'!Y188*Y$4/100","v":31.970951661143346},{"$f":"'DATA (Real)'!Z188*Z$4/100","v":32.214368619831973},{"$f":"'DATA (Real)'!AA188*AA$4/100","v":32.453021984098989},{"$f":"'DATA (Real)'!AB188*AB$4/100","v":32.686584341981671},{"$f":"'DATA (Real)'!AC188*AC$4/100","v":32.914716180971013},{"$f":"'DATA (Real)'!AD188*AD$4/100","v":33.13706551405437},{"$f":"'DATA (Real)'!AE188*AE$4/100","v":33.353267495161674},{"$f":"'DATA (Real)'!AF188*AF$4/100","v":33.562944023728981},{"$f":"'DATA (Real)'!AG188*AG$4/100","v":33.765703338085501},{"$f":"'DATA (Real)'!AH188*AH$4/100","v":33.961139597366376},{"$f":"'DATA (Real)'!AI188*AI$4/100","v":34.148832451639962},{"$f":"'DATA (Real)'!AJ188*AJ$4/100","v":34.328346599936317},{"$f":"'DATA (Real)'!AK188*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL188*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM188*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN188*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO188*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP188*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ188*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR188*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS188*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT188*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU188*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV188*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW188*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX188*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY188*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ188*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA188*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB188*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC188*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD188*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE188*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF188*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG188*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH188*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI188*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ188*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK188*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL188*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM188*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN188*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO188*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP188*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ188*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR188*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS188*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT188*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU188*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV188*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW188*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX188*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C189","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D189","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E189","v":"100 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F189","v":22.623690239999998},{"$f":"'DATA (Real)'!G189*G$4/100","v":21.070719999999998},{"$f":"'DATA (Real)'!H189*H$4/100","v":21.921146012937939},{"$f":"'DATA (Real)'!I189*I$4/100","v":21.939408115839321},{"$f":"'DATA (Real)'!J189*J$4/100","v":21.76464969053222},{"$f":"'DATA (Real)'!K189*K$4/100","v":21.546584270197631},{"$f":"'DATA (Real)'!L189*L$4/100","v":21.310005546657795},{"$f":"'DATA (Real)'!M189*M$4/100","v":21.054156572862766},{"$f":"'DATA (Real)'!N189*N$4/100","v":20.771482868507427},{"$f":"'DATA (Real)'!O189*O$4/100","v":20.468151716835234},{"$f":"'DATA (Real)'!P189*P$4/100","v":20.143356786287214},{"$f":"'DATA (Real)'!Q189*Q$4/100","v":20.450315088256907},{"$f":"'DATA (Real)'!R189*R$4/100","v":20.761388343853145},{"$f":"'DATA (Real)'!S189*S$4/100","v":21.076610922157798},{"$f":"'DATA (Real)'!T189*T$4/100","v":21.396016755496007},{"$f":"'DATA (Real)'!U189*U$4/100","v":21.719639303801571},{"$f":"'DATA (Real)'!V189*V$4/100","v":22.047511517638615},{"$f":"'DATA (Real)'!W189*W$4/100","v":22.379665799837571},{"$f":"'DATA (Real)'!X189*X$4/100","v":22.716133965702333},{"$f":"'DATA (Real)'!Y189*Y$4/100","v":23.056947201744148},{"$f":"'DATA (Real)'!Z189*Z$4/100","v":23.402136022896652},{"$f":"'DATA (Real)'!AA189*AA$4/100","v":23.751730228165169},{"$f":"'DATA (Real)'!AB189*AB$4/100","v":24.105758854661904},{"$f":"'DATA (Real)'!AC189*AC$4/100","v":24.464250129977554},{"$f":"'DATA (Real)'!AD189*AD$4/100","v":24.827231422838285},{"$f":"'DATA (Real)'!AE189*AE$4/100","v":25.194729191995712},{"$f":"'DATA (Real)'!AF189*AF$4/100","v":25.566768933295865},{"$f":"'DATA (Real)'!AG189*AG$4/100","v":25.943375124871885},{"$f":"'DATA (Real)'!AH189*AH$4/100","v":26.324571170403452},{"$f":"'DATA (Real)'!AI189*AI$4/100","v":26.710379340384304},{"$f":"'DATA (Real)'!AJ189*AJ$4/100","v":27.10082071133785},{"$f":"'DATA (Real)'!AK189*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL189*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM189*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN189*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO189*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP189*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ189*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR189*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS189*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT189*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU189*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV189*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW189*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX189*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY189*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ189*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA189*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB189*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC189*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD189*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE189*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF189*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG189*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH189*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI189*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ189*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK189*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL189*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM189*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN189*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO189*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP189*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ189*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR189*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS189*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT189*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU189*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV189*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW189*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX189*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C190","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D190","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E190","v":"100 MW/200 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F190","v":24.708042503923892},{"$f":"'DATA (Real)'!G190*G$4/100","v":21.956734485823716},{"$f":"'DATA (Real)'!H190*H$4/100","v":22.157514048827462},{"$f":"'DATA (Real)'!I190*I$4/100","v":21.141933716771501},{"$f":"'DATA (Real)'!J190*J$4/100","v":20.526368897581882},{"$f":"'DATA (Real)'!K190*K$4/100","v":19.93058122064258},{"$f":"'DATA (Real)'!L190*L$4/100","v":19.773789026235381},{"$f":"'DATA (Real)'!M190*M$4/100","v":19.641629092723054},{"$f":"'DATA (Real)'!N190*N$4/100","v":19.321622323620556},{"$f":"'DATA (Real)'!O190*O$4/100","v":19.316770636469258},{"$f":"'DATA (Real)'!P190*P$4/100","v":19.173638127072316},{"$f":"'DATA (Real)'!Q190*Q$4/100","v":19.362263200377761},{"$f":"'DATA (Real)'!R190*R$4/100","v":19.537901012717093},{"$f":"'DATA (Real)'!S190*S$4/100","v":19.711895553410411},{"$f":"'DATA (Real)'!T190*T$4/100","v":19.884089509804081},{"$f":"'DATA (Real)'!U190*U$4/100","v":20.054319442831179},{"$f":"'DATA (Real)'!V190*V$4/100","v":20.222415593588732},{"$f":"'DATA (Real)'!W190*W$4/100","v":20.388201684369275},{"$f":"'DATA (Real)'!X190*X$4/100","v":20.551494713996917},{"$f":"'DATA (Real)'!Y190*Y$4/100","v":20.712104747312942},{"$f":"'DATA (Real)'!Z190*Z$4/100","v":20.869834698653243},{"$f":"'DATA (Real)'!AA190*AA$4/100","v":21.02448010915483},{"$f":"'DATA (Real)'!AB190*AB$4/100","v":21.175828917724338},{"$f":"'DATA (Real)'!AC190*AC$4/100","v":21.323661225498107},{"$f":"'DATA (Real)'!AD190*AD$4/100","v":21.467749053617755},{"$f":"'DATA (Real)'!AE190*AE$4/100","v":21.607856094141471},{"$f":"'DATA (Real)'!AF190*AF$4/100","v":21.743737453906288},{"$f":"'DATA (Real)'!AG190*AG$4/100","v":21.875139391151183},{"$f":"'DATA (Real)'!AH190*AH$4/100","v":22.001799044707223},{"$f":"'DATA (Real)'!AI190*AI$4/100","v":22.123444155554406},{"$f":"'DATA (Real)'!AJ190*AJ$4/100","v":22.244765447682038},{"$f":"'DATA (Real)'!AK190*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL190*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM190*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN190*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO190*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP190*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ190*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR190*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS190*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT190*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU190*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV190*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW190*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX190*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY190*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ190*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA190*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB190*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC190*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD190*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE190*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF190*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG190*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH190*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI190*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ190*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK190*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL190*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM190*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN190*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO190*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP190*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ190*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR190*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS190*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT190*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU190*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV190*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW190*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX190*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C191","v":"NREL Utility PV - Class 4"},{"$f":"'DATA (Real)'!D191","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E191","v":"50 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F191","v":22.623690239999998},{"$f":"'DATA (Real)'!G191*G$4/100","v":21.070719999999998},{"$f":"'DATA (Real)'!H191*H$4/100","v":21.921146012937939},{"$f":"'DATA (Real)'!I191*I$4/100","v":21.939408115839321},{"$f":"'DATA (Real)'!J191*J$4/100","v":21.76464969053222},{"$f":"'DATA (Real)'!K191*K$4/100","v":21.546584270197631},{"$f":"'DATA (Real)'!L191*L$4/100","v":21.310005546657795},{"$f":"'DATA (Real)'!M191*M$4/100","v":21.054156572862766},{"$f":"'DATA (Real)'!N191*N$4/100","v":20.771482868507427},{"$f":"'DATA (Real)'!O191*O$4/100","v":20.468151716835234},{"$f":"'DATA (Real)'!P191*P$4/100","v":20.143356786287214},{"$f":"'DATA (Real)'!Q191*Q$4/100","v":20.450315088256907},{"$f":"'DATA (Real)'!R191*R$4/100","v":20.761388343853145},{"$f":"'DATA (Real)'!S191*S$4/100","v":21.076610922157798},{"$f":"'DATA (Real)'!T191*T$4/100","v":21.396016755496007},{"$f":"'DATA (Real)'!U191*U$4/100","v":21.719639303801571},{"$f":"'DATA (Real)'!V191*V$4/100","v":22.047511517638615},{"$f":"'DATA (Real)'!W191*W$4/100","v":22.379665799837571},{"$f":"'DATA (Real)'!X191*X$4/100","v":22.716133965702333},{"$f":"'DATA (Real)'!Y191*Y$4/100","v":23.056947201744148},{"$f":"'DATA (Real)'!Z191*Z$4/100","v":23.402136022896652},{"$f":"'DATA (Real)'!AA191*AA$4/100","v":23.751730228165169},{"$f":"'DATA (Real)'!AB191*AB$4/100","v":24.105758854661904},{"$f":"'DATA (Real)'!AC191*AC$4/100","v":24.464250129977554},{"$f":"'DATA (Real)'!AD191*AD$4/100","v":24.827231422838285},{"$f":"'DATA (Real)'!AE191*AE$4/100","v":25.194729191995712},{"$f":"'DATA (Real)'!AF191*AF$4/100","v":25.566768933295865},{"$f":"'DATA (Real)'!AG191*AG$4/100","v":25.943375124871885},{"$f":"'DATA (Real)'!AH191*AH$4/100","v":26.324571170403452},{"$f":"'DATA (Real)'!AI191*AI$4/100","v":26.710379340384304},{"$f":"'DATA (Real)'!AJ191*AJ$4/100","v":27.10082071133785},{"$f":"'DATA (Real)'!AK191*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL191*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM191*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN191*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO191*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP191*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ191*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR191*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS191*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT191*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU191*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV191*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW191*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX191*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY191*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ191*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA191*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB191*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC191*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD191*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE191*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF191*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG191*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH191*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI191*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ191*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK191*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL191*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM191*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN191*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO191*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP191*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ191*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR191*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS191*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT191*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU191*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV191*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW191*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX191*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C192","v":"NREL Utility-Scale Battery Storage - 2Hr"},{"$f":"'DATA (Real)'!D192","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E192","v":"50 MW/200 MWh Lithium-ion w/Solar (Battery Only)"},{"$f":"'DATA (Real)'!F192","v":24.708042503923892},{"$f":"'DATA (Real)'!G192*G$4/100","v":21.956734485823716},{"$f":"'DATA (Real)'!H192*H$4/100","v":22.157514048827462},{"$f":"'DATA (Real)'!I192*I$4/100","v":21.141933716771501},{"$f":"'DATA (Real)'!J192*J$4/100","v":20.526368897581882},{"$f":"'DATA (Real)'!K192*K$4/100","v":19.93058122064258},{"$f":"'DATA (Real)'!L192*L$4/100","v":19.773789026235381},{"$f":"'DATA (Real)'!M192*M$4/100","v":19.641629092723054},{"$f":"'DATA (Real)'!N192*N$4/100","v":19.321622323620556},{"$f":"'DATA (Real)'!O192*O$4/100","v":19.316770636469258},{"$f":"'DATA (Real)'!P192*P$4/100","v":19.173638127072316},{"$f":"'DATA (Real)'!Q192*Q$4/100","v":19.362263200377761},{"$f":"'DATA (Real)'!R192*R$4/100","v":19.537901012717093},{"$f":"'DATA (Real)'!S192*S$4/100","v":19.711895553410411},{"$f":"'DATA (Real)'!T192*T$4/100","v":19.884089509804081},{"$f":"'DATA (Real)'!U192*U$4/100","v":20.054319442831179},{"$f":"'DATA (Real)'!V192*V$4/100","v":20.222415593588732},{"$f":"'DATA (Real)'!W192*W$4/100","v":20.388201684369275},{"$f":"'DATA (Real)'!X192*X$4/100","v":20.551494713996917},{"$f":"'DATA (Real)'!Y192*Y$4/100","v":20.712104747312942},{"$f":"'DATA (Real)'!Z192*Z$4/100","v":20.869834698653243},{"$f":"'DATA (Real)'!AA192*AA$4/100","v":21.02448010915483},{"$f":"'DATA (Real)'!AB192*AB$4/100","v":21.175828917724338},{"$f":"'DATA (Real)'!AC192*AC$4/100","v":21.323661225498107},{"$f":"'DATA (Real)'!AD192*AD$4/100","v":21.467749053617755},{"$f":"'DATA (Real)'!AE192*AE$4/100","v":21.607856094141471},{"$f":"'DATA (Real)'!AF192*AF$4/100","v":21.743737453906288},{"$f":"'DATA (Real)'!AG192*AG$4/100","v":21.875139391151183},{"$f":"'DATA (Real)'!AH192*AH$4/100","v":22.001799044707223},{"$f":"'DATA (Real)'!AI192*AI$4/100","v":22.123444155554406},{"$f":"'DATA (Real)'!AJ192*AJ$4/100","v":22.244765447682038},{"$f":"'DATA (Real)'!AK192*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL192*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM192*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN192*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO192*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP192*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ192*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR192*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS192*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT192*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU192*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV192*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW192*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX192*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY192*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ192*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA192*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB192*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC192*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD192*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE192*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF192*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG192*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH192*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI192*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ192*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK192*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL192*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM192*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN192*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO192*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP192*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ192*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR192*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS192*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT192*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU192*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV192*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW192*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX192*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C193","v":"NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D193","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E193","v":"NW Wind On System (Share)"},{"$f":"'DATA (Real)'!F193","v":43},{"$f":"'DATA (Real)'!G193*G$4/100","v":43.659874999999992},{"$f":"'DATA (Real)'!H193*H$4/100","v":46.354531960724032},{"$f":"'DATA (Real)'!I193*I$4/100","v":47.365805901899584},{"$f":"'DATA (Real)'!J193*J$4/100","v":48.010096815910266},{"$f":"'DATA (Real)'!K193*K$4/100","v":48.601937088262503},{"$f":"'DATA (Real)'!L193*L$4/100","v":49.196266523379087},{"$f":"'DATA (Real)'!M193*M$4/100","v":49.79290110708763},{"$f":"'DATA (Real)'!N193*N$4/100","v":50.375217091353058},{"$f":"'DATA (Real)'!O193*O$4/100","v":50.959055214790354},{"$f":"'DATA (Real)'!P193*P$4/100","v":51.544200610586657},{"$f":"'DATA (Real)'!Q193*Q$4/100","v":52.283086726339413},{"$f":"'DATA (Real)'!R193*R$4/100","v":53.029536438089778},{"$f":"'DATA (Real)'!S193*S$4/100","v":53.783524923181602},{"$f":"'DATA (Real)'!T193*T$4/100","v":54.545022605981437},{"$f":"'DATA (Real)'!U193*U$4/100","v":55.313994960761626},{"$f":"'DATA (Real)'!V193*V$4/100","v":56.090402308210869},{"$f":"'DATA (Real)'!W193*W$4/100","v":56.874199605386849},{"$f":"'DATA (Real)'!X193*X$4/100","v":57.665336228921412},{"$f":"'DATA (Real)'!Y193*Y$4/100","v":58.463755751282498},{"$f":"'DATA (Real)'!Z193*Z$4/100","v":59.26939570989267},{"$f":"'DATA (Real)'!AA193*AA$4/100","v":60.082187368898055},{"$f":"'DATA (Real)'!AB193*AB$4/100","v":60.902055473376102},{"$f":"'DATA (Real)'!AC193*AC$4/100","v":61.72891799576464},{"$f":"'DATA (Real)'!AD193*AD$4/100","v":62.562685874289137},{"$f":"'DATA (Real)'!AE193*AE$4/100","v":63.403262743158763},{"$f":"'DATA (Real)'!AF193*AF$4/100","v":64.250544654295524},{"$f":"'DATA (Real)'!AG193*AG$4/100","v":65.104419790354598},{"$f":"'DATA (Real)'!AH193*AH$4/100","v":65.9647681687876},{"$f":"'DATA (Real)'!AI193*AI$4/100","v":66.83146133669311},{"$f":"'DATA (Real)'!AJ193*AJ$4/100","v":67.704362056192778},{"$f":"'DATA (Real)'!AK193*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL193*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM193*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN193*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO193*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP193*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ193*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR193*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS193*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT193*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU193*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV193*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW193*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX193*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY193*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ193*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA193*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB193*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC193*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD193*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE193*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF193*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG193*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH193*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI193*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ193*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK193*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL193*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM193*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN193*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO193*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP193*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ193*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR193*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS193*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT193*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU193*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV193*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW193*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX193*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C194","v":"NREL Land-Based Wind - Class 8"},{"$f":"'DATA (Real)'!D194","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E194","v":"NW Wind Off System"},{"$f":"'DATA (Real)'!F194","v":41.951219512195124},{"$f":"'DATA (Real)'!G194*G$4/100","v":42.594999999999999},{"$f":"'DATA (Real)'!H194*H$4/100","v":45.223933620218574},{"$f":"'DATA (Real)'!I194*I$4/100","v":46.210542343316668},{"$f":"'DATA (Real)'!J194*J$4/100","v":46.839118844790498},{"$f":"'DATA (Real)'!K194*K$4/100","v":47.416523988548796},{"$f":"'DATA (Real)'!L194*L$4/100","v":47.996357583784487},{"$f":"'DATA (Real)'!M194*M$4/100","v":48.578440104475739},{"$f":"'DATA (Real)'!N194*N$4/100","v":49.146553259856645},{"$f":"'DATA (Real)'!O194*O$4/100","v":49.716151429063757},{"$f":"'DATA (Real)'!P194*P$4/100","v":50.287024985938203},{"$f":"'DATA (Real)'!Q194*Q$4/100","v":51.007889489111633},{"$f":"'DATA (Real)'!R194*R$4/100","v":51.736133110331494},{"$f":"'DATA (Real)'!S194*S$4/100","v":52.471731632372304},{"$f":"'DATA (Real)'!T194*T$4/100","v":53.214656200957506},{"$f":"'DATA (Real)'!U194*U$4/100","v":53.964873132450364},{"$f":"'DATA (Real)'!V194*V$4/100","v":54.722343715327682},{"$f":"'DATA (Real)'!W194*W$4/100","v":55.487024005255471},{"$f":"'DATA (Real)'!X194*X$4/100","v":56.258864613581885},{"$f":"'DATA (Real)'!Y194*Y$4/100","v":57.037810489056099},{"$f":"'DATA (Real)'!Z194*Z$4/100","v":57.823800692578217},{"$f":"'DATA (Real)'!AA194*AA$4/100","v":58.616768164778605},{"$f":"'DATA (Real)'!AB194*AB$4/100","v":59.416639486220589},{"$f":"'DATA (Real)'!AC194*AC$4/100","v":60.223334630014286},{"$f":"'DATA (Real)'!AD194*AD$4/100","v":61.03676670662356},{"$f":"'DATA (Real)'!AE194*AE$4/100","v":61.856841700642718},{"$f":"'DATA (Real)'!AF194*AF$4/100","v":62.683458199312696},{"$f":"'DATA (Real)'!AG194*AG$4/100","v":63.516507112541078},{"$f":"'DATA (Real)'!AH194*AH$4/100","v":64.355871384183033},{"$f":"'DATA (Real)'!AI194*AI$4/100","v":65.201425694334745},{"$f":"'DATA (Real)'!AJ194*AJ$4/100","v":66.0530361523832},{"$f":"'DATA (Real)'!AK194*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL194*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM194*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN194*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO194*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP194*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ194*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR194*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS194*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT194*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU194*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV194*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW194*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX194*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY194*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ194*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA194*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB194*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC194*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD194*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE194*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF194*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG194*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH194*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI194*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ194*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK194*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL194*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM194*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN194*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO194*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP194*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ194*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR194*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS194*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT194*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU194*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV194*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW194*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX194*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C195","v":"NREL Land-Based Wind - Class 3"},{"$f":"'DATA (Real)'!D195","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E195","v":"Wind Montana"},{"$f":"'DATA (Real)'!F195","v":43},{"$f":"'DATA (Real)'!G195*G$4/100","v":43.659874999999992},{"$f":"'DATA (Real)'!H195*H$4/100","v":46.354531960724032},{"$f":"'DATA (Real)'!I195*I$4/100","v":47.365805901899584},{"$f":"'DATA (Real)'!J195*J$4/100","v":48.010096815910266},{"$f":"'DATA (Real)'!K195*K$4/100","v":48.601937088262503},{"$f":"'DATA (Real)'!L195*L$4/100","v":49.196266523379087},{"$f":"'DATA (Real)'!M195*M$4/100","v":49.79290110708763},{"$f":"'DATA (Real)'!N195*N$4/100","v":50.375217091353058},{"$f":"'DATA (Real)'!O195*O$4/100","v":50.959055214790354},{"$f":"'DATA (Real)'!P195*P$4/100","v":51.544200610586657},{"$f":"'DATA (Real)'!Q195*Q$4/100","v":52.283086726339413},{"$f":"'DATA (Real)'!R195*R$4/100","v":53.029536438089778},{"$f":"'DATA (Real)'!S195*S$4/100","v":53.783524923181602},{"$f":"'DATA (Real)'!T195*T$4/100","v":54.545022605981437},{"$f":"'DATA (Real)'!U195*U$4/100","v":55.313994960761626},{"$f":"'DATA (Real)'!V195*V$4/100","v":56.090402308210869},{"$f":"'DATA (Real)'!W195*W$4/100","v":56.874199605386849},{"$f":"'DATA (Real)'!X195*X$4/100","v":57.665336228921412},{"$f":"'DATA (Real)'!Y195*Y$4/100","v":58.463755751282498},{"$f":"'DATA (Real)'!Z195*Z$4/100","v":59.26939570989267},{"$f":"'DATA (Real)'!AA195*AA$4/100","v":60.082187368898055},{"$f":"'DATA (Real)'!AB195*AB$4/100","v":60.902055473376102},{"$f":"'DATA (Real)'!AC195*AC$4/100","v":61.72891799576464},{"$f":"'DATA (Real)'!AD195*AD$4/100","v":62.562685874289137},{"$f":"'DATA (Real)'!AE195*AE$4/100","v":63.403262743158763},{"$f":"'DATA (Real)'!AF195*AF$4/100","v":64.250544654295524},{"$f":"'DATA (Real)'!AG195*AG$4/100","v":65.104419790354598},{"$f":"'DATA (Real)'!AH195*AH$4/100","v":65.9647681687876},{"$f":"'DATA (Real)'!AI195*AI$4/100","v":66.83146133669311},{"$f":"'DATA (Real)'!AJ195*AJ$4/100","v":67.704362056192778},{"$f":"'DATA (Real)'!AK195*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL195*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM195*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN195*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO195*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP195*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ195*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR195*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS195*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT195*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU195*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV195*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW195*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX195*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY195*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ195*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA195*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB195*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC195*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD195*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE195*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF195*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG195*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH195*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI195*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ195*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK195*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL195*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM195*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN195*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO195*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP195*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ195*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR195*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS195*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT195*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU195*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV195*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW195*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX195*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C196","v":"NREL Wind Speed Class 12"},{"$f":"'DATA (Real)'!D196","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E196","v":"Off Shore Wind (Share)"},{"$f":"'DATA (Real)'!F196","v":95.264231605586971},{"$f":"'DATA (Real)'!G196*G$4/100","v":93.593935971149534},{"$f":"'DATA (Real)'!H196*H$4/100","v":96.955479869504913},{"$f":"'DATA (Real)'!I196*I$4/100","v":97.190996545795727},{"$f":"'DATA (Real)'!J196*J$4/100","v":97.019620471705963},{"$f":"'DATA (Real)'!K196*K$4/100","v":97.009984554000823},{"$f":"'DATA (Real)'!L196*L$4/100","v":97.213939547602351},{"$f":"'DATA (Real)'!M196*M$4/100","v":97.590235602248995},{"$f":"'DATA (Real)'!N196*N$4/100","v":98.07789351403926},{"$f":"'DATA (Real)'!O196*O$4/100","v":98.687433421325764},{"$f":"'DATA (Real)'!P196*P$4/100","v":99.403043164050374},{"$f":"'DATA (Real)'!Q196*Q$4/100","v":100.21266773050286},{"$f":"'DATA (Real)'!R196*R$4/100","v":101.10695643318475},{"$f":"'DATA (Real)'!S196*S$4/100","v":102.07855416915086},{"$f":"'DATA (Real)'!T196*T$4/100","v":103.12161041819294},{"$f":"'DATA (Real)'!U196*U$4/100","v":104.23143057437267},{"$f":"'DATA (Real)'!V196*V$4/100","v":105.40422296900789},{"$f":"'DATA (Real)'!W196*W$4/100","v":106.63691182501032},{"$f":"'DATA (Real)'!X196*X$4/100","v":107.92699663073388},{"$f":"'DATA (Real)'!Y196*Y$4/100","v":109.27244482969304},{"$f":"'DATA (Real)'!Z196*Z$4/100","v":110.67160883593542},{"$f":"'DATA (Real)'!AA196*AA$4/100","v":112.12316108771147},{"$f":"'DATA (Real)'!AB196*AB$4/100","v":113.62604266575238},{"$f":"'DATA (Real)'!AC196*AC$4/100","v":115.1794222427515},{"$f":"'DATA (Real)'!AD196*AD$4/100","v":116.78266299353854},{"$f":"'DATA (Real)'!AE196*AE$4/100","v":118.43529570525621},{"$f":"'DATA (Real)'!AF196*AF$4/100","v":120.13699676405712},{"$f":"'DATA (Real)'!AG196*AG$4/100","v":121.88757001245754},{"$f":"'DATA (Real)'!AH196*AH$4/100","v":123.68693170505352},{"$f":"'DATA (Real)'!AI196*AI$4/100","v":125.53509796401202},{"$f":"'DATA (Real)'!AJ196*AJ$4/100","v":127.43217426629838},{"$f":"'DATA (Real)'!AK196*AK$4/100","v":0},{"$f":"'DATA (Real)'!AL196*AL$4/100","v":0},{"$f":"'DATA (Real)'!AM196*AM$4/100","v":0},{"$f":"'DATA (Real)'!AN196*AN$4/100","v":0},{"$f":"'DATA (Real)'!AO196*AO$4/100","v":0},{"$f":"'DATA (Real)'!AP196*AP$4/100","v":0},{"$f":"'DATA (Real)'!AQ196*AQ$4/100","v":0},{"$f":"'DATA (Real)'!AR196*AR$4/100","v":0},{"$f":"'DATA (Real)'!AS196*AS$4/100","v":0},{"$f":"'DATA (Real)'!AT196*AT$4/100","v":0},{"$f":"'DATA (Real)'!AU196*AU$4/100","v":0},{"$f":"'DATA (Real)'!AV196*AV$4/100","v":0},{"$f":"'DATA (Real)'!AW196*AW$4/100","v":0},{"$f":"'DATA (Real)'!AX196*AX$4/100","v":0},{"$f":"'DATA (Real)'!AY196*AY$4/100","v":0},{"$f":"'DATA (Real)'!AZ196*AZ$4/100","v":0},{"$f":"'DATA (Real)'!BA196*BA$4/100","v":0},{"$f":"'DATA (Real)'!BB196*BB$4/100","v":0},{"$f":"'DATA (Real)'!BC196*BC$4/100","v":0},{"$f":"'DATA (Real)'!BD196*BD$4/100","v":0},{"$f":"'DATA (Real)'!BE196*BE$4/100","v":0},{"$f":"'DATA (Real)'!BF196*BF$4/100","v":0},{"$f":"'DATA (Real)'!BG196*BG$4/100","v":0},{"$f":"'DATA (Real)'!BH196*BH$4/100","v":0},{"$f":"'DATA (Real)'!BI196*BI$4/100","v":0},{"$f":"'DATA (Real)'!BJ196*BJ$4/100","v":0},{"$f":"'DATA (Real)'!BK196*BK$4/100","v":0},{"$f":"'DATA (Real)'!BL196*BL$4/100","v":0},{"$f":"'DATA (Real)'!BM196*BM$4/100","v":0},{"$f":"'DATA (Real)'!BN196*BN$4/100","v":0},{"$f":"'DATA (Real)'!BO196*BO$4/100","v":0},{"$f":"'DATA (Real)'!BP196*BP$4/100","v":0},{"$f":"'DATA (Real)'!BQ196*BQ$4/100","v":0},{"$f":"'DATA (Real)'!BR196*BR$4/100","v":0},{"$f":"'DATA (Real)'!BS196*BS$4/100","v":0},{"$f":"'DATA (Real)'!BT196*BT$4/100","v":0},{"$f":"'DATA (Real)'!BU196*BU$4/100","v":0},{"$f":"'DATA (Real)'!BV196*BV$4/100","v":0},{"$f":"'DATA (Real)'!BW196*BW$4/100","v":0},{"$f":"'DATA (Real)'!BX196*BX$4/100","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C197","v":"NREL Nuclear - Small Modular Reactor"},{"$f":"'DATA (Real)'!D197","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E197","v":"Small Modular Reactor (share)"},{"$f":"'DATA (Real)'!F197","v":114},{"$f":"'DATA (Real)'!G197*G$4/100","v":116.84999999999998},{"$f":"'DATA (Real)'!H197*H$4/100","v":125.25282397540981},{"$f":"'DATA (Real)'!I197*I$4/100","v":129.22584355190983},{"$f":"'DATA (Real)'!J197*J$4/100","v":132.2656123009611},{"$f":"'DATA (Real)'!K197*K$4/100","v":135.21954430901587},{"$f":"'DATA (Real)'!L197*L$4/100","v":138.23944746525055},{"$f":"'DATA (Real)'!M197*M$4/100","v":141.32679512530783},{"$f":"'DATA (Real)'!N197*N$4/100","v":144.43598461806459},{"$f":"'DATA (Real)'!O197*O$4/100","v":147.61357627966203},{"$f":"'DATA (Real)'!P197*P$4/100","v":150.86107495781459},{"$f":"'DATA (Real)'!Q197*Q$4/100","v":154.18001860688651},{"$f":"'DATA (Real)'!R197*R$4/100","v":157.57197901623803},{"$f":"'DATA (Real)'!S197*S$4/100","v":161.03856255459527},{"$f":"'DATA (Real)'!T197*T$4/100","v":164.58141093079632},{"$f":"'DATA (Real)'!U197*U$4/100","v":168.20220197127387},{"$f":"'DATA (Real)'!V197*V$4/100","v":171.9026504146419},{"$f":"'DATA (Real)'!W197*W$4/100","v":175.684508723764},{"$f":"'DATA (Real)'!X197*X$4/100","v":179.54956791568682},{"$f":"'DATA (Real)'!Y197*Y$4/100","v":183.49965840983194},{"$f":"'DATA (Real)'!Z197*Z$4/100","v":187.53665089484824},{"$f":"'DATA (Real)'!AA197*AA$4/100","v":191.66245721453487},{"$f":"'DATA (Real)'!AB197*AB$4/100","v":195.87903127325467},{"$f":"'DATA (Real)'!AC197*AC$4/100","v":200.18836996126629},{"$f":"'DATA (Real)'!AD197*AD$4/100","v":204.59251410041412},{"$f":"'DATA (Real)'!AE197*AE$4/100","v":209.09354941062324},{"$f":"'DATA (Real)'!AF197*AF$4/100","v":213.69360749765696},{"$f":"'DATA (Real)'!AG197*AG$4/100","v":218.39486686260543},{"$f":"'DATA (Real)'!AH197*AH$4/100","v":223.19955393358271},{"$f":"'DATA (Real)'!AI197*AI$4/100","v":228.10994412012155},{"$f":"'DATA (Real)'!AJ197*AJ$4/100","v":233.12836289076421},{"$f":"'DATA (Real)'!AK197*AK$4/100","v":238.25718687436103},{"$f":"'DATA (Real)'!AL197*AL$4/100","v":243.49884498559697},{"$f":"'DATA (Real)'!AM197*AM$4/100","v":248.85581957528015},{"$f":"'DATA (Real)'!AN197*AN$4/100","v":254.33064760593629},{"$f":"'DATA (Real)'!AO197*AO$4/100","v":259.92592185326686},{"$f":"'DATA (Real)'!AP197*AP$4/100","v":265.64429213403878},{"$f":"'DATA (Real)'!AQ197*AQ$4/100","v":271.4884665609876},{"$f":"'DATA (Real)'!AR197*AR$4/100","v":277.46121282532931},{"$f":"'DATA (Real)'!AS197*AS$4/100","v":283.56535950748656},{"$f":"'DATA (Real)'!AT197*AT$4/100","v":289.80379741665126},{"$f":"'DATA (Real)'!AU197*AU$4/100","v":296.17948095981757},{"$f":"'DATA (Real)'!AV197*AV$4/100","v":302.69542954093356},{"$f":"'DATA (Real)'!AW197*AW$4/100","v":309.35472899083413},{"$f":"'DATA (Real)'!AX197*AX$4/100","v":316.16053302863253},{"$f":"'DATA (Real)'!AY197*AY$4/100","v":323.11606475526247},{"$f":"'DATA (Real)'!AZ197*AZ$4/100","v":330.22461817987823},{"$f":"'DATA (Real)'!BA197*BA$4/100","v":337.48955977983553},{"$f":"'DATA (Real)'!BB197*BB$4/100","v":344.91433009499195},{"$f":"'DATA (Real)'!BC197*BC$4/100","v":352.50244535708174},{"$f":"'DATA (Real)'!BD197*BD$4/100","v":360.25749915493753},{"$f":"'DATA (Real)'!BE197*BE$4/100","v":368.18316413634619},{"$f":"'DATA (Real)'!BF197*BF$4/100","v":376.28319374734582},{"$f":"'DATA (Real)'!BG197*BG$4/100","v":384.56142400978734},{"$f":"'DATA (Real)'!BH197*BH$4/100","v":393.02177533800273},{"$f":"'DATA (Real)'!BI197*BI$4/100","v":401.66825439543879},{"$f":"'DATA (Real)'!BJ197*BJ$4/100","v":410.50495599213849},{"$f":"'DATA (Real)'!BK197*BK$4/100","v":419.53606502396559},{"$f":"'DATA (Real)'!BL197*BL$4/100","v":428.76585845449279},{"$f":"'DATA (Real)'!BM197*BM$4/100","v":438.19870734049158},{"$f":"'DATA (Real)'!BN197*BN$4/100","v":447.83907890198242},{"$f":"'DATA (Real)'!BO197*BO$4/100","v":457.69153863782611},{"$f":"'DATA (Real)'!BP197*BP$4/100","v":467.76075248785827},{"$f":"'DATA (Real)'!BQ197*BQ$4/100","v":478.05148904259113},{"$f":"'DATA (Real)'!BR197*BR$4/100","v":488.56862180152814},{"$f":"'DATA (Real)'!BS197*BS$4/100","v":499.31713148116177},{"$f":"'DATA (Real)'!BT197*BT$4/100","v":510.30210837374739},{"$f":"'DATA (Real)'!BU197*BU$4/100","v":521.52875475796986},{"$f":"'DATA (Real)'!BV197*BV$4/100","v":533.00238736264521},{"$f":"'DATA (Real)'!BW197*BW$4/100","v":544.72843988462341},{"$f":"'DATA (Real)'!BX197*BX$4/100","v":556.71246556208507}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C198","v":"NREL Geothermal - Hydro / Flash"},{"$f":"'DATA (Real)'!D198","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E198","v":"Geothermal (Off System)"},{"$f":"'DATA (Real)'!F198","v":107.38936857780548},{"$f":"'DATA (Real)'!G198*G$4/100","v":109.24742565555574},{"$f":"'DATA (Real)'!H198*H$4/100","v":116.21741488673561},{"$f":"'DATA (Real)'!I198*I$4/100","v":118.98959893491487},{"$f":"'DATA (Real)'!J198*J$4/100","v":120.85284359140222},{"$f":"'DATA (Real)'!K198*K$4/100","v":122.59525452476755},{"$f":"'DATA (Real)'!L198*L$4/100","v":124.35521443372524},{"$f":"'DATA (Real)'!M198*M$4/100","v":126.13263809666506},{"$f":"'DATA (Real)'!N198*N$4/100","v":127.88571680060457},{"$f":"'DATA (Real)'!O198*O$4/100","v":129.65488277067863},{"$f":"'DATA (Real)'!P198*P$4/100","v":131.43999535650454},{"$f":"'DATA (Real)'!Q198*Q$4/100","v":134.3316752543476},{"$f":"'DATA (Real)'!R198*R$4/100","v":137.28697210994326},{"$f":"'DATA (Real)'!S198*S$4/100","v":140.30728549636203},{"$f":"'DATA (Real)'!T198*T$4/100","v":143.394045777282},{"$f":"'DATA (Real)'!U198*U$4/100","v":146.54871478438218},{"$f":"'DATA (Real)'!V198*V$4/100","v":149.77278650963862},{"$f":"'DATA (Real)'!W198*W$4/100","v":153.06778781285064},{"$f":"'DATA (Real)'!X198*X$4/100","v":156.43527914473339},{"$f":"'DATA (Real)'!Y198*Y$4/100","v":159.87685528591749},{"$f":"'DATA (Real)'!Z198*Z$4/100","v":163.39414610220771},{"$f":"'DATA (Real)'!AA198*AA$4/100","v":166.98881731645625},{"$f":"'DATA (Real)'!AB198*AB$4/100","v":170.66257129741828},{"$f":"'DATA (Real)'!AC198*AC$4/100","v":174.41714786596148},{"$f":"'DATA (Real)'!AD198*AD$4/100","v":178.25432511901263},{"$f":"'DATA (Real)'!AE198*AE$4/100","v":182.17592027163093},{"$f":"'DATA (Real)'!AF198*AF$4/100","v":186.18379051760678},{"$f":"'DATA (Real)'!AG198*AG$4/100","v":190.27983390899416},{"$f":"'DATA (Real)'!AH198*AH$4/100","v":194.46599025499202},{"$f":"'DATA (Real)'!AI198*AI$4/100","v":198.74424204060185},{"$f":"'DATA (Real)'!AJ198*AJ$4/100","v":203.11661536549508},{"$f":"'DATA (Real)'!AK198*AK$4/100","v":207.58518090353598},{"$f":"'DATA (Real)'!AL198*AL$4/100","v":212.1520548834138},{"$f":"'DATA (Real)'!AM198*AM$4/100","v":216.81940009084892},{"$f":"'DATA (Real)'!AN198*AN$4/100","v":221.5894268928476},{"$f":"'DATA (Real)'!AO198*AO$4/100","v":226.46439428449023},{"$f":"'DATA (Real)'!AP198*AP$4/100","v":231.44661095874901},{"$f":"'DATA (Real)'!AQ198*AQ$4/100","v":236.53843639984149},{"$f":"'DATA (Real)'!AR198*AR$4/100","v":241.742282000638},{"$f":"'DATA (Real)'!AS198*AS$4/100","v":247.06061220465202},{"$f":"'DATA (Real)'!AT198*AT$4/100","v":252.49594567315438},{"$f":"'DATA (Real)'!AU198*AU$4/100","v":258.05085647796375},{"$f":"'DATA (Real)'!AV198*AV$4/100","v":263.72797532047895},{"$f":"'DATA (Real)'!AW198*AW$4/100","v":269.52999077752952},{"$f":"'DATA (Real)'!AX198*AX$4/100","v":275.45965057463519},{"$f":"'DATA (Real)'!AY198*AY$4/100","v":281.51976288727718},{"$f":"'DATA (Real)'!AZ198*AZ$4/100","v":287.71319767079729},{"$f":"'DATA (Real)'!BA198*BA$4/100","v":294.04288801955482},{"$f":"'DATA (Real)'!BB198*BB$4/100","v":300.51183155598505},{"$f":"'DATA (Real)'!BC198*BC$4/100","v":307.12309185021672},{"$f":"'DATA (Real)'!BD198*BD$4/100","v":313.87979987092143},{"$f":"'DATA (Real)'!BE198*BE$4/100","v":320.78515546808171},{"$f":"'DATA (Real)'!BF198*BF$4/100","v":327.84242888837952},{"$f":"'DATA (Real)'!BG198*BG$4/100","v":335.0549623239238},{"$f":"'DATA (Real)'!BH198*BH$4/100","v":342.4261714950502},{"$f":"'DATA (Real)'!BI198*BI$4/100","v":349.95954726794133},{"$f":"'DATA (Real)'!BJ198*BJ$4/100","v":357.65865730783605},{"$f":"'DATA (Real)'!BK198*BK$4/100","v":365.52714776860847},{"$f":"'DATA (Real)'!BL198*BL$4/100","v":373.56874501951779},{"$f":"'DATA (Real)'!BM198*BM$4/100","v":381.78725740994719},{"$f":"'DATA (Real)'!BN198*BN$4/100","v":390.18657707296609},{"$f":"'DATA (Real)'!BO198*BO$4/100","v":398.77068176857136},{"$f":"'DATA (Real)'!BP198*BP$4/100","v":407.54363676747994},{"$f":"'DATA (Real)'!BQ198*BQ$4/100","v":416.5095967763645},{"$f":"'DATA (Real)'!BR198*BR$4/100","v":425.67280790544447},{"$f":"'DATA (Real)'!BS198*BS$4/100","v":435.03760967936432},{"$f":"'DATA (Real)'!BT198*BT$4/100","v":444.60843709231034},{"$f":"'DATA (Real)'!BU198*BU$4/100","v":454.38982270834123},{"$f":"'DATA (Real)'!BV198*BV$4/100","v":464.38639880792471},{"$f":"'DATA (Real)'!BW198*BW$4/100","v":474.60289958169909},{"$f":"'DATA (Real)'!BX198*BX$4/100","v":485.04416337249648}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C199","v":"Internal"},{"$f":"'DATA (Real)'!D199","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E199","v":"7F.04 CT Frame Greenfield"},null,null,{"$f":"'DATA (Real)'!H199","v":5.0266500000000001},{"$f":"'DATA (Real)'!I199*I$4/$H$4","v":5.1860953379999994},{"$f":"'DATA (Real)'!J199*J$4/$H$4","v":5.3080874264611619},{"$f":"'DATA (Real)'!K199*K$4/$H$4","v":5.4266347123187941},{"$f":"'DATA (Real)'!L199*L$4/$H$4","v":5.5478295542272473},{"$f":"'DATA (Real)'!M199*M$4/$H$4","v":5.671731080938323},{"$f":"'DATA (Real)'!N199*N$4/$H$4","v":5.7965091647189659},{"$f":"'DATA (Real)'!O199*O$4/$H$4","v":5.9240323663427832},{"$f":"'DATA (Real)'!P199*P$4/$H$4","v":6.0543610784023247},{"$f":"'DATA (Real)'!Q199*Q$4/$H$4","v":6.1875570221271756},{"$f":"'DATA (Real)'!R199*R$4/$H$4","v":6.3236832766139743},{"$f":"'DATA (Real)'!S199*S$4/$H$4","v":6.4628043086994813},{"$f":"'DATA (Real)'!T199*T$4/$H$4","v":6.6049860034908701},{"$f":"'DATA (Real)'!U199*U$4/$H$4","v":6.7502956955676687},{"$f":"'DATA (Real)'!V199*V$4/$H$4","v":6.8988022008701568},{"$f":"'DATA (Real)'!W199*W$4/$H$4","v":7.0505758492893005},{"$f":"'DATA (Real)'!X199*X$4/$H$4","v":7.2056885179736661},{"$f":"'DATA (Real)'!Y199*Y$4/$H$4","v":7.3642136653690864},{"$f":"'DATA (Real)'!Z199*Z$4/$H$4","v":7.5262263660072062},{"$f":"'DATA (Real)'!AA199*AA$4/$H$4","v":7.6918033460593644},{"$f":"'DATA (Real)'!AB199*AB$4/$H$4","v":7.8610230196726709},{"$f":"'DATA (Real)'!AC199*AC$4/$H$4","v":8.0339655261054705},{"$f":"'DATA (Real)'!AD199*AD$4/$H$4","v":8.2107127676797891},{"$f":"'DATA (Real)'!AE199*AE$4/$H$4","v":8.3913484485687455},{"$f":"'DATA (Real)'!AF199*AF$4/$H$4","v":8.5759581144372579},{"$f":"'DATA (Real)'!AG199*AG$4/$H$4","v":8.7646291929548781},{"$f":"'DATA (Real)'!AH199*AH$4/$H$4","v":8.9574510351998846},{"$f":"'DATA (Real)'!AI199*AI$4/$H$4","v":9.1545149579742837},{"$f":"'DATA (Real)'!AJ199*AJ$4/$H$4","v":9.3559142870497158},{"$f":"'DATA (Real)'!AK199*AK$4/$H$4","v":9.5617444013648107},{"$f":"'DATA (Real)'!AL199*AL$4/$H$4","v":9.7721027781948351},{"$f":"'DATA (Real)'!AM199*AM$4/$H$4","v":9.9870890393151246},{"$f":"'DATA (Real)'!AN199*AN$4/$H$4","v":10.206804998180056},{"$f":"'DATA (Real)'!AO199*AO$4/$H$4","v":10.431354708140018},{"$f":"'DATA (Real)'!AP199*AP$4/$H$4","v":10.660844511719096},{"$f":"'DATA (Real)'!AQ199*AQ$4/$H$4","v":10.895383090976917},{"$f":"'DATA (Real)'!AR199*AR$4/$H$4","v":11.135081518978408},{"$f":"'DATA (Real)'!AS199*AS$4/$H$4","v":11.380053312395935},{"$f":"'DATA (Real)'!AT199*AT$4/$H$4","v":11.630414485268645},{"$f":"'DATA (Real)'!AU199*AU$4/$H$4","v":11.886283603944554},{"$f":"'DATA (Real)'!AV199*AV$4/$H$4","v":12.147781843231336},{"$f":"'DATA (Real)'!AW199*AW$4/$H$4","v":12.415033043782426},{"$f":"'DATA (Real)'!AX199*AX$4/$H$4","v":12.688163770745641},{"$f":"'DATA (Real)'!AY199*AY$4/$H$4","v":12.967303373702045},{"$f":"'DATA (Real)'!AZ199*AZ$4/$H$4","v":13.252584047923488},{"$f":"'DATA (Real)'!BA199*BA$4/$H$4","v":13.544140896977806},{"$f":"'DATA (Real)'!BB199*BB$4/$H$4","v":13.842111996711319},{"$f":"'DATA (Real)'!BC199*BC$4/$H$4","v":14.146638460638966},{"$f":"'DATA (Real)'!BD199*BD$4/$H$4","v":14.457864506773022},{"$f":"'DATA (Real)'!BE199*BE$4/$H$4","v":14.775937525922028},{"$f":"'DATA (Real)'!BF199*BF$4/$H$4","v":15.101008151492314},{"$f":"'DATA (Real)'!BG199*BG$4/$H$4","v":15.433230330825145},{"$f":"'DATA (Real)'!BH199*BH$4/$H$4","v":15.772761398103299},{"$f":"'DATA (Real)'!BI199*BI$4/$H$4","v":16.119762148861572},{"$f":"'DATA (Real)'!BJ199*BJ$4/$H$4","v":16.474396916136527},{"$f":"'DATA (Real)'!BK199*BK$4/$H$4","v":16.836833648291531},{"$f":"'DATA (Real)'!BL199*BL$4/$H$4","v":17.207243988553945},{"$f":"'DATA (Real)'!BM199*BM$4/$H$4","v":17.585803356302133},{"$f":"'DATA (Real)'!BN199*BN$4/$H$4","v":17.97269103014078},{"$f":"'DATA (Real)'!BO199*BO$4/$H$4","v":18.368090232803876},{"$f":"'DATA (Real)'!BP199*BP$4/$H$4","v":18.772188217925564},{"$f":"'DATA (Real)'!BQ199*BQ$4/$H$4","v":19.185176358719929},{"$f":"'DATA (Real)'!BR199*BR$4/$H$4","v":19.607250238611766},{"$f":"'DATA (Real)'!BS199*BS$4/$H$4","v":20.038609743861223},{"$f":"'DATA (Real)'!BT199*BT$4/$H$4","v":20.479459158226174},{"$f":"'DATA (Real)'!BU199*BU$4/$H$4","v":20.93000725970715},{"$f":"'DATA (Real)'!BV199*BV$4/$H$4","v":21.390467419420709},{"$f":"'DATA (Real)'!BW199*BW$4/$H$4","v":21.861057702647965},{"$f":"'DATA (Real)'!BX199*BX$4/$H$4","v":22.34200097210622}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C200","v":"Internal"},{"$f":"'DATA (Real)'!D200","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E200","v":"Reciprocating Engine (ICE) Machine"},null,null,{"$f":"'DATA (Real)'!H200","v":4.9909999999999997},{"$f":"'DATA (Real)'!I200*I$4/$H$4","v":5.1493145199999999},{"$f":"'DATA (Real)'!J200*J$4/$H$4","v":5.2704414163444158},{"$f":"'DATA (Real)'!K200*K$4/$H$4","v":5.3881479413094411},{"$f":"'DATA (Real)'!L200*L$4/$H$4","v":5.5084832453320178},{"$f":"'DATA (Real)'!M200*M$4/$H$4","v":5.6315060378110999},{"$f":"'DATA (Real)'!N200*N$4/$H$4","v":5.7553991706429439},{"$f":"'DATA (Real)'!O200*O$4/$H$4","v":5.8820179523970895},{"$f":"'DATA (Real)'!P200*P$4/$H$4","v":6.0114223473498258},{"$f":"'DATA (Real)'!Q200*Q$4/$H$4","v":6.1436736389915216},{"$f":"'DATA (Real)'!R200*R$4/$H$4","v":6.2788344590493352},{"$f":"'DATA (Real)'!S200*S$4/$H$4","v":6.4169688171484207},{"$f":"'DATA (Real)'!T200*T$4/$H$4","v":6.5581421311256864},{"$f":"'DATA (Real)'!U200*U$4/$H$4","v":6.7024212580104505},{"$f":"'DATA (Real)'!V200*V$4/$H$4","v":6.8498745256866806},{"$f":"'DATA (Real)'!W200*W$4/$H$4","v":7.0005717652517871},{"$f":"'DATA (Real)'!X200*X$4/$H$4","v":7.1545843440873274},{"$f":"'DATA (Real)'!Y200*Y$4/$H$4","v":7.3119851996572489},{"$f":"'DATA (Real)'!Z200*Z$4/$H$4","v":7.4728488740497081},{"$f":"'DATA (Real)'!AA200*AA$4/$H$4","v":7.6372515492788011},{"$f":"'DATA (Real)'!AB200*AB$4/$H$4","v":7.8052710833629355},{"$f":"'DATA (Real)'!AC200*AC$4/$H$4","v":7.9769870471969195},{"$f":"'DATA (Real)'!AD200*AD$4/$H$4","v":8.1524807622352515},{"$f":"'DATA (Real)'!AE200*AE$4/$H$4","v":8.331835339004428},{"$f":"'DATA (Real)'!AF200*AF$4/$H$4","v":8.5151357164625239},{"$f":"'DATA (Real)'!AG200*AG$4/$H$4","v":8.7024687022247011},{"$f":"'DATA (Real)'!AH200*AH$4/$H$4","v":8.8939230136736445},{"$f":"'DATA (Real)'!AI200*AI$4/$H$4","v":9.0895893199744648},{"$f":"'DATA (Real)'!AJ200*AJ$4/$H$4","v":9.2895602850139021},{"$f":"'DATA (Real)'!AK200*AK$4/$H$4","v":9.4939306112842061},{"$f":"'DATA (Real)'!AL200*AL$4/$H$4","v":9.7027970847324596},{"$f":"'DATA (Real)'!AM200*AM$4/$H$4","v":9.9162586205965759},{"$f":"'DATA (Real)'!AN200*AN$4/$H$4","v":10.1344163102497},{"$f":"'DATA (Real)'!AO200*AO$4/$H$4","v":10.357373469075194},{"$f":"'DATA (Real)'!AP200*AP$4/$H$4","v":10.585235685394847},{"$f":"'DATA (Real)'!AQ200*AQ$4/$H$4","v":10.818110870473534},{"$f":"'DATA (Real)'!AR200*AR$4/$H$4","v":11.056109309623952},{"$f":"'DATA (Real)'!AS200*AS$4/$H$4","v":11.299343714435679},{"$f":"'DATA (Real)'!AT200*AT$4/$H$4","v":11.547929276153262},{"$f":"'DATA (Real)'!AU200*AU$4/$H$4","v":11.801983720228634},{"$f":"'DATA (Real)'!AV200*AV$4/$H$4","v":12.061627362073665},{"$f":"'DATA (Real)'!AW200*AW$4/$H$4","v":12.326983164039287},{"$f":"'DATA (Real)'!AX200*AX$4/$H$4","v":12.598176793648152},{"$f":"'DATA (Real)'!AY200*AY$4/$H$4","v":12.875336683108412},{"$f":"'DATA (Real)'!AZ200*AZ$4/$H$4","v":13.158594090136797},{"$f":"'DATA (Real)'!BA200*BA$4/$H$4","v":13.448083160119806},{"$f":"'DATA (Real)'!BB200*BB$4/$H$4","v":13.743940989642443},{"$f":"'DATA (Real)'!BC200*BC$4/$H$4","v":14.046307691414576},{"$f":"'DATA (Real)'!BD200*BD$4/$H$4","v":14.355326460625696},{"$f":"'DATA (Real)'!BE200*BE$4/$H$4","v":14.671143642759461},{"$f":"'DATA (Real)'!BF200*BF$4/$H$4","v":14.993908802900169},{"$f":"'DATA (Real)'!BG200*BG$4/$H$4","v":15.323774796563972},{"$f":"'DATA (Real)'!BH200*BH$4/$H$4","v":15.660897842088382},{"$f":"'DATA (Real)'!BI200*BI$4/$H$4","v":16.005437594614325},{"$f":"'DATA (Real)'!BJ200*BJ$4/$H$4","v":16.357557221695842},{"$f":"'DATA (Real)'!BK200*BK$4/$H$4","v":16.717423480573153},{"$f":"'DATA (Real)'!BL200*BL$4/$H$4","v":17.085206797145759},{"$f":"'DATA (Real)'!BM200*BM$4/$H$4","v":17.461081346682967},{"$f":"'DATA (Real)'!BN200*BN$4/$H$4","v":17.845225136309992},{"$f":"'DATA (Real)'!BO200*BO$4/$H$4","v":18.237820089308816},{"$f":"'DATA (Real)'!BP200*BP$4/$H$4","v":18.639052131273608},{"$f":"'DATA (Real)'!BQ200*BQ$4/$H$4","v":19.049111278161625},{"$f":"'DATA (Real)'!BR200*BR$4/$H$4","v":19.468191726281184},{"$f":"'DATA (Real)'!BS200*BS$4/$H$4","v":19.89649194425937},{"$f":"'DATA (Real)'!BT200*BT$4/$H$4","v":20.334214767033078},{"$f":"'DATA (Real)'!BU200*BU$4/$H$4","v":20.781567491907808},{"$f":"'DATA (Real)'!BV200*BV$4/$H$4","v":21.23876197672978},{"$f":"'DATA (Real)'!BW200*BW$4/$H$4","v":21.706014740217835},{"$f":"'DATA (Real)'!BX200*BX$4/$H$4","v":22.18354706450263}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C201","v":"Internal"},{"$f":"'DATA (Real)'!D201","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E201","v":"NG CCCT (1x1 w/DF)"},null,null,{"$f":"'DATA (Real)'!H201","v":29.554999999999996},{"$f":"'DATA (Real)'!I201*I$4/$H$4","v":30.492484599999997},{"$f":"'DATA (Real)'!J201*J$4/$H$4","v":31.20975677420541},{"$f":"'DATA (Real)'!K201*K$4/$H$4","v":31.906774675495999},{"$f":"'DATA (Real)'!L201*L$4/$H$4","v":32.619359309915403},{"$f":"'DATA (Real)'!M201*M$4/$H$4","v":33.347858334503513},{"$f":"'DATA (Real)'!N201*N$4/$H$4","v":34.081511217862598},{"$f":"'DATA (Real)'!O201*O$4/$H$4","v":34.831304464655574},{"$f":"'DATA (Real)'!P201*P$4/$H$4","v":35.597593162877992},{"$f":"'DATA (Real)'!Q201*Q$4/$H$4","v":36.380740212461312},{"$f":"'DATA (Real)'!R201*R$4/$H$4","v":37.181116497135463},{"$f":"'DATA (Real)'!S201*S$4/$H$4","v":37.999101060072448},{"$f":"'DATA (Real)'!T201*T$4/$H$4","v":38.83508128339404},{"$f":"'DATA (Real)'!U201*U$4/$H$4","v":39.689453071628705},{"$f":"'DATA (Real)'!V201*V$4/$H$4","v":40.562621039204537},{"$f":"'DATA (Real)'!W201*W$4/$H$4","v":41.45499870206703},{"$f":"'DATA (Real)'!X201*X$4/$H$4","v":42.367008673512508},{"$f":"'DATA (Real)'!Y201*Y$4/$H$4","v":43.29908286432979},{"$f":"'DATA (Real)'!Z201*Z$4/$H$4","v":44.251662687345039},{"$f":"'DATA (Real)'!AA201*AA$4/$H$4","v":45.225199266466625},{"$f":"'DATA (Real)'!AB201*AB$4/$H$4","v":46.220153650328896},{"$f":"'DATA (Real)'!AC201*AC$4/$H$4","v":47.236997030636132},{"$f":"'DATA (Real)'!AD201*AD$4/$H$4","v":48.276210965310128},{"$f":"'DATA (Real)'!AE201*AE$4/$H$4","v":49.338287606546949},{"$f":"'DATA (Real)'!AF201*AF$4/$H$4","v":50.423729933890982},{"$f":"'DATA (Real)'!AG201*AG$4/$H$4","v":51.533051992436583},{"$f":"'DATA (Real)'!AH201*AH$4/$H$4","v":52.666779136270193},{"$f":"'DATA (Real)'!AI201*AI$4/$H$4","v":53.825448277268137},{"$f":"'DATA (Real)'!AJ201*AJ$4/$H$4","v":55.009608139368034},{"$f":"'DATA (Real)'!AK201*AK$4/$H$4","v":56.219819518434129},{"$f":"'DATA (Real)'!AL201*AL$4/$H$4","v":57.456655547839681},{"$f":"'DATA (Real)'!AM201*AM$4/$H$4","v":58.720701969892161},{"$f":"'DATA (Real)'!AN201*AN$4/$H$4","v":60.012557413229786},{"$f":"'DATA (Real)'!AO201*AO$4/$H$4","v":61.332833676320845},{"$f":"'DATA (Real)'!AP201*AP$4/$H$4","v":62.682156017199901},{"$f":"'DATA (Real)'!AQ201*AQ$4/$H$4","v":64.061163449578302},{"$f":"'DATA (Real)'!AR201*AR$4/$H$4","v":65.470509045469015},{"$f":"'DATA (Real)'!AS201*AS$4/$H$4","v":66.910860244469333},{"$f":"'DATA (Real)'!AT201*AT$4/$H$4","v":68.382899169847661},{"$f":"'DATA (Real)'!AU201*AU$4/$H$4","v":69.887322951584309},{"$f":"'DATA (Real)'!AV201*AV$4/$H$4","v":71.424844056519163},{"$f":"'DATA (Real)'!AW201*AW$4/$H$4","v":72.996190625762594},{"$f":"'DATA (Real)'!AX201*AX$4/$H$4","v":74.602106819529368},{"$f":"'DATA (Real)'!AY201*AY$4/$H$4","v":76.243353169559015},{"$f":"'DATA (Real)'!AZ201*AZ$4/$H$4","v":77.920706939289317},{"$f":"'DATA (Real)'!BA201*BA$4/$H$4","v":79.634962491953701},{"$f":"'DATA (Real)'!BB201*BB$4/$H$4","v":81.386931666776675},{"$f":"'DATA (Real)'!BC201*BC$4/$H$4","v":83.177444163445742},{"$f":"'DATA (Real)'!BD201*BD$4/$H$4","v":85.007347935041565},{"$f":"'DATA (Real)'!BE201*BE$4/$H$4","v":86.877509589612472},{"$f":"'DATA (Real)'!BF201*BF$4/$H$4","v":88.78881480058395},{"$f":"'DATA (Real)'!BG201*BG$4/$H$4","v":90.742168726196795},{"$f":"'DATA (Real)'!BH201*BH$4/$H$4","v":92.738496438173129},{"$f":"'DATA (Real)'!BI201*BI$4/$H$4","v":94.778743359812935},{"$f":"'DATA (Real)'!BJ201*BJ$4/$H$4","v":96.863875713728817},{"$f":"'DATA (Real)'!BK201*BK$4/$H$4","v":98.99488097943086},{"$f":"'DATA (Real)'!BL201*BL$4/$H$4","v":101.17276836097835},{"$f":"'DATA (Real)'!BM201*BM$4/$H$4","v":103.39856926491987},{"$f":"'DATA (Real)'!BN201*BN$4/$H$4","v":105.6733377887481},{"$f":"'DATA (Real)'!BO201*BO$4/$H$4","v":107.99815122010058},{"$f":"'DATA (Real)'!BP201*BP$4/$H$4","v":110.37411054694279},{"$f":"'DATA (Real)'!BQ201*BQ$4/$H$4","v":112.80234097897554},{"$f":"'DATA (Real)'!BR201*BR$4/$H$4","v":115.28399248051299},{"$f":"'DATA (Real)'!BS201*BS$4/$H$4","v":117.82024031508429},{"$f":"'DATA (Real)'!BT201*BT$4/$H$4","v":120.41228560201614},{"$f":"'DATA (Real)'!BU201*BU$4/$H$4","v":123.06135588526051},{"$f":"'DATA (Real)'!BV201*BV$4/$H$4","v":125.76870571473624},{"$f":"'DATA (Real)'!BW201*BW$4/$H$4","v":128.53561724046043},{"$f":"'DATA (Real)'!BX201*BX$4/$H$4","v":131.36340081975058}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C202","v":"Internal"},{"$f":"'DATA (Real)'!D202","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E202","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'DATA (Real)'!F202","v":159.81843400447426},{"$f":"'DATA (Real)'!G202*G$4/100","v":163.8138948545861},{"$f":"'DATA (Real)'!H202*H$4/100","v":175.59394896831637},{"$f":"'DATA (Real)'!I202*I$4/100","v":181.16378902959136},{"$f":"'DATA (Real)'!J202*J$4/100","v":185.42528974195201},{"$f":"'DATA (Real)'!K202*K$4/100","v":189.56645454618891},{"$f":"'DATA (Real)'!L202*L$4/100","v":193.80010536438712},{"$f":"'DATA (Real)'!M202*M$4/100","v":198.1283077175251},{"$f":"'DATA (Real)'!N202*N$4/100","v":202.48713048731068},{"$f":"'DATA (Real)'!O202*O$4/100","v":206.94184735803151},{"$f":"'DATA (Real)'!P202*P$4/100","v":211.49456799990821},{"$f":"'DATA (Real)'!Q202*Q$4/100","v":216.14744849590616},{"$f":"'DATA (Real)'!R202*R$4/100","v":220.90269236281611},{"$f":"'DATA (Real)'!S202*S$4/100","v":225.76255159479808},{"$f":"'DATA (Real)'!T202*T$4/100","v":230.72932772988364},{"$f":"'DATA (Real)'!U202*U$4/100","v":235.80537293994109},{"$f":"'DATA (Real)'!V202*V$4/100","v":240.99309114461977},{"$f":"'DATA (Real)'!W202*W$4/100","v":246.29493914980139},{"$f":"'DATA (Real)'!X202*X$4/100","v":251.71342781109703},{"$f":"'DATA (Real)'!Y202*Y$4/100","v":257.25112322294115},{"$f":"'DATA (Real)'!Z202*Z$4/100","v":262.91064793384589},{"$f":"'DATA (Real)'!AA202*AA$4/100","v":268.69468218839052},{"$f":"'DATA (Real)'!AB202*AB$4/100","v":274.60596519653512},{"$f":"'DATA (Real)'!AC202*AC$4/100","v":280.64729643085889},{"$f":"'DATA (Real)'!AD202*AD$4/100","v":286.82153695233774},{"$f":"'DATA (Real)'!AE202*AE$4/100","v":293.13161076528917},{"$f":"'DATA (Real)'!AF202*AF$4/100","v":299.58050620212555},{"$f":"'DATA (Real)'!AG202*AG$4/100","v":306.17127733857234},{"$f":"'DATA (Real)'!AH202*AH$4/100","v":312.90704544002091},{"$f":"'DATA (Real)'!AI202*AI$4/100","v":319.79100043970141},{"$f":"'DATA (Real)'!AJ202*AJ$4/100","v":326.82640244937483},{"$f":"'DATA (Real)'!AK202*AK$4/100","v":334.01658330326097},{"$f":"'DATA (Real)'!AL202*AL$4/100","v":341.36494813593276},{"$f":"'DATA (Real)'!AM202*AM$4/100","v":348.87497699492337},{"$f":"'DATA (Real)'!AN202*AN$4/100","v":356.55022648881163},{"$f":"'DATA (Real)'!AO202*AO$4/100","v":364.39433147156552},{"$f":"'DATA (Real)'!AP202*AP$4/100","v":372.41100676393995},{"$f":"'DATA (Real)'!AQ202*AQ$4/100","v":380.60404891274658},{"$f":"'DATA (Real)'!AR202*AR$4/100","v":388.97733798882706},{"$f":"'DATA (Real)'!AS202*AS$4/100","v":397.53483942458121},{"$f":"'DATA (Real)'!AT202*AT$4/100","v":406.28060589192205},{"$f":"'DATA (Real)'!AU202*AU$4/100","v":415.21877922154425},{"$f":"'DATA (Real)'!AV202*AV$4/100","v":424.3535923644182},{"$f":"'DATA (Real)'!AW202*AW$4/100","v":433.68937139643543},{"$f":"'DATA (Real)'!AX202*AX$4/100","v":443.23053756715706},{"$f":"'DATA (Real)'!AY202*AY$4/100","v":452.98160939363459},{"$f":"'DATA (Real)'!AZ202*AZ$4/100","v":462.94720480029457},{"$f":"'DATA (Real)'!BA202*BA$4/100","v":473.13204330590105},{"$f":"'DATA (Real)'!BB202*BB$4/100","v":483.54094825863081},{"$f":"'DATA (Real)'!BC202*BC$4/100","v":494.17884912032076},{"$f":"'DATA (Real)'!BD202*BD$4/100","v":505.05078380096779},{"$f":"'DATA (Real)'!BE202*BE$4/100","v":516.16190104458906},{"$f":"'DATA (Real)'!BF202*BF$4/100","v":527.51746286756998},{"$f":"'DATA (Real)'!BG202*BG$4/100","v":539.12284705065656},{"$f":"'DATA (Real)'!BH202*BH$4/100","v":550.98354968577098},{"$f":"'DATA (Real)'!BI202*BI$4/100","v":563.10518777885795},{"$f":"'DATA (Real)'!BJ202*BJ$4/100","v":575.49350190999291},{"$f":"'DATA (Real)'!BK202*BK$4/100","v":588.15435895201279},{"$f":"'DATA (Real)'!BL202*BL$4/100","v":601.09375484895702},{"$f":"'DATA (Real)'!BM202*BM$4/100","v":614.3178174556341},{"$f":"'DATA (Real)'!BN202*BN$4/100","v":627.83280943965804},{"$f":"'DATA (Real)'!BO202*BO$4/100","v":641.6451312473306},{"$f":"'DATA (Real)'!BP202*BP$4/100","v":655.76132413477183},{"$f":"'DATA (Real)'!BQ202*BQ$4/100","v":670.18807326573688},{"$f":"'DATA (Real)'!BR202*BR$4/100","v":684.93221087758309},{"$f":"'DATA (Real)'!BS202*BS$4/100","v":700.00071951688994},{"$f":"'DATA (Real)'!BT202*BT$4/100","v":715.40073534626151},{"$f":"'DATA (Real)'!BU202*BU$4/100","v":731.13955152387939},{"$f":"'DATA (Real)'!BV202*BV$4/100","v":747.22462165740478},{"$f":"'DATA (Real)'!BW202*BW$4/100","v":763.66356333386761},{"$f":"'DATA (Real)'!BX202*BX$4/100","v":780.46416172721274}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C203","v":"Internal"},{"$f":"'DATA (Real)'!D203","v":"Fixed Operation and Maintenance Expenses ($/kW-yr)"},{"$f":"'DATA (Real)'!E203","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,{"$f":"'DATA (Real)'!H203","v":15},{"$f":"'DATA (Real)'!I203*I$4/$H$4","v":15.4758},{"$f":"'DATA (Real)'!J203*J$4/$H$4","v":15.839835953749999},{"$f":"'DATA (Real)'!K203*K$4/$H$4","v":16.193592290050415},{"$f":"'DATA (Real)'!L203*L$4/$H$4","v":16.555249184528208},{"$f":"'DATA (Real)'!M203*M$4/$H$4","v":16.924983082982671},{"$f":"'DATA (Real)'!N203*N$4/$H$4","v":17.297332710808288},{"$f":"'DATA (Real)'!O203*O$4/$H$4","v":17.677874030446073},{"$f":"'DATA (Real)'!P203*P$4/$H$4","v":18.066787259115888},{"$f":"'DATA (Real)'!Q203*Q$4/$H$4","v":18.464256578816435},{"$f":"'DATA (Real)'!R203*R$4/$H$4","v":18.870470223550395},{"$f":"'DATA (Real)'!S203*S$4/$H$4","v":19.285620568468509},{"$f":"'DATA (Real)'!T203*T$4/$H$4","v":19.709904220974813},{"$f":"'DATA (Real)'!U203*U$4/$H$4","v":20.143522113836259},{"$f":"'DATA (Real)'!V203*V$4/$H$4","v":20.586679600340659},{"$f":"'DATA (Real)'!W203*W$4/$H$4","v":21.039586551548151},{"$f":"'DATA (Real)'!X203*X$4/$H$4","v":21.502457455682208},{"$f":"'DATA (Real)'!Y203*Y$4/$H$4","v":21.975511519707219},{"$f":"'DATA (Real)'!Z203*Z$4/$H$4","v":22.458972773140779},{"$f":"'DATA (Real)'!AA203*AA$4/$H$4","v":22.953070174149875},{"$f":"'DATA (Real)'!AB203*AB$4/$H$4","v":23.458037717981171},{"$f":"'DATA (Real)'!AC203*AC$4/$H$4","v":23.974114547776761},{"$f":"'DATA (Real)'!AD203*AD$4/$H$4","v":24.501545067827848},{"$f":"'DATA (Real)'!AE203*AE$4/$H$4","v":25.040579059320059},{"$f":"'DATA (Real)'!AF203*AF$4/$H$4","v":25.591471798625101},{"$f":"'DATA (Real)'!AG203*AG$4/$H$4","v":26.154484178194853},{"$f":"'DATA (Real)'!AH203*AH$4/$H$4","v":26.729882830115141},{"$f":"'DATA (Real)'!AI203*AI$4/$H$4","v":27.317940252377674},{"$f":"'DATA (Real)'!AJ203*AJ$4/$H$4","v":27.918934937929983},{"$f":"'DATA (Real)'!AK203*AK$4/$H$4","v":28.53315150656444},{"$f":"'DATA (Real)'!AL203*AL$4/$H$4","v":29.160880839708859},{"$f":"'DATA (Real)'!AM203*AM$4/$H$4","v":29.802420218182458},{"$f":"'DATA (Real)'!AN203*AN$4/$H$4","v":30.458073462982469},{"$f":"'DATA (Real)'!AO203*AO$4/$H$4","v":31.128151079168084},{"$f":"'DATA (Real)'!AP203*AP$4/$H$4","v":31.812970402909784},{"$f":"'DATA (Real)'!AQ203*AQ$4/$H$4","v":32.512855751773799},{"$f":"'DATA (Real)'!AR203*AR$4/$H$4","v":33.228138578312823},{"$f":"'DATA (Real)'!AS203*AS$4/$H$4","v":33.959157627035701},{"$f":"'DATA (Real)'!AT203*AT$4/$H$4","v":34.706259094830486},{"$f":"'DATA (Real)'!AU203*AU$4/$H$4","v":35.469796794916753},{"$f":"'DATA (Real)'!AV203*AV$4/$H$4","v":36.250132324404923},{"$f":"'DATA (Real)'!AW203*AW$4/$H$4","v":37.04763523554184},{"$f":"'DATA (Real)'!AX203*AX$4/$H$4","v":37.862683210723766},{"$f":"'DATA (Real)'!AY203*AY$4/$H$4","v":38.695662241359685},{"$f":"'DATA (Real)'!AZ203*AZ$4/$H$4","v":39.546966810669595},{"$f":"'DATA (Real)'!BA203*BA$4/$H$4","v":40.41700008050433},{"$f":"'DATA (Real)'!BB203*BB$4/$H$4","v":41.306174082275426},{"$f":"'DATA (Real)'!BC203*BC$4/$H$4","v":42.214909912085488},{"$f":"'DATA (Real)'!BD203*BD$4/$H$4","v":43.143637930151364},{"$f":"'DATA (Real)'!BE203*BE$4/$H$4","v":44.092797964614689},{"$f":"'DATA (Real)'!BF203*BF$4/$H$4","v":45.062839519836217},{"$f":"'DATA (Real)'!BG203*BG$4/$H$4","v":46.054221989272612},{"$f":"'DATA (Real)'!BH203*BH$4/$H$4","v":47.067414873036618},{"$f":"'DATA (Real)'!BI203*BI$4/$H$4","v":48.102898000243421},{"$f":"'DATA (Real)'!BJ203*BJ$4/$H$4","v":49.161161756248781},{"$f":"'DATA (Real)'!BK203*BK$4/$H$4","v":50.242707314886253},{"$f":"'DATA (Real)'!BL203*BL$4/$H$4","v":51.34804687581375},{"$f":"'DATA (Real)'!BM203*BM$4/$H$4","v":52.477703907081647},{"$f":"'DATA (Real)'!BN203*BN$4/$H$4","v":53.632213393037446},{"$f":"'DATA (Real)'!BO203*BO$4/$H$4","v":54.81212208768428},{"$f":"'DATA (Real)'!BP203*BP$4/$H$4","v":56.017988773613332},{"$f":"'DATA (Real)'!BQ203*BQ$4/$H$4","v":57.250384526632828},{"$f":"'DATA (Real)'!BR203*BR$4/$H$4","v":58.509892986218752},{"$f":"'DATA (Real)'!BS203*BS$4/$H$4","v":59.797110631915558},{"$f":"'DATA (Real)'!BT203*BT$4/$H$4","v":61.112647065817711},{"$f":"'DATA (Real)'!BU203*BU$4/$H$4","v":62.457125301265698},{"$f":"'DATA (Real)'!BV203*BV$4/$H$4","v":63.831182057893557},{"$f":"'DATA (Real)'!BW203*BW$4/$H$4","v":65.235468063167218},{"$f":"'DATA (Real)'!BX203*BX$4/$H$4","v":66.670648360556882}]
[]
[null,{"$f":"D209","v":"Round-Trip Efficiency"},null,{"$f":"'DATA (Real)'!D205","v":"Round-Trip Efficiency"}]
[null,null,{"$f":"'DATA (Real)'!C206","v":"Internal"},{"$f":"'DATA (Real)'!D206","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E206","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F206","v":0.86},{"$f":"'DATA (Real)'!G206","v":0.86},{"$f":"'DATA (Real)'!H206","v":0.86},{"$f":"'DATA (Real)'!I206","v":0.86},{"$f":"'DATA (Real)'!J206","v":0.86},{"$f":"'DATA (Real)'!K206","v":0.86},{"$f":"'DATA (Real)'!L206","v":0.86},{"$f":"'DATA (Real)'!M206","v":0.86},{"$f":"'DATA (Real)'!N206","v":0.86},{"$f":"'DATA (Real)'!O206","v":0.86},{"$f":"'DATA (Real)'!P206","v":0.86},{"$f":"'DATA (Real)'!Q206","v":0.86},{"$f":"'DATA (Real)'!R206","v":0.86},{"$f":"'DATA (Real)'!S206","v":0.86},{"$f":"'DATA (Real)'!T206","v":0.86},{"$f":"'DATA (Real)'!U206","v":0.86},{"$f":"'DATA (Real)'!V206","v":0.86},{"$f":"'DATA (Real)'!W206","v":0.86},{"$f":"'DATA (Real)'!X206","v":0.86},{"$f":"'DATA (Real)'!Y206","v":0.86},{"$f":"'DATA (Real)'!Z206","v":0.86},{"$f":"'DATA (Real)'!AA206","v":0.86},{"$f":"'DATA (Real)'!AB206","v":0.86},{"$f":"'DATA (Real)'!AC206","v":0.86},{"$f":"'DATA (Real)'!AD206","v":0.86},{"$f":"'DATA (Real)'!AE206","v":0.86},{"$f":"'DATA (Real)'!AF206","v":0.86},{"$f":"'DATA (Real)'!AG206","v":0.86},{"$f":"'DATA (Real)'!AH206","v":0.86},{"$f":"'DATA (Real)'!AI206","v":0.86},{"$f":"'DATA (Real)'!AJ206","v":0.86},{"$f":"'DATA (Real)'!AK206","v":0.86},{"$f":"'DATA (Real)'!AL206","v":0.86},{"$f":"'DATA (Real)'!AM206","v":0.86},{"$f":"'DATA (Real)'!AN206","v":0.86},{"$f":"'DATA (Real)'!AO206","v":0.86},{"$f":"'DATA (Real)'!AP206","v":0.86},{"$f":"'DATA (Real)'!AQ206","v":0.86},{"$f":"'DATA (Real)'!AR206","v":0.86},{"$f":"'DATA (Real)'!AS206","v":0.86},{"$f":"'DATA (Real)'!AT206","v":0.86},{"$f":"'DATA (Real)'!AU206","v":0.86},{"$f":"'DATA (Real)'!AV206","v":0.86},{"$f":"'DATA (Real)'!AW206","v":0.86},{"$f":"'DATA (Real)'!AX206","v":0.86},{"$f":"'DATA (Real)'!AY206","v":0.86},{"$f":"'DATA (Real)'!AZ206","v":0.86},{"$f":"'DATA (Real)'!BA206","v":0.86},{"$f":"'DATA (Real)'!BB206","v":0.86},{"$f":"'DATA (Real)'!BC206","v":0.86},{"$f":"'DATA (Real)'!BD206","v":0.86},{"$f":"'DATA (Real)'!BE206","v":0.86},{"$f":"'DATA (Real)'!BF206","v":0.86},{"$f":"'DATA (Real)'!BG206","v":0.86},{"$f":"'DATA (Real)'!BH206","v":0.86},{"$f":"'DATA (Real)'!BI206","v":0.86},{"$f":"'DATA (Real)'!BJ206","v":0.86},{"$f":"'DATA (Real)'!BK206","v":0.86},{"$f":"'DATA (Real)'!BL206","v":0.86},{"$f":"'DATA (Real)'!BM206","v":0.86},{"$f":"'DATA (Real)'!BN206","v":0.86},{"$f":"'DATA (Real)'!BO206","v":0.86},{"$f":"'DATA (Real)'!BP206","v":0.86},{"$f":"'DATA (Real)'!BQ206","v":0.86},{"$f":"'DATA (Real)'!BR206","v":0.86},{"$f":"'DATA (Real)'!BS206","v":0.86},{"$f":"'DATA (Real)'!BT206","v":0.86},{"$f":"'DATA (Real)'!BU206","v":0.86},{"$f":"'DATA (Real)'!BV206","v":0.86},{"$f":"'DATA (Real)'!BW206","v":0.86},{"$f":"'DATA (Real)'!BX206","v":0.86}]
[null,null,{"$f":"'DATA (Real)'!C207","v":"Internal"},{"$f":"'DATA (Real)'!D207","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E207","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F207","v":0.86},{"$f":"'DATA (Real)'!G207","v":0.86},{"$f":"'DATA (Real)'!H207","v":0.86},{"$f":"'DATA (Real)'!I207","v":0.86},{"$f":"'DATA (Real)'!J207","v":0.86},{"$f":"'DATA (Real)'!K207","v":0.86},{"$f":"'DATA (Real)'!L207","v":0.86},{"$f":"'DATA (Real)'!M207","v":0.86},{"$f":"'DATA (Real)'!N207","v":0.86},{"$f":"'DATA (Real)'!O207","v":0.86},{"$f":"'DATA (Real)'!P207","v":0.86},{"$f":"'DATA (Real)'!Q207","v":0.86},{"$f":"'DATA (Real)'!R207","v":0.86},{"$f":"'DATA (Real)'!S207","v":0.86},{"$f":"'DATA (Real)'!T207","v":0.86},{"$f":"'DATA (Real)'!U207","v":0.86},{"$f":"'DATA (Real)'!V207","v":0.86},{"$f":"'DATA (Real)'!W207","v":0.86},{"$f":"'DATA (Real)'!X207","v":0.86},{"$f":"'DATA (Real)'!Y207","v":0.86},{"$f":"'DATA (Real)'!Z207","v":0.86},{"$f":"'DATA (Real)'!AA207","v":0.86},{"$f":"'DATA (Real)'!AB207","v":0.86},{"$f":"'DATA (Real)'!AC207","v":0.86},{"$f":"'DATA (Real)'!AD207","v":0.86},{"$f":"'DATA (Real)'!AE207","v":0.86},{"$f":"'DATA (Real)'!AF207","v":0.86},{"$f":"'DATA (Real)'!AG207","v":0.86},{"$f":"'DATA (Real)'!AH207","v":0.86},{"$f":"'DATA (Real)'!AI207","v":0.86},{"$f":"'DATA (Real)'!AJ207","v":0.86},{"$f":"'DATA (Real)'!AK207","v":0.86},{"$f":"'DATA (Real)'!AL207","v":0.86},{"$f":"'DATA (Real)'!AM207","v":0.86},{"$f":"'DATA (Real)'!AN207","v":0.86},{"$f":"'DATA (Real)'!AO207","v":0.86},{"$f":"'DATA (Real)'!AP207","v":0.86},{"$f":"'DATA (Real)'!AQ207","v":0.86},{"$f":"'DATA (Real)'!AR207","v":0.86},{"$f":"'DATA (Real)'!AS207","v":0.86},{"$f":"'DATA (Real)'!AT207","v":0.86},{"$f":"'DATA (Real)'!AU207","v":0.86},{"$f":"'DATA (Real)'!AV207","v":0.86},{"$f":"'DATA (Real)'!AW207","v":0.86},{"$f":"'DATA (Real)'!AX207","v":0.86},{"$f":"'DATA (Real)'!AY207","v":0.86},{"$f":"'DATA (Real)'!AZ207","v":0.86},{"$f":"'DATA (Real)'!BA207","v":0.86},{"$f":"'DATA (Real)'!BB207","v":0.86},{"$f":"'DATA (Real)'!BC207","v":0.86},{"$f":"'DATA (Real)'!BD207","v":0.86},{"$f":"'DATA (Real)'!BE207","v":0.86},{"$f":"'DATA (Real)'!BF207","v":0.86},{"$f":"'DATA (Real)'!BG207","v":0.86},{"$f":"'DATA (Real)'!BH207","v":0.86},{"$f":"'DATA (Real)'!BI207","v":0.86},{"$f":"'DATA (Real)'!BJ207","v":0.86},{"$f":"'DATA (Real)'!BK207","v":0.86},{"$f":"'DATA (Real)'!BL207","v":0.86},{"$f":"'DATA (Real)'!BM207","v":0.86},{"$f":"'DATA (Real)'!BN207","v":0.86},{"$f":"'DATA (Real)'!BO207","v":0.86},{"$f":"'DATA (Real)'!BP207","v":0.86},{"$f":"'DATA (Real)'!BQ207","v":0.86},{"$f":"'DATA (Real)'!BR207","v":0.86},{"$f":"'DATA (Real)'!BS207","v":0.86},{"$f":"'DATA (Real)'!BT207","v":0.86},{"$f":"'DATA (Real)'!BU207","v":0.86},{"$f":"'DATA (Real)'!BV207","v":0.86},{"$f":"'DATA (Real)'!BW207","v":0.86},{"$f":"'DATA (Real)'!BX207","v":0.86}]
[null,null,{"$f":"'DATA (Real)'!C208","v":"Internal"},{"$f":"'DATA (Real)'!D208","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E208","v":"4hr Lithium-Ion"},{"$f":"'DATA (Real)'!F208","v":0.86},{"$f":"'DATA (Real)'!G208","v":0.86},{"$f":"'DATA (Real)'!H208","v":0.86},{"$f":"'DATA (Real)'!I208","v":0.86},{"$f":"'DATA (Real)'!J208","v":0.86},{"$f":"'DATA (Real)'!K208","v":0.86},{"$f":"'DATA (Real)'!L208","v":0.86},{"$f":"'DATA (Real)'!M208","v":0.86},{"$f":"'DATA (Real)'!N208","v":0.86},{"$f":"'DATA (Real)'!O208","v":0.86},{"$f":"'DATA (Real)'!P208","v":0.86},{"$f":"'DATA (Real)'!Q208","v":0.86},{"$f":"'DATA (Real)'!R208","v":0.86},{"$f":"'DATA (Real)'!S208","v":0.86},{"$f":"'DATA (Real)'!T208","v":0.86},{"$f":"'DATA (Real)'!U208","v":0.86},{"$f":"'DATA (Real)'!V208","v":0.86},{"$f":"'DATA (Real)'!W208","v":0.86},{"$f":"'DATA (Real)'!X208","v":0.86},{"$f":"'DATA (Real)'!Y208","v":0.86},{"$f":"'DATA (Real)'!Z208","v":0.86},{"$f":"'DATA (Real)'!AA208","v":0.86},{"$f":"'DATA (Real)'!AB208","v":0.86},{"$f":"'DATA (Real)'!AC208","v":0.86},{"$f":"'DATA (Real)'!AD208","v":0.86},{"$f":"'DATA (Real)'!AE208","v":0.86},{"$f":"'DATA (Real)'!AF208","v":0.86},{"$f":"'DATA (Real)'!AG208","v":0.86},{"$f":"'DATA (Real)'!AH208","v":0.86},{"$f":"'DATA (Real)'!AI208","v":0.86},{"$f":"'DATA (Real)'!AJ208","v":0.86},{"$f":"'DATA (Real)'!AK208","v":0.86},{"$f":"'DATA (Real)'!AL208","v":0.86},{"$f":"'DATA (Real)'!AM208","v":0.86},{"$f":"'DATA (Real)'!AN208","v":0.86},{"$f":"'DATA (Real)'!AO208","v":0.86},{"$f":"'DATA (Real)'!AP208","v":0.86},{"$f":"'DATA (Real)'!AQ208","v":0.86},{"$f":"'DATA (Real)'!AR208","v":0.86},{"$f":"'DATA (Real)'!AS208","v":0.86},{"$f":"'DATA (Real)'!AT208","v":0.86},{"$f":"'DATA (Real)'!AU208","v":0.86},{"$f":"'DATA (Real)'!AV208","v":0.86},{"$f":"'DATA (Real)'!AW208","v":0.86},{"$f":"'DATA (Real)'!AX208","v":0.86},{"$f":"'DATA (Real)'!AY208","v":0.86},{"$f":"'DATA (Real)'!AZ208","v":0.86},{"$f":"'DATA (Real)'!BA208","v":0.86},{"$f":"'DATA (Real)'!BB208","v":0.86},{"$f":"'DATA (Real)'!BC208","v":0.86},{"$f":"'DATA (Real)'!BD208","v":0.86},{"$f":"'DATA (Real)'!BE208","v":0.86},{"$f":"'DATA (Real)'!BF208","v":0.86},{"$f":"'DATA (Real)'!BG208","v":0.86},{"$f":"'DATA (Real)'!BH208","v":0.86},{"$f":"'DATA (Real)'!BI208","v":0.86},{"$f":"'DATA (Real)'!BJ208","v":0.86},{"$f":"'DATA (Real)'!BK208","v":0.86},{"$f":"'DATA (Real)'!BL208","v":0.86},{"$f":"'DATA (Real)'!BM208","v":0.86},{"$f":"'DATA (Real)'!BN208","v":0.86},{"$f":"'DATA (Real)'!BO208","v":0.86},{"$f":"'DATA (Real)'!BP208","v":0.86},{"$f":"'DATA (Real)'!BQ208","v":0.86},{"$f":"'DATA (Real)'!BR208","v":0.86},{"$f":"'DATA (Real)'!BS208","v":0.86},{"$f":"'DATA (Real)'!BT208","v":0.86},{"$f":"'DATA (Real)'!BU208","v":0.86},{"$f":"'DATA (Real)'!BV208","v":0.86},{"$f":"'DATA (Real)'!BW208","v":0.86},{"$f":"'DATA (Real)'!BX208","v":0.86}]
[null,null,{"$f":"'DATA (Real)'!C209","v":"Internal"},{"$f":"'DATA (Real)'!D209","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E209","v":"8hr Lithium-Ion"},{"$f":"'DATA (Real)'!F209","v":0.86},{"$f":"'DATA (Real)'!G209","v":0.86},{"$f":"'DATA (Real)'!H209","v":0.86},{"$f":"'DATA (Real)'!I209","v":0.86},{"$f":"'DATA (Real)'!J209","v":0.86},{"$f":"'DATA (Real)'!K209","v":0.86},{"$f":"'DATA (Real)'!L209","v":0.86},{"$f":"'DATA (Real)'!M209","v":0.86},{"$f":"'DATA (Real)'!N209","v":0.86},{"$f":"'DATA (Real)'!O209","v":0.86},{"$f":"'DATA (Real)'!P209","v":0.86},{"$f":"'DATA (Real)'!Q209","v":0.86},{"$f":"'DATA (Real)'!R209","v":0.86},{"$f":"'DATA (Real)'!S209","v":0.86},{"$f":"'DATA (Real)'!T209","v":0.86},{"$f":"'DATA (Real)'!U209","v":0.86},{"$f":"'DATA (Real)'!V209","v":0.86},{"$f":"'DATA (Real)'!W209","v":0.86},{"$f":"'DATA (Real)'!X209","v":0.86},{"$f":"'DATA (Real)'!Y209","v":0.86},{"$f":"'DATA (Real)'!Z209","v":0.86},{"$f":"'DATA (Real)'!AA209","v":0.86},{"$f":"'DATA (Real)'!AB209","v":0.86},{"$f":"'DATA (Real)'!AC209","v":0.86},{"$f":"'DATA (Real)'!AD209","v":0.86},{"$f":"'DATA (Real)'!AE209","v":0.86},{"$f":"'DATA (Real)'!AF209","v":0.86},{"$f":"'DATA (Real)'!AG209","v":0.86},{"$f":"'DATA (Real)'!AH209","v":0.86},{"$f":"'DATA (Real)'!AI209","v":0.86},{"$f":"'DATA (Real)'!AJ209","v":0.86},{"$f":"'DATA (Real)'!AK209","v":0.86},{"$f":"'DATA (Real)'!AL209","v":0.86},{"$f":"'DATA (Real)'!AM209","v":0.86},{"$f":"'DATA (Real)'!AN209","v":0.86},{"$f":"'DATA (Real)'!AO209","v":0.86},{"$f":"'DATA (Real)'!AP209","v":0.86},{"$f":"'DATA (Real)'!AQ209","v":0.86},{"$f":"'DATA (Real)'!AR209","v":0.86},{"$f":"'DATA (Real)'!AS209","v":0.86},{"$f":"'DATA (Real)'!AT209","v":0.86},{"$f":"'DATA (Real)'!AU209","v":0.86},{"$f":"'DATA (Real)'!AV209","v":0.86},{"$f":"'DATA (Real)'!AW209","v":0.86},{"$f":"'DATA (Real)'!AX209","v":0.86},{"$f":"'DATA (Real)'!AY209","v":0.86},{"$f":"'DATA (Real)'!AZ209","v":0.86},{"$f":"'DATA (Real)'!BA209","v":0.86},{"$f":"'DATA (Real)'!BB209","v":0.86},{"$f":"'DATA (Real)'!BC209","v":0.86},{"$f":"'DATA (Real)'!BD209","v":0.86},{"$f":"'DATA (Real)'!BE209","v":0.86},{"$f":"'DATA (Real)'!BF209","v":0.86},{"$f":"'DATA (Real)'!BG209","v":0.86},{"$f":"'DATA (Real)'!BH209","v":0.86},{"$f":"'DATA (Real)'!BI209","v":0.86},{"$f":"'DATA (Real)'!BJ209","v":0.86},{"$f":"'DATA (Real)'!BK209","v":0.86},{"$f":"'DATA (Real)'!BL209","v":0.86},{"$f":"'DATA (Real)'!BM209","v":0.86},{"$f":"'DATA (Real)'!BN209","v":0.86},{"$f":"'DATA (Real)'!BO209","v":0.86},{"$f":"'DATA (Real)'!BP209","v":0.86},{"$f":"'DATA (Real)'!BQ209","v":0.86},{"$f":"'DATA (Real)'!BR209","v":0.86},{"$f":"'DATA (Real)'!BS209","v":0.86},{"$f":"'DATA (Real)'!BT209","v":0.86},{"$f":"'DATA (Real)'!BU209","v":0.86},{"$f":"'DATA (Real)'!BV209","v":0.86},{"$f":"'DATA (Real)'!BW209","v":0.86},{"$f":"'DATA (Real)'!BX209","v":0.86}]
[null,null,{"$f":"'DATA (Real)'!C210","v":"Internal"},{"$f":"'DATA (Real)'!D210","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E210","v":"16hr Lithium-Ion"},{"$f":"'DATA (Real)'!F210","v":0.86},{"$f":"'DATA (Real)'!G210","v":0.86},{"$f":"'DATA (Real)'!H210","v":0.86},{"$f":"'DATA (Real)'!I210","v":0.86},{"$f":"'DATA (Real)'!J210","v":0.86},{"$f":"'DATA (Real)'!K210","v":0.86},{"$f":"'DATA (Real)'!L210","v":0.86},{"$f":"'DATA (Real)'!M210","v":0.86},{"$f":"'DATA (Real)'!N210","v":0.86},{"$f":"'DATA (Real)'!O210","v":0.86},{"$f":"'DATA (Real)'!P210","v":0.86},{"$f":"'DATA (Real)'!Q210","v":0.86},{"$f":"'DATA (Real)'!R210","v":0.86},{"$f":"'DATA (Real)'!S210","v":0.86},{"$f":"'DATA (Real)'!T210","v":0.86},{"$f":"'DATA (Real)'!U210","v":0.86},{"$f":"'DATA (Real)'!V210","v":0.86},{"$f":"'DATA (Real)'!W210","v":0.86},{"$f":"'DATA (Real)'!X210","v":0.86},{"$f":"'DATA (Real)'!Y210","v":0.86},{"$f":"'DATA (Real)'!Z210","v":0.86},{"$f":"'DATA (Real)'!AA210","v":0.86},{"$f":"'DATA (Real)'!AB210","v":0.86},{"$f":"'DATA (Real)'!AC210","v":0.86},{"$f":"'DATA (Real)'!AD210","v":0.86},{"$f":"'DATA (Real)'!AE210","v":0.86},{"$f":"'DATA (Real)'!AF210","v":0.86},{"$f":"'DATA (Real)'!AG210","v":0.86},{"$f":"'DATA (Real)'!AH210","v":0.86},{"$f":"'DATA (Real)'!AI210","v":0.86},{"$f":"'DATA (Real)'!AJ210","v":0.86},{"$f":"'DATA (Real)'!AK210","v":0.86},{"$f":"'DATA (Real)'!AL210","v":0.86},{"$f":"'DATA (Real)'!AM210","v":0.86},{"$f":"'DATA (Real)'!AN210","v":0.86},{"$f":"'DATA (Real)'!AO210","v":0.86},{"$f":"'DATA (Real)'!AP210","v":0.86},{"$f":"'DATA (Real)'!AQ210","v":0.86},{"$f":"'DATA (Real)'!AR210","v":0.86},{"$f":"'DATA (Real)'!AS210","v":0.86},{"$f":"'DATA (Real)'!AT210","v":0.86},{"$f":"'DATA (Real)'!AU210","v":0.86},{"$f":"'DATA (Real)'!AV210","v":0.86},{"$f":"'DATA (Real)'!AW210","v":0.86},{"$f":"'DATA (Real)'!AX210","v":0.86},{"$f":"'DATA (Real)'!AY210","v":0.86},{"$f":"'DATA (Real)'!AZ210","v":0.86},{"$f":"'DATA (Real)'!BA210","v":0.86},{"$f":"'DATA (Real)'!BB210","v":0.86},{"$f":"'DATA (Real)'!BC210","v":0.86},{"$f":"'DATA (Real)'!BD210","v":0.86},{"$f":"'DATA (Real)'!BE210","v":0.86},{"$f":"'DATA (Real)'!BF210","v":0.86},{"$f":"'DATA (Real)'!BG210","v":0.86},{"$f":"'DATA (Real)'!BH210","v":0.86},{"$f":"'DATA (Real)'!BI210","v":0.86},{"$f":"'DATA (Real)'!BJ210","v":0.86},{"$f":"'DATA (Real)'!BK210","v":0.86},{"$f":"'DATA (Real)'!BL210","v":0.86},{"$f":"'DATA (Real)'!BM210","v":0.86},{"$f":"'DATA (Real)'!BN210","v":0.86},{"$f":"'DATA (Real)'!BO210","v":0.86},{"$f":"'DATA (Real)'!BP210","v":0.86},{"$f":"'DATA (Real)'!BQ210","v":0.86},{"$f":"'DATA (Real)'!BR210","v":0.86},{"$f":"'DATA (Real)'!BS210","v":0.86},{"$f":"'DATA (Real)'!BT210","v":0.86},{"$f":"'DATA (Real)'!BU210","v":0.86},{"$f":"'DATA (Real)'!BV210","v":0.86},{"$f":"'DATA (Real)'!BW210","v":0.86},{"$f":"'DATA (Real)'!BX210","v":0.86}]
[null,null,{"$f":"'DATA (Real)'!C211","v":"Internal"},{"$f":"'DATA (Real)'!D211","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E211","v":"4 hr Vanadium Flow Battery"},{"$f":"'DATA (Real)'!F211","v":0.7},{"$f":"'DATA (Real)'!G211","v":0.7},{"$f":"'DATA (Real)'!H211","v":0.7},{"$f":"'DATA (Real)'!I211","v":0.7},{"$f":"'DATA (Real)'!J211","v":0.7},{"$f":"'DATA (Real)'!K211","v":0.7},{"$f":"'DATA (Real)'!L211","v":0.7},{"$f":"'DATA (Real)'!M211","v":0.7},{"$f":"'DATA (Real)'!N211","v":0.7},{"$f":"'DATA (Real)'!O211","v":0.7},{"$f":"'DATA (Real)'!P211","v":0.7},{"$f":"'DATA (Real)'!Q211","v":0.7},{"$f":"'DATA (Real)'!R211","v":0.7},{"$f":"'DATA (Real)'!S211","v":0.7},{"$f":"'DATA (Real)'!T211","v":0.7},{"$f":"'DATA (Real)'!U211","v":0.7},{"$f":"'DATA (Real)'!V211","v":0.7},{"$f":"'DATA (Real)'!W211","v":0.7},{"$f":"'DATA (Real)'!X211","v":0.7},{"$f":"'DATA (Real)'!Y211","v":0.7},{"$f":"'DATA (Real)'!Z211","v":0.7},{"$f":"'DATA (Real)'!AA211","v":0.7},{"$f":"'DATA (Real)'!AB211","v":0.7},{"$f":"'DATA (Real)'!AC211","v":0.7},{"$f":"'DATA (Real)'!AD211","v":0.7},{"$f":"'DATA (Real)'!AE211","v":0.7},{"$f":"'DATA (Real)'!AF211","v":0.7},{"$f":"'DATA (Real)'!AG211","v":0.7},{"$f":"'DATA (Real)'!AH211","v":0.7},{"$f":"'DATA (Real)'!AI211","v":0.7},{"$f":"'DATA (Real)'!AJ211","v":0.7},{"$f":"'DATA (Real)'!AK211","v":0.7},{"$f":"'DATA (Real)'!AL211","v":0.7},{"$f":"'DATA (Real)'!AM211","v":0.7},{"$f":"'DATA (Real)'!AN211","v":0.7},{"$f":"'DATA (Real)'!AO211","v":0.7},{"$f":"'DATA (Real)'!AP211","v":0.7},{"$f":"'DATA (Real)'!AQ211","v":0.7},{"$f":"'DATA (Real)'!AR211","v":0.7},{"$f":"'DATA (Real)'!AS211","v":0.7},{"$f":"'DATA (Real)'!AT211","v":0.7},{"$f":"'DATA (Real)'!AU211","v":0.7},{"$f":"'DATA (Real)'!AV211","v":0.7},{"$f":"'DATA (Real)'!AW211","v":0.7},{"$f":"'DATA (Real)'!AX211","v":0.7},{"$f":"'DATA (Real)'!AY211","v":0.7},{"$f":"'DATA (Real)'!AZ211","v":0.7},{"$f":"'DATA (Real)'!BA211","v":0.7},{"$f":"'DATA (Real)'!BB211","v":0.7},{"$f":"'DATA (Real)'!BC211","v":0.7},{"$f":"'DATA (Real)'!BD211","v":0.7},{"$f":"'DATA (Real)'!BE211","v":0.7},{"$f":"'DATA (Real)'!BF211","v":0.7},{"$f":"'DATA (Real)'!BG211","v":0.7},{"$f":"'DATA (Real)'!BH211","v":0.7},{"$f":"'DATA (Real)'!BI211","v":0.7},{"$f":"'DATA (Real)'!BJ211","v":0.7},{"$f":"'DATA (Real)'!BK211","v":0.7},{"$f":"'DATA (Real)'!BL211","v":0.7},{"$f":"'DATA (Real)'!BM211","v":0.7},{"$f":"'DATA (Real)'!BN211","v":0.7},{"$f":"'DATA (Real)'!BO211","v":0.7},{"$f":"'DATA (Real)'!BP211","v":0.7},{"$f":"'DATA (Real)'!BQ211","v":0.7},{"$f":"'DATA (Real)'!BR211","v":0.7},{"$f":"'DATA (Real)'!BS211","v":0.7},{"$f":"'DATA (Real)'!BT211","v":0.7},{"$f":"'DATA (Real)'!BU211","v":0.7},{"$f":"'DATA (Real)'!BV211","v":0.7},{"$f":"'DATA (Real)'!BW211","v":0.7},{"$f":"'DATA (Real)'!BX211","v":0.7}]
[null,null,{"$f":"'DATA (Real)'!C212","v":"Internal"},{"$f":"'DATA (Real)'!D212","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E212","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'DATA (Real)'!F212","v":0.67},{"$f":"'DATA (Real)'!G212","v":0.67},{"$f":"'DATA (Real)'!H212","v":0.67},{"$f":"'DATA (Real)'!I212","v":0.67},{"$f":"'DATA (Real)'!J212","v":0.67},{"$f":"'DATA (Real)'!K212","v":0.67},{"$f":"'DATA (Real)'!L212","v":0.67},{"$f":"'DATA (Real)'!M212","v":0.67},{"$f":"'DATA (Real)'!N212","v":0.67},{"$f":"'DATA (Real)'!O212","v":0.67},{"$f":"'DATA (Real)'!P212","v":0.67},{"$f":"'DATA (Real)'!Q212","v":0.67},{"$f":"'DATA (Real)'!R212","v":0.67},{"$f":"'DATA (Real)'!S212","v":0.67},{"$f":"'DATA (Real)'!T212","v":0.67},{"$f":"'DATA (Real)'!U212","v":0.67},{"$f":"'DATA (Real)'!V212","v":0.67},{"$f":"'DATA (Real)'!W212","v":0.67},{"$f":"'DATA (Real)'!X212","v":0.67},{"$f":"'DATA (Real)'!Y212","v":0.67},{"$f":"'DATA (Real)'!Z212","v":0.67},{"$f":"'DATA (Real)'!AA212","v":0.67},{"$f":"'DATA (Real)'!AB212","v":0.67},{"$f":"'DATA (Real)'!AC212","v":0.67},{"$f":"'DATA (Real)'!AD212","v":0.67},{"$f":"'DATA (Real)'!AE212","v":0.67},{"$f":"'DATA (Real)'!AF212","v":0.67},{"$f":"'DATA (Real)'!AG212","v":0.67},{"$f":"'DATA (Real)'!AH212","v":0.67},{"$f":"'DATA (Real)'!AI212","v":0.67},{"$f":"'DATA (Real)'!AJ212","v":0.67},{"$f":"'DATA (Real)'!AK212","v":0.67},{"$f":"'DATA (Real)'!AL212","v":0.67},{"$f":"'DATA (Real)'!AM212","v":0.67},{"$f":"'DATA (Real)'!AN212","v":0.67},{"$f":"'DATA (Real)'!AO212","v":0.67},{"$f":"'DATA (Real)'!AP212","v":0.67},{"$f":"'DATA (Real)'!AQ212","v":0.67},{"$f":"'DATA (Real)'!AR212","v":0.67},{"$f":"'DATA (Real)'!AS212","v":0.67},{"$f":"'DATA (Real)'!AT212","v":0.67},{"$f":"'DATA (Real)'!AU212","v":0.67},{"$f":"'DATA (Real)'!AV212","v":0.67},{"$f":"'DATA (Real)'!AW212","v":0.67},{"$f":"'DATA (Real)'!AX212","v":0.67},{"$f":"'DATA (Real)'!AY212","v":0.67},{"$f":"'DATA (Real)'!AZ212","v":0.67},{"$f":"'DATA (Real)'!BA212","v":0.67},{"$f":"'DATA (Real)'!BB212","v":0.67},{"$f":"'DATA (Real)'!BC212","v":0.67},{"$f":"'DATA (Real)'!BD212","v":0.67},{"$f":"'DATA (Real)'!BE212","v":0.67},{"$f":"'DATA (Real)'!BF212","v":0.67},{"$f":"'DATA (Real)'!BG212","v":0.67},{"$f":"'DATA (Real)'!BH212","v":0.67},{"$f":"'DATA (Real)'!BI212","v":0.67},{"$f":"'DATA (Real)'!BJ212","v":0.67},{"$f":"'DATA (Real)'!BK212","v":0.67},{"$f":"'DATA (Real)'!BL212","v":0.67},{"$f":"'DATA (Real)'!BM212","v":0.67},{"$f":"'DATA (Real)'!BN212","v":0.67},{"$f":"'DATA (Real)'!BO212","v":0.67},{"$f":"'DATA (Real)'!BP212","v":0.67},{"$f":"'DATA (Real)'!BQ212","v":0.67},{"$f":"'DATA (Real)'!BR212","v":0.67},{"$f":"'DATA (Real)'!BS212","v":0.67},{"$f":"'DATA (Real)'!BT212","v":0.67},{"$f":"'DATA (Real)'!BU212","v":0.67},{"$f":"'DATA (Real)'!BV212","v":0.67},{"$f":"'DATA (Real)'!BW212","v":0.67},{"$f":"'DATA (Real)'!BX212","v":0.67}]
[null,null,{"$f":"'DATA (Real)'!C213","v":"Internal"},{"$f":"'DATA (Real)'!D213","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E213","v":"100hr Iron Oxide"},{"$f":"'DATA (Real)'!F213","v":0.36499999999999999},{"$f":"'DATA (Real)'!G213","v":0.36499999999999999},{"$f":"'DATA (Real)'!H213","v":0.36499999999999999},{"$f":"'DATA (Real)'!I213","v":0.36499999999999999},{"$f":"'DATA (Real)'!J213","v":0.36499999999999999},{"$f":"'DATA (Real)'!K213","v":0.36499999999999999},{"$f":"'DATA (Real)'!L213","v":0.36499999999999999},{"$f":"'DATA (Real)'!M213","v":0.36499999999999999},{"$f":"'DATA (Real)'!N213","v":0.36499999999999999},{"$f":"'DATA (Real)'!O213","v":0.36499999999999999},{"$f":"'DATA (Real)'!P213","v":0.36499999999999999},{"$f":"'DATA (Real)'!Q213","v":0.36499999999999999},{"$f":"'DATA (Real)'!R213","v":0.36499999999999999},{"$f":"'DATA (Real)'!S213","v":0.36499999999999999},{"$f":"'DATA (Real)'!T213","v":0.36499999999999999},{"$f":"'DATA (Real)'!U213","v":0.36499999999999999},{"$f":"'DATA (Real)'!V213","v":0.36499999999999999},{"$f":"'DATA (Real)'!W213","v":0.36499999999999999},{"$f":"'DATA (Real)'!X213","v":0.36499999999999999},{"$f":"'DATA (Real)'!Y213","v":0.36499999999999999},{"$f":"'DATA (Real)'!Z213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AA213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AB213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AC213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AD213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AE213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AF213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AG213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AH213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AI213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AJ213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AK213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AL213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AM213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AN213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AO213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AP213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AQ213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AR213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AS213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AT213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AU213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AV213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AW213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AX213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AY213","v":0.36499999999999999},{"$f":"'DATA (Real)'!AZ213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BA213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BB213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BC213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BD213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BE213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BF213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BG213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BH213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BI213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BJ213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BK213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BL213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BM213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BN213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BO213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BP213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BQ213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BR213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BS213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BT213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BU213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BV213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BW213","v":0.36499999999999999},{"$f":"'DATA (Real)'!BX213","v":0.36499999999999999}]
[null,null,{"$f":"'DATA (Real)'!C214","v":"Internal"},{"$f":"'DATA (Real)'!D214","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E214","v":"Liquid Air"},{"$f":"'DATA (Real)'!F214","v":0.65},{"$f":"'DATA (Real)'!G214","v":0.65},{"$f":"'DATA (Real)'!H214","v":0.65},{"$f":"'DATA (Real)'!I214","v":0.65},{"$f":"'DATA (Real)'!J214","v":0.65},{"$f":"'DATA (Real)'!K214","v":0.65},{"$f":"'DATA (Real)'!L214","v":0.65},{"$f":"'DATA (Real)'!M214","v":0.65},{"$f":"'DATA (Real)'!N214","v":0.65},{"$f":"'DATA (Real)'!O214","v":0.65},{"$f":"'DATA (Real)'!P214","v":0.65},{"$f":"'DATA (Real)'!Q214","v":0.65},{"$f":"'DATA (Real)'!R214","v":0.65},{"$f":"'DATA (Real)'!S214","v":0.65},{"$f":"'DATA (Real)'!T214","v":0.65},{"$f":"'DATA (Real)'!U214","v":0.65},{"$f":"'DATA (Real)'!V214","v":0.65},{"$f":"'DATA (Real)'!W214","v":0.65},{"$f":"'DATA (Real)'!X214","v":0.65},{"$f":"'DATA (Real)'!Y214","v":0.65},{"$f":"'DATA (Real)'!Z214","v":0.65},{"$f":"'DATA (Real)'!AA214","v":0.65},{"$f":"'DATA (Real)'!AB214","v":0.65},{"$f":"'DATA (Real)'!AC214","v":0.65},{"$f":"'DATA (Real)'!AD214","v":0.65},{"$f":"'DATA (Real)'!AE214","v":0.65},{"$f":"'DATA (Real)'!AF214","v":0.65},{"$f":"'DATA (Real)'!AG214","v":0.65},{"$f":"'DATA (Real)'!AH214","v":0.65},{"$f":"'DATA (Real)'!AI214","v":0.65},{"$f":"'DATA (Real)'!AJ214","v":0.65},{"$f":"'DATA (Real)'!AK214","v":0.65},{"$f":"'DATA (Real)'!AL214","v":0.65},{"$f":"'DATA (Real)'!AM214","v":0.65},{"$f":"'DATA (Real)'!AN214","v":0.65},{"$f":"'DATA (Real)'!AO214","v":0.65},{"$f":"'DATA (Real)'!AP214","v":0.65},{"$f":"'DATA (Real)'!AQ214","v":0.65},{"$f":"'DATA (Real)'!AR214","v":0.65},{"$f":"'DATA (Real)'!AS214","v":0.65},{"$f":"'DATA (Real)'!AT214","v":0.65},{"$f":"'DATA (Real)'!AU214","v":0.65},{"$f":"'DATA (Real)'!AV214","v":0.65},{"$f":"'DATA (Real)'!AW214","v":0.65},{"$f":"'DATA (Real)'!AX214","v":0.65},{"$f":"'DATA (Real)'!AY214","v":0.65},{"$f":"'DATA (Real)'!AZ214","v":0.65},{"$f":"'DATA (Real)'!BA214","v":0.65},{"$f":"'DATA (Real)'!BB214","v":0.65},{"$f":"'DATA (Real)'!BC214","v":0.65},{"$f":"'DATA (Real)'!BD214","v":0.65},{"$f":"'DATA (Real)'!BE214","v":0.65},{"$f":"'DATA (Real)'!BF214","v":0.65},{"$f":"'DATA (Real)'!BG214","v":0.65},{"$f":"'DATA (Real)'!BH214","v":0.65},{"$f":"'DATA (Real)'!BI214","v":0.65},{"$f":"'DATA (Real)'!BJ214","v":0.65},{"$f":"'DATA (Real)'!BK214","v":0.65},{"$f":"'DATA (Real)'!BL214","v":0.65},{"$f":"'DATA (Real)'!BM214","v":0.65},{"$f":"'DATA (Real)'!BN214","v":0.65},{"$f":"'DATA (Real)'!BO214","v":0.65},{"$f":"'DATA (Real)'!BP214","v":0.65},{"$f":"'DATA (Real)'!BQ214","v":0.65},{"$f":"'DATA (Real)'!BR214","v":0.65},{"$f":"'DATA (Real)'!BS214","v":0.65},{"$f":"'DATA (Real)'!BT214","v":0.65},{"$f":"'DATA (Real)'!BU214","v":0.65},{"$f":"'DATA (Real)'!BV214","v":0.65},{"$f":"'DATA (Real)'!BW214","v":0.65},{"$f":"'DATA (Real)'!BX214","v":0.65}]
[null,null,{"$f":"'DATA (Real)'!C215","v":"Internal"},{"$f":"'DATA (Real)'!D215","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E215","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'DATA (Real)'!F215","v":0.8},{"$f":"'DATA (Real)'!G215","v":0.8},{"$f":"'DATA (Real)'!H215","v":0.8},{"$f":"'DATA (Real)'!I215","v":0.8},{"$f":"'DATA (Real)'!J215","v":0.8},{"$f":"'DATA (Real)'!K215","v":0.8},{"$f":"'DATA (Real)'!L215","v":0.8},{"$f":"'DATA (Real)'!M215","v":0.8},{"$f":"'DATA (Real)'!N215","v":0.8},{"$f":"'DATA (Real)'!O215","v":0.8},{"$f":"'DATA (Real)'!P215","v":0.8},{"$f":"'DATA (Real)'!Q215","v":0.8},{"$f":"'DATA (Real)'!R215","v":0.8},{"$f":"'DATA (Real)'!S215","v":0.8},{"$f":"'DATA (Real)'!T215","v":0.8},{"$f":"'DATA (Real)'!U215","v":0.8},{"$f":"'DATA (Real)'!V215","v":0.8},{"$f":"'DATA (Real)'!W215","v":0.8},{"$f":"'DATA (Real)'!X215","v":0.8},{"$f":"'DATA (Real)'!Y215","v":0.8},{"$f":"'DATA (Real)'!Z215","v":0.8},{"$f":"'DATA (Real)'!AA215","v":0.8},{"$f":"'DATA (Real)'!AB215","v":0.8},{"$f":"'DATA (Real)'!AC215","v":0.8},{"$f":"'DATA (Real)'!AD215","v":0.8},{"$f":"'DATA (Real)'!AE215","v":0.8},{"$f":"'DATA (Real)'!AF215","v":0.8},{"$f":"'DATA (Real)'!AG215","v":0.8},{"$f":"'DATA (Real)'!AH215","v":0.8},{"$f":"'DATA (Real)'!AI215","v":0.8},{"$f":"'DATA (Real)'!AJ215","v":0.8},{"$f":"'DATA (Real)'!AK215","v":0.8},{"$f":"'DATA (Real)'!AL215","v":0.8},{"$f":"'DATA (Real)'!AM215","v":0.8},{"$f":"'DATA (Real)'!AN215","v":0.8},{"$f":"'DATA (Real)'!AO215","v":0.8},{"$f":"'DATA (Real)'!AP215","v":0.8},{"$f":"'DATA (Real)'!AQ215","v":0.8},{"$f":"'DATA (Real)'!AR215","v":0.8},{"$f":"'DATA (Real)'!AS215","v":0.8},{"$f":"'DATA (Real)'!AT215","v":0.8},{"$f":"'DATA (Real)'!AU215","v":0.8},{"$f":"'DATA (Real)'!AV215","v":0.8},{"$f":"'DATA (Real)'!AW215","v":0.8},{"$f":"'DATA (Real)'!AX215","v":0.8},{"$f":"'DATA (Real)'!AY215","v":0.8},{"$f":"'DATA (Real)'!AZ215","v":0.8},{"$f":"'DATA (Real)'!BA215","v":0.8},{"$f":"'DATA (Real)'!BB215","v":0.8},{"$f":"'DATA (Real)'!BC215","v":0.8},{"$f":"'DATA (Real)'!BD215","v":0.8},{"$f":"'DATA (Real)'!BE215","v":0.8},{"$f":"'DATA (Real)'!BF215","v":0.8},{"$f":"'DATA (Real)'!BG215","v":0.8},{"$f":"'DATA (Real)'!BH215","v":0.8},{"$f":"'DATA (Real)'!BI215","v":0.8},{"$f":"'DATA (Real)'!BJ215","v":0.8},{"$f":"'DATA (Real)'!BK215","v":0.8},{"$f":"'DATA (Real)'!BL215","v":0.8},{"$f":"'DATA (Real)'!BM215","v":0.8},{"$f":"'DATA (Real)'!BN215","v":0.8},{"$f":"'DATA (Real)'!BO215","v":0.8},{"$f":"'DATA (Real)'!BP215","v":0.8},{"$f":"'DATA (Real)'!BQ215","v":0.8},{"$f":"'DATA (Real)'!BR215","v":0.8},{"$f":"'DATA (Real)'!BS215","v":0.8},{"$f":"'DATA (Real)'!BT215","v":0.8},{"$f":"'DATA (Real)'!BU215","v":0.8},{"$f":"'DATA (Real)'!BV215","v":0.8},{"$f":"'DATA (Real)'!BW215","v":0.8},{"$f":"'DATA (Real)'!BX215","v":0.8}]
[null,null,{"$f":"'DATA (Real)'!C216","v":"Internal"},{"$f":"'DATA (Real)'!D216","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E216","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F216","v":0.8},{"$f":"'DATA (Real)'!G216","v":0.8},{"$f":"'DATA (Real)'!H216","v":0.8},{"$f":"'DATA (Real)'!I216","v":0.8},{"$f":"'DATA (Real)'!J216","v":0.8},{"$f":"'DATA (Real)'!K216","v":0.8},{"$f":"'DATA (Real)'!L216","v":0.8},{"$f":"'DATA (Real)'!M216","v":0.8},{"$f":"'DATA (Real)'!N216","v":0.8},{"$f":"'DATA (Real)'!O216","v":0.8},{"$f":"'DATA (Real)'!P216","v":0.8},{"$f":"'DATA (Real)'!Q216","v":0.8},{"$f":"'DATA (Real)'!R216","v":0.8},{"$f":"'DATA (Real)'!S216","v":0.8},{"$f":"'DATA (Real)'!T216","v":0.8},{"$f":"'DATA (Real)'!U216","v":0.8},{"$f":"'DATA (Real)'!V216","v":0.8},{"$f":"'DATA (Real)'!W216","v":0.8},{"$f":"'DATA (Real)'!X216","v":0.8},{"$f":"'DATA (Real)'!Y216","v":0.8},{"$f":"'DATA (Real)'!Z216","v":0.8},{"$f":"'DATA (Real)'!AA216","v":0.8},{"$f":"'DATA (Real)'!AB216","v":0.8},{"$f":"'DATA (Real)'!AC216","v":0.8},{"$f":"'DATA (Real)'!AD216","v":0.8},{"$f":"'DATA (Real)'!AE216","v":0.8},{"$f":"'DATA (Real)'!AF216","v":0.8},{"$f":"'DATA (Real)'!AG216","v":0.8},{"$f":"'DATA (Real)'!AH216","v":0.8},{"$f":"'DATA (Real)'!AI216","v":0.8},{"$f":"'DATA (Real)'!AJ216","v":0.8},{"$f":"'DATA (Real)'!AK216","v":0.8},{"$f":"'DATA (Real)'!AL216","v":0.8},{"$f":"'DATA (Real)'!AM216","v":0.8},{"$f":"'DATA (Real)'!AN216","v":0.8},{"$f":"'DATA (Real)'!AO216","v":0.8},{"$f":"'DATA (Real)'!AP216","v":0.8},{"$f":"'DATA (Real)'!AQ216","v":0.8},{"$f":"'DATA (Real)'!AR216","v":0.8},{"$f":"'DATA (Real)'!AS216","v":0.8},{"$f":"'DATA (Real)'!AT216","v":0.8},{"$f":"'DATA (Real)'!AU216","v":0.8},{"$f":"'DATA (Real)'!AV216","v":0.8},{"$f":"'DATA (Real)'!AW216","v":0.8},{"$f":"'DATA (Real)'!AX216","v":0.8},{"$f":"'DATA (Real)'!AY216","v":0.8},{"$f":"'DATA (Real)'!AZ216","v":0.8},{"$f":"'DATA (Real)'!BA216","v":0.8},{"$f":"'DATA (Real)'!BB216","v":0.8},{"$f":"'DATA (Real)'!BC216","v":0.8},{"$f":"'DATA (Real)'!BD216","v":0.8},{"$f":"'DATA (Real)'!BE216","v":0.8},{"$f":"'DATA (Real)'!BF216","v":0.8},{"$f":"'DATA (Real)'!BG216","v":0.8},{"$f":"'DATA (Real)'!BH216","v":0.8},{"$f":"'DATA (Real)'!BI216","v":0.8},{"$f":"'DATA (Real)'!BJ216","v":0.8},{"$f":"'DATA (Real)'!BK216","v":0.8},{"$f":"'DATA (Real)'!BL216","v":0.8},{"$f":"'DATA (Real)'!BM216","v":0.8},{"$f":"'DATA (Real)'!BN216","v":0.8},{"$f":"'DATA (Real)'!BO216","v":0.8},{"$f":"'DATA (Real)'!BP216","v":0.8},{"$f":"'DATA (Real)'!BQ216","v":0.8},{"$f":"'DATA (Real)'!BR216","v":0.8},{"$f":"'DATA (Real)'!BS216","v":0.8},{"$f":"'DATA (Real)'!BT216","v":0.8},{"$f":"'DATA (Real)'!BU216","v":0.8},{"$f":"'DATA (Real)'!BV216","v":0.8},{"$f":"'DATA (Real)'!BW216","v":0.8},{"$f":"'DATA (Real)'!BX216","v":0.8}]
[null,null,{"$f":"'DATA (Real)'!C217","v":"Internal"},{"$f":"'DATA (Real)'!D217","v":"Round-Trip Efficiency"},{"$f":"'DATA (Real)'!E217","v":"Pumped Hyrdo (24 hr/ 100 MW)"},{"$f":"'DATA (Real)'!F217","v":0.8},{"$f":"'DATA (Real)'!G217","v":0.8},{"$f":"'DATA (Real)'!H217","v":0.8},{"$f":"'DATA (Real)'!I217","v":0.8},{"$f":"'DATA (Real)'!J217","v":0.8},{"$f":"'DATA (Real)'!K217","v":0.8},{"$f":"'DATA (Real)'!L217","v":0.8},{"$f":"'DATA (Real)'!M217","v":0.8},{"$f":"'DATA (Real)'!N217","v":0.8},{"$f":"'DATA (Real)'!O217","v":0.8},{"$f":"'DATA (Real)'!P217","v":0.8},{"$f":"'DATA (Real)'!Q217","v":0.8},{"$f":"'DATA (Real)'!R217","v":0.8},{"$f":"'DATA (Real)'!S217","v":0.8},{"$f":"'DATA (Real)'!T217","v":0.8},{"$f":"'DATA (Real)'!U217","v":0.8},{"$f":"'DATA (Real)'!V217","v":0.8},{"$f":"'DATA (Real)'!W217","v":0.8},{"$f":"'DATA (Real)'!X217","v":0.8},{"$f":"'DATA (Real)'!Y217","v":0.8},{"$f":"'DATA (Real)'!Z217","v":0.8},{"$f":"'DATA (Real)'!AA217","v":0.8},{"$f":"'DATA (Real)'!AB217","v":0.8},{"$f":"'DATA (Real)'!AC217","v":0.8},{"$f":"'DATA (Real)'!AD217","v":0.8},{"$f":"'DATA (Real)'!AE217","v":0.8},{"$f":"'DATA (Real)'!AF217","v":0.8},{"$f":"'DATA (Real)'!AG217","v":0.8},{"$f":"'DATA (Real)'!AH217","v":0.8},{"$f":"'DATA (Real)'!AI217","v":0.8},{"$f":"'DATA (Real)'!AJ217","v":0.8},{"$f":"'DATA (Real)'!AK217","v":0.8},{"$f":"'DATA (Real)'!AL217","v":0.8},{"$f":"'DATA (Real)'!AM217","v":0.8},{"$f":"'DATA (Real)'!AN217","v":0.8},{"$f":"'DATA (Real)'!AO217","v":0.8},{"$f":"'DATA (Real)'!AP217","v":0.8},{"$f":"'DATA (Real)'!AQ217","v":0.8},{"$f":"'DATA (Real)'!AR217","v":0.8},{"$f":"'DATA (Real)'!AS217","v":0.8},{"$f":"'DATA (Real)'!AT217","v":0.8},{"$f":"'DATA (Real)'!AU217","v":0.8},{"$f":"'DATA (Real)'!AV217","v":0.8},{"$f":"'DATA (Real)'!AW217","v":0.8},{"$f":"'DATA (Real)'!AX217","v":0.8},{"$f":"'DATA (Real)'!AY217","v":0.8},{"$f":"'DATA (Real)'!AZ217","v":0.8},{"$f":"'DATA (Real)'!BA217","v":0.8},{"$f":"'DATA (Real)'!BB217","v":0.8},{"$f":"'DATA (Real)'!BC217","v":0.8},{"$f":"'DATA (Real)'!BD217","v":0.8},{"$f":"'DATA (Real)'!BE217","v":0.8},{"$f":"'DATA (Real)'!BF217","v":0.8},{"$f":"'DATA (Real)'!BG217","v":0.8},{"$f":"'DATA (Real)'!BH217","v":0.8},{"$f":"'DATA (Real)'!BI217","v":0.8},{"$f":"'DATA (Real)'!BJ217","v":0.8},{"$f":"'DATA (Real)'!BK217","v":0.8},{"$f":"'DATA (Real)'!BL217","v":0.8},{"$f":"'DATA (Real)'!BM217","v":0.8},{"$f":"'DATA (Real)'!BN217","v":0.8},{"$f":"'DATA (Real)'!BO217","v":0.8},{"$f":"'DATA (Real)'!BP217","v":0.8},{"$f":"'DATA (Real)'!BQ217","v":0.8},{"$f":"'DATA (Real)'!BR217","v":0.8},{"$f":"'DATA (Real)'!BS217","v":0.8},{"$f":"'DATA (Real)'!BT217","v":0.8},{"$f":"'DATA (Real)'!BU217","v":0.8},{"$f":"'DATA (Real)'!BV217","v":0.8},{"$f":"'DATA (Real)'!BW217","v":0.8},{"$f":"'DATA (Real)'!BX217","v":0.8}]
[]
[null,{"$f":"D223","v":"ITC/PTC Schedules"},null,{"$f":"'DATA (Real)'!D219","v":"ITC/PTC Schedules"}]
[null,null,{"$f":"'DATA (Real)'!C220","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D220","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E220","v":"Distribution Scale 4hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H220","v":0.3},{"$f":"'DATA (Real)'!I220","v":0.3},{"$f":"'DATA (Real)'!J220","v":0.3},{"$f":"'DATA (Real)'!K220","v":0.3},{"$f":"'DATA (Real)'!L220","v":0.3},{"$f":"'DATA (Real)'!M220","v":0.3},{"$f":"'DATA (Real)'!N220","v":0.3},{"$f":"'DATA (Real)'!O220","v":0.3},{"$f":"'DATA (Real)'!P220","v":0.3},{"$f":"'DATA (Real)'!Q220","v":0.3},{"$f":"'DATA (Real)'!R220","v":0.3},{"$f":"'DATA (Real)'!S220","v":0},{"$f":"'DATA (Real)'!T220","v":0},{"$f":"'DATA (Real)'!U220","v":0},{"$f":"'DATA (Real)'!V220","v":0},{"$f":"'DATA (Real)'!W220","v":0},{"$f":"'DATA (Real)'!X220","v":0},{"$f":"'DATA (Real)'!Y220","v":0},{"$f":"'DATA (Real)'!Z220","v":0},{"$f":"'DATA (Real)'!AA220","v":0},{"$f":"'DATA (Real)'!AB220","v":0},{"$f":"'DATA (Real)'!AC220","v":0},{"$f":"'DATA (Real)'!AD220","v":0},{"$f":"'DATA (Real)'!AE220","v":0},{"$f":"'DATA (Real)'!AF220","v":0},{"$f":"'DATA (Real)'!AG220","v":0},{"$f":"'DATA (Real)'!AH220","v":0},{"$f":"'DATA (Real)'!AI220","v":0},{"$f":"'DATA (Real)'!AJ220","v":0},{"$f":"'DATA (Real)'!AK220","v":0},{"$f":"'DATA (Real)'!AL220","v":0},{"$f":"'DATA (Real)'!AM220","v":0},{"$f":"'DATA (Real)'!AN220","v":0},{"$f":"'DATA (Real)'!AO220","v":0},{"$f":"'DATA (Real)'!AP220","v":0},{"$f":"'DATA (Real)'!AQ220","v":0},{"$f":"'DATA (Real)'!AR220","v":0},{"$f":"'DATA (Real)'!AS220","v":0},{"$f":"'DATA (Real)'!AT220","v":0},{"$f":"'DATA (Real)'!AU220","v":0},{"$f":"'DATA (Real)'!AV220","v":0},{"$f":"'DATA (Real)'!AW220","v":0},{"$f":"'DATA (Real)'!AX220","v":0},{"$f":"'DATA (Real)'!AY220","v":0},{"$f":"'DATA (Real)'!AZ220","v":0},{"$f":"'DATA (Real)'!BA220","v":0},{"$f":"'DATA (Real)'!BB220","v":0},{"$f":"'DATA (Real)'!BC220","v":0},{"$f":"'DATA (Real)'!BD220","v":0},{"$f":"'DATA (Real)'!BE220","v":0},{"$f":"'DATA (Real)'!BF220","v":0},{"$f":"'DATA (Real)'!BG220","v":0},{"$f":"'DATA (Real)'!BH220","v":0},{"$f":"'DATA (Real)'!BI220","v":0},{"$f":"'DATA (Real)'!BJ220","v":0},{"$f":"'DATA (Real)'!BK220","v":0},{"$f":"'DATA (Real)'!BL220","v":0},{"$f":"'DATA (Real)'!BM220","v":0},{"$f":"'DATA (Real)'!BN220","v":0},{"$f":"'DATA (Real)'!BO220","v":0},{"$f":"'DATA (Real)'!BP220","v":0},{"$f":"'DATA (Real)'!BQ220","v":0},{"$f":"'DATA (Real)'!BR220","v":0},{"$f":"'DATA (Real)'!BS220","v":0},{"$f":"'DATA (Real)'!BT220","v":0},{"$f":"'DATA (Real)'!BU220","v":0},{"$f":"'DATA (Real)'!BV220","v":0},{"$f":"'DATA (Real)'!BW220","v":0},{"$f":"'DATA (Real)'!BX220","v":0}]
[null,null,{"$f":"'DATA (Real)'!C221","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D221","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E221","v":"Distribution Scale 8hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H221","v":0.3},{"$f":"'DATA (Real)'!I221","v":0.3},{"$f":"'DATA (Real)'!J221","v":0.3},{"$f":"'DATA (Real)'!K221","v":0.3},{"$f":"'DATA (Real)'!L221","v":0.3},{"$f":"'DATA (Real)'!M221","v":0.3},{"$f":"'DATA (Real)'!N221","v":0.3},{"$f":"'DATA (Real)'!O221","v":0.3},{"$f":"'DATA (Real)'!P221","v":0.3},{"$f":"'DATA (Real)'!Q221","v":0.3},{"$f":"'DATA (Real)'!R221","v":0.3},{"$f":"'DATA (Real)'!S221","v":0},{"$f":"'DATA (Real)'!T221","v":0},{"$f":"'DATA (Real)'!U221","v":0},{"$f":"'DATA (Real)'!V221","v":0},{"$f":"'DATA (Real)'!W221","v":0},{"$f":"'DATA (Real)'!X221","v":0},{"$f":"'DATA (Real)'!Y221","v":0},{"$f":"'DATA (Real)'!Z221","v":0},{"$f":"'DATA (Real)'!AA221","v":0},{"$f":"'DATA (Real)'!AB221","v":0},{"$f":"'DATA (Real)'!AC221","v":0},{"$f":"'DATA (Real)'!AD221","v":0},{"$f":"'DATA (Real)'!AE221","v":0},{"$f":"'DATA (Real)'!AF221","v":0},{"$f":"'DATA (Real)'!AG221","v":0},{"$f":"'DATA (Real)'!AH221","v":0},{"$f":"'DATA (Real)'!AI221","v":0},{"$f":"'DATA (Real)'!AJ221","v":0},{"$f":"'DATA (Real)'!AK221","v":0},{"$f":"'DATA (Real)'!AL221","v":0},{"$f":"'DATA (Real)'!AM221","v":0},{"$f":"'DATA (Real)'!AN221","v":0},{"$f":"'DATA (Real)'!AO221","v":0},{"$f":"'DATA (Real)'!AP221","v":0},{"$f":"'DATA (Real)'!AQ221","v":0},{"$f":"'DATA (Real)'!AR221","v":0},{"$f":"'DATA (Real)'!AS221","v":0},{"$f":"'DATA (Real)'!AT221","v":0},{"$f":"'DATA (Real)'!AU221","v":0},{"$f":"'DATA (Real)'!AV221","v":0},{"$f":"'DATA (Real)'!AW221","v":0},{"$f":"'DATA (Real)'!AX221","v":0},{"$f":"'DATA (Real)'!AY221","v":0},{"$f":"'DATA (Real)'!AZ221","v":0},{"$f":"'DATA (Real)'!BA221","v":0},{"$f":"'DATA (Real)'!BB221","v":0},{"$f":"'DATA (Real)'!BC221","v":0},{"$f":"'DATA (Real)'!BD221","v":0},{"$f":"'DATA (Real)'!BE221","v":0},{"$f":"'DATA (Real)'!BF221","v":0},{"$f":"'DATA (Real)'!BG221","v":0},{"$f":"'DATA (Real)'!BH221","v":0},{"$f":"'DATA (Real)'!BI221","v":0},{"$f":"'DATA (Real)'!BJ221","v":0},{"$f":"'DATA (Real)'!BK221","v":0},{"$f":"'DATA (Real)'!BL221","v":0},{"$f":"'DATA (Real)'!BM221","v":0},{"$f":"'DATA (Real)'!BN221","v":0},{"$f":"'DATA (Real)'!BO221","v":0},{"$f":"'DATA (Real)'!BP221","v":0},{"$f":"'DATA (Real)'!BQ221","v":0},{"$f":"'DATA (Real)'!BR221","v":0},{"$f":"'DATA (Real)'!BS221","v":0},{"$f":"'DATA (Real)'!BT221","v":0},{"$f":"'DATA (Real)'!BU221","v":0},{"$f":"'DATA (Real)'!BV221","v":0},{"$f":"'DATA (Real)'!BW221","v":0},{"$f":"'DATA (Real)'!BX221","v":0}]
[null,null,{"$f":"'DATA (Real)'!C222","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D222","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E222","v":"4hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H222","v":0.3},{"$f":"'DATA (Real)'!I222","v":0.3},{"$f":"'DATA (Real)'!J222","v":0.3},{"$f":"'DATA (Real)'!K222","v":0.3},{"$f":"'DATA (Real)'!L222","v":0.3},{"$f":"'DATA (Real)'!M222","v":0.3},{"$f":"'DATA (Real)'!N222","v":0.3},{"$f":"'DATA (Real)'!O222","v":0.3},{"$f":"'DATA (Real)'!P222","v":0.3},{"$f":"'DATA (Real)'!Q222","v":0.3},{"$f":"'DATA (Real)'!R222","v":0.3},{"$f":"'DATA (Real)'!S222","v":0},{"$f":"'DATA (Real)'!T222","v":0},{"$f":"'DATA (Real)'!U222","v":0},{"$f":"'DATA (Real)'!V222","v":0},{"$f":"'DATA (Real)'!W222","v":0},{"$f":"'DATA (Real)'!X222","v":0},{"$f":"'DATA (Real)'!Y222","v":0},{"$f":"'DATA (Real)'!Z222","v":0},{"$f":"'DATA (Real)'!AA222","v":0},{"$f":"'DATA (Real)'!AB222","v":0},{"$f":"'DATA (Real)'!AC222","v":0},{"$f":"'DATA (Real)'!AD222","v":0},{"$f":"'DATA (Real)'!AE222","v":0},{"$f":"'DATA (Real)'!AF222","v":0},{"$f":"'DATA (Real)'!AG222","v":0},{"$f":"'DATA (Real)'!AH222","v":0},{"$f":"'DATA (Real)'!AI222","v":0},{"$f":"'DATA (Real)'!AJ222","v":0},{"$f":"'DATA (Real)'!AK222","v":0},{"$f":"'DATA (Real)'!AL222","v":0},{"$f":"'DATA (Real)'!AM222","v":0},{"$f":"'DATA (Real)'!AN222","v":0},{"$f":"'DATA (Real)'!AO222","v":0},{"$f":"'DATA (Real)'!AP222","v":0},{"$f":"'DATA (Real)'!AQ222","v":0},{"$f":"'DATA (Real)'!AR222","v":0},{"$f":"'DATA (Real)'!AS222","v":0},{"$f":"'DATA (Real)'!AT222","v":0},{"$f":"'DATA (Real)'!AU222","v":0},{"$f":"'DATA (Real)'!AV222","v":0},{"$f":"'DATA (Real)'!AW222","v":0},{"$f":"'DATA (Real)'!AX222","v":0},{"$f":"'DATA (Real)'!AY222","v":0},{"$f":"'DATA (Real)'!AZ222","v":0},{"$f":"'DATA (Real)'!BA222","v":0},{"$f":"'DATA (Real)'!BB222","v":0},{"$f":"'DATA (Real)'!BC222","v":0},{"$f":"'DATA (Real)'!BD222","v":0},{"$f":"'DATA (Real)'!BE222","v":0},{"$f":"'DATA (Real)'!BF222","v":0},{"$f":"'DATA (Real)'!BG222","v":0},{"$f":"'DATA (Real)'!BH222","v":0},{"$f":"'DATA (Real)'!BI222","v":0},{"$f":"'DATA (Real)'!BJ222","v":0},{"$f":"'DATA (Real)'!BK222","v":0},{"$f":"'DATA (Real)'!BL222","v":0},{"$f":"'DATA (Real)'!BM222","v":0},{"$f":"'DATA (Real)'!BN222","v":0},{"$f":"'DATA (Real)'!BO222","v":0},{"$f":"'DATA (Real)'!BP222","v":0},{"$f":"'DATA (Real)'!BQ222","v":0},{"$f":"'DATA (Real)'!BR222","v":0},{"$f":"'DATA (Real)'!BS222","v":0},{"$f":"'DATA (Real)'!BT222","v":0},{"$f":"'DATA (Real)'!BU222","v":0},{"$f":"'DATA (Real)'!BV222","v":0},{"$f":"'DATA (Real)'!BW222","v":0},{"$f":"'DATA (Real)'!BX222","v":0}]
[null,null,{"$f":"'DATA (Real)'!C223","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D223","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E223","v":"8hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H223","v":0.3},{"$f":"'DATA (Real)'!I223","v":0.3},{"$f":"'DATA (Real)'!J223","v":0.3},{"$f":"'DATA (Real)'!K223","v":0.3},{"$f":"'DATA (Real)'!L223","v":0.3},{"$f":"'DATA (Real)'!M223","v":0.3},{"$f":"'DATA (Real)'!N223","v":0.3},{"$f":"'DATA (Real)'!O223","v":0.3},{"$f":"'DATA (Real)'!P223","v":0.3},{"$f":"'DATA (Real)'!Q223","v":0.3},{"$f":"'DATA (Real)'!R223","v":0.3},{"$f":"'DATA (Real)'!S223","v":0},{"$f":"'DATA (Real)'!T223","v":0},{"$f":"'DATA (Real)'!U223","v":0},{"$f":"'DATA (Real)'!V223","v":0},{"$f":"'DATA (Real)'!W223","v":0},{"$f":"'DATA (Real)'!X223","v":0},{"$f":"'DATA (Real)'!Y223","v":0},{"$f":"'DATA (Real)'!Z223","v":0},{"$f":"'DATA (Real)'!AA223","v":0},{"$f":"'DATA (Real)'!AB223","v":0},{"$f":"'DATA (Real)'!AC223","v":0},{"$f":"'DATA (Real)'!AD223","v":0},{"$f":"'DATA (Real)'!AE223","v":0},{"$f":"'DATA (Real)'!AF223","v":0},{"$f":"'DATA (Real)'!AG223","v":0},{"$f":"'DATA (Real)'!AH223","v":0},{"$f":"'DATA (Real)'!AI223","v":0},{"$f":"'DATA (Real)'!AJ223","v":0},{"$f":"'DATA (Real)'!AK223","v":0},{"$f":"'DATA (Real)'!AL223","v":0},{"$f":"'DATA (Real)'!AM223","v":0},{"$f":"'DATA (Real)'!AN223","v":0},{"$f":"'DATA (Real)'!AO223","v":0},{"$f":"'DATA (Real)'!AP223","v":0},{"$f":"'DATA (Real)'!AQ223","v":0},{"$f":"'DATA (Real)'!AR223","v":0},{"$f":"'DATA (Real)'!AS223","v":0},{"$f":"'DATA (Real)'!AT223","v":0},{"$f":"'DATA (Real)'!AU223","v":0},{"$f":"'DATA (Real)'!AV223","v":0},{"$f":"'DATA (Real)'!AW223","v":0},{"$f":"'DATA (Real)'!AX223","v":0},{"$f":"'DATA (Real)'!AY223","v":0},{"$f":"'DATA (Real)'!AZ223","v":0},{"$f":"'DATA (Real)'!BA223","v":0},{"$f":"'DATA (Real)'!BB223","v":0},{"$f":"'DATA (Real)'!BC223","v":0},{"$f":"'DATA (Real)'!BD223","v":0},{"$f":"'DATA (Real)'!BE223","v":0},{"$f":"'DATA (Real)'!BF223","v":0},{"$f":"'DATA (Real)'!BG223","v":0},{"$f":"'DATA (Real)'!BH223","v":0},{"$f":"'DATA (Real)'!BI223","v":0},{"$f":"'DATA (Real)'!BJ223","v":0},{"$f":"'DATA (Real)'!BK223","v":0},{"$f":"'DATA (Real)'!BL223","v":0},{"$f":"'DATA (Real)'!BM223","v":0},{"$f":"'DATA (Real)'!BN223","v":0},{"$f":"'DATA (Real)'!BO223","v":0},{"$f":"'DATA (Real)'!BP223","v":0},{"$f":"'DATA (Real)'!BQ223","v":0},{"$f":"'DATA (Real)'!BR223","v":0},{"$f":"'DATA (Real)'!BS223","v":0},{"$f":"'DATA (Real)'!BT223","v":0},{"$f":"'DATA (Real)'!BU223","v":0},{"$f":"'DATA (Real)'!BV223","v":0},{"$f":"'DATA (Real)'!BW223","v":0},{"$f":"'DATA (Real)'!BX223","v":0}]
[null,null,{"$f":"'DATA (Real)'!C224","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D224","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E224","v":"16hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H224","v":0.3},{"$f":"'DATA (Real)'!I224","v":0.3},{"$f":"'DATA (Real)'!J224","v":0.3},{"$f":"'DATA (Real)'!K224","v":0.3},{"$f":"'DATA (Real)'!L224","v":0.3},{"$f":"'DATA (Real)'!M224","v":0.3},{"$f":"'DATA (Real)'!N224","v":0.3},{"$f":"'DATA (Real)'!O224","v":0.3},{"$f":"'DATA (Real)'!P224","v":0.3},{"$f":"'DATA (Real)'!Q224","v":0.3},{"$f":"'DATA (Real)'!R224","v":0.3},{"$f":"'DATA (Real)'!S224","v":0},{"$f":"'DATA (Real)'!T224","v":0},{"$f":"'DATA (Real)'!U224","v":0},{"$f":"'DATA (Real)'!V224","v":0},{"$f":"'DATA (Real)'!W224","v":0},{"$f":"'DATA (Real)'!X224","v":0},{"$f":"'DATA (Real)'!Y224","v":0},{"$f":"'DATA (Real)'!Z224","v":0},{"$f":"'DATA (Real)'!AA224","v":0},{"$f":"'DATA (Real)'!AB224","v":0},{"$f":"'DATA (Real)'!AC224","v":0},{"$f":"'DATA (Real)'!AD224","v":0},{"$f":"'DATA (Real)'!AE224","v":0},{"$f":"'DATA (Real)'!AF224","v":0},{"$f":"'DATA (Real)'!AG224","v":0},{"$f":"'DATA (Real)'!AH224","v":0},{"$f":"'DATA (Real)'!AI224","v":0},{"$f":"'DATA (Real)'!AJ224","v":0},{"$f":"'DATA (Real)'!AK224","v":0},{"$f":"'DATA (Real)'!AL224","v":0},{"$f":"'DATA (Real)'!AM224","v":0},{"$f":"'DATA (Real)'!AN224","v":0},{"$f":"'DATA (Real)'!AO224","v":0},{"$f":"'DATA (Real)'!AP224","v":0},{"$f":"'DATA (Real)'!AQ224","v":0},{"$f":"'DATA (Real)'!AR224","v":0},{"$f":"'DATA (Real)'!AS224","v":0},{"$f":"'DATA (Real)'!AT224","v":0},{"$f":"'DATA (Real)'!AU224","v":0},{"$f":"'DATA (Real)'!AV224","v":0},{"$f":"'DATA (Real)'!AW224","v":0},{"$f":"'DATA (Real)'!AX224","v":0},{"$f":"'DATA (Real)'!AY224","v":0},{"$f":"'DATA (Real)'!AZ224","v":0},{"$f":"'DATA (Real)'!BA224","v":0},{"$f":"'DATA (Real)'!BB224","v":0},{"$f":"'DATA (Real)'!BC224","v":0},{"$f":"'DATA (Real)'!BD224","v":0},{"$f":"'DATA (Real)'!BE224","v":0},{"$f":"'DATA (Real)'!BF224","v":0},{"$f":"'DATA (Real)'!BG224","v":0},{"$f":"'DATA (Real)'!BH224","v":0},{"$f":"'DATA (Real)'!BI224","v":0},{"$f":"'DATA (Real)'!BJ224","v":0},{"$f":"'DATA (Real)'!BK224","v":0},{"$f":"'DATA (Real)'!BL224","v":0},{"$f":"'DATA (Real)'!BM224","v":0},{"$f":"'DATA (Real)'!BN224","v":0},{"$f":"'DATA (Real)'!BO224","v":0},{"$f":"'DATA (Real)'!BP224","v":0},{"$f":"'DATA (Real)'!BQ224","v":0},{"$f":"'DATA (Real)'!BR224","v":0},{"$f":"'DATA (Real)'!BS224","v":0},{"$f":"'DATA (Real)'!BT224","v":0},{"$f":"'DATA (Real)'!BU224","v":0},{"$f":"'DATA (Real)'!BV224","v":0},{"$f":"'DATA (Real)'!BW224","v":0},{"$f":"'DATA (Real)'!BX224","v":0}]
[null,null,{"$f":"'DATA (Real)'!C225","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D225","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E225","v":"4 hr Vanadium Flow Battery"},null,null,{"$f":"'DATA (Real)'!H225","v":0.3},{"$f":"'DATA (Real)'!I225","v":0.3},{"$f":"'DATA (Real)'!J225","v":0.3},{"$f":"'DATA (Real)'!K225","v":0.3},{"$f":"'DATA (Real)'!L225","v":0.3},{"$f":"'DATA (Real)'!M225","v":0.3},{"$f":"'DATA (Real)'!N225","v":0.3},{"$f":"'DATA (Real)'!O225","v":0.3},{"$f":"'DATA (Real)'!P225","v":0.3},{"$f":"'DATA (Real)'!Q225","v":0.3},{"$f":"'DATA (Real)'!R225","v":0.3},{"$f":"'DATA (Real)'!S225","v":0},{"$f":"'DATA (Real)'!T225","v":0},{"$f":"'DATA (Real)'!U225","v":0},{"$f":"'DATA (Real)'!V225","v":0},{"$f":"'DATA (Real)'!W225","v":0},{"$f":"'DATA (Real)'!X225","v":0},{"$f":"'DATA (Real)'!Y225","v":0},{"$f":"'DATA (Real)'!Z225","v":0},{"$f":"'DATA (Real)'!AA225","v":0},{"$f":"'DATA (Real)'!AB225","v":0},{"$f":"'DATA (Real)'!AC225","v":0},{"$f":"'DATA (Real)'!AD225","v":0},{"$f":"'DATA (Real)'!AE225","v":0},{"$f":"'DATA (Real)'!AF225","v":0},{"$f":"'DATA (Real)'!AG225","v":0},{"$f":"'DATA (Real)'!AH225","v":0},{"$f":"'DATA (Real)'!AI225","v":0},{"$f":"'DATA (Real)'!AJ225","v":0},{"$f":"'DATA (Real)'!AK225","v":0},{"$f":"'DATA (Real)'!AL225","v":0},{"$f":"'DATA (Real)'!AM225","v":0},{"$f":"'DATA (Real)'!AN225","v":0},{"$f":"'DATA (Real)'!AO225","v":0},{"$f":"'DATA (Real)'!AP225","v":0},{"$f":"'DATA (Real)'!AQ225","v":0},{"$f":"'DATA (Real)'!AR225","v":0},{"$f":"'DATA (Real)'!AS225","v":0},{"$f":"'DATA (Real)'!AT225","v":0},{"$f":"'DATA (Real)'!AU225","v":0},{"$f":"'DATA (Real)'!AV225","v":0},{"$f":"'DATA (Real)'!AW225","v":0},{"$f":"'DATA (Real)'!AX225","v":0},{"$f":"'DATA (Real)'!AY225","v":0},{"$f":"'DATA (Real)'!AZ225","v":0},{"$f":"'DATA (Real)'!BA225","v":0},{"$f":"'DATA (Real)'!BB225","v":0},{"$f":"'DATA (Real)'!BC225","v":0},{"$f":"'DATA (Real)'!BD225","v":0},{"$f":"'DATA (Real)'!BE225","v":0},{"$f":"'DATA (Real)'!BF225","v":0},{"$f":"'DATA (Real)'!BG225","v":0},{"$f":"'DATA (Real)'!BH225","v":0},{"$f":"'DATA (Real)'!BI225","v":0},{"$f":"'DATA (Real)'!BJ225","v":0},{"$f":"'DATA (Real)'!BK225","v":0},{"$f":"'DATA (Real)'!BL225","v":0},{"$f":"'DATA (Real)'!BM225","v":0},{"$f":"'DATA (Real)'!BN225","v":0},{"$f":"'DATA (Real)'!BO225","v":0},{"$f":"'DATA (Real)'!BP225","v":0},{"$f":"'DATA (Real)'!BQ225","v":0},{"$f":"'DATA (Real)'!BR225","v":0},{"$f":"'DATA (Real)'!BS225","v":0},{"$f":"'DATA (Real)'!BT225","v":0},{"$f":"'DATA (Real)'!BU225","v":0},{"$f":"'DATA (Real)'!BV225","v":0},{"$f":"'DATA (Real)'!BW225","v":0},{"$f":"'DATA (Real)'!BX225","v":0}]
[null,null,{"$f":"'DATA (Real)'!C226","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D226","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E226","v":"4 hr Zinc Bromide Flow Battery"},null,null,{"$f":"'DATA (Real)'!H226","v":0.3},{"$f":"'DATA (Real)'!I226","v":0.3},{"$f":"'DATA (Real)'!J226","v":0.3},{"$f":"'DATA (Real)'!K226","v":0.3},{"$f":"'DATA (Real)'!L226","v":0.3},{"$f":"'DATA (Real)'!M226","v":0.3},{"$f":"'DATA (Real)'!N226","v":0.3},{"$f":"'DATA (Real)'!O226","v":0.3},{"$f":"'DATA (Real)'!P226","v":0.3},{"$f":"'DATA (Real)'!Q226","v":0.3},{"$f":"'DATA (Real)'!R226","v":0.3},{"$f":"'DATA (Real)'!S226","v":0},{"$f":"'DATA (Real)'!T226","v":0},{"$f":"'DATA (Real)'!U226","v":0},{"$f":"'DATA (Real)'!V226","v":0},{"$f":"'DATA (Real)'!W226","v":0},{"$f":"'DATA (Real)'!X226","v":0},{"$f":"'DATA (Real)'!Y226","v":0},{"$f":"'DATA (Real)'!Z226","v":0},{"$f":"'DATA (Real)'!AA226","v":0},{"$f":"'DATA (Real)'!AB226","v":0},{"$f":"'DATA (Real)'!AC226","v":0},{"$f":"'DATA (Real)'!AD226","v":0},{"$f":"'DATA (Real)'!AE226","v":0},{"$f":"'DATA (Real)'!AF226","v":0},{"$f":"'DATA (Real)'!AG226","v":0},{"$f":"'DATA (Real)'!AH226","v":0},{"$f":"'DATA (Real)'!AI226","v":0},{"$f":"'DATA (Real)'!AJ226","v":0},{"$f":"'DATA (Real)'!AK226","v":0},{"$f":"'DATA (Real)'!AL226","v":0},{"$f":"'DATA (Real)'!AM226","v":0},{"$f":"'DATA (Real)'!AN226","v":0},{"$f":"'DATA (Real)'!AO226","v":0},{"$f":"'DATA (Real)'!AP226","v":0},{"$f":"'DATA (Real)'!AQ226","v":0},{"$f":"'DATA (Real)'!AR226","v":0},{"$f":"'DATA (Real)'!AS226","v":0},{"$f":"'DATA (Real)'!AT226","v":0},{"$f":"'DATA (Real)'!AU226","v":0},{"$f":"'DATA (Real)'!AV226","v":0},{"$f":"'DATA (Real)'!AW226","v":0},{"$f":"'DATA (Real)'!AX226","v":0},{"$f":"'DATA (Real)'!AY226","v":0},{"$f":"'DATA (Real)'!AZ226","v":0},{"$f":"'DATA (Real)'!BA226","v":0},{"$f":"'DATA (Real)'!BB226","v":0},{"$f":"'DATA (Real)'!BC226","v":0},{"$f":"'DATA (Real)'!BD226","v":0},{"$f":"'DATA (Real)'!BE226","v":0},{"$f":"'DATA (Real)'!BF226","v":0},{"$f":"'DATA (Real)'!BG226","v":0},{"$f":"'DATA (Real)'!BH226","v":0},{"$f":"'DATA (Real)'!BI226","v":0},{"$f":"'DATA (Real)'!BJ226","v":0},{"$f":"'DATA (Real)'!BK226","v":0},{"$f":"'DATA (Real)'!BL226","v":0},{"$f":"'DATA (Real)'!BM226","v":0},{"$f":"'DATA (Real)'!BN226","v":0},{"$f":"'DATA (Real)'!BO226","v":0},{"$f":"'DATA (Real)'!BP226","v":0},{"$f":"'DATA (Real)'!BQ226","v":0},{"$f":"'DATA (Real)'!BR226","v":0},{"$f":"'DATA (Real)'!BS226","v":0},{"$f":"'DATA (Real)'!BT226","v":0},{"$f":"'DATA (Real)'!BU226","v":0},{"$f":"'DATA (Real)'!BV226","v":0},{"$f":"'DATA (Real)'!BW226","v":0},{"$f":"'DATA (Real)'!BX226","v":0}]
[null,null,{"$f":"'DATA (Real)'!C227","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D227","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E227","v":"100hr Iron Oxide"},null,null,{"$f":"'DATA (Real)'!H227","v":0.3},{"$f":"'DATA (Real)'!I227","v":0.3},{"$f":"'DATA (Real)'!J227","v":0.3},{"$f":"'DATA (Real)'!K227","v":0.3},{"$f":"'DATA (Real)'!L227","v":0.3},{"$f":"'DATA (Real)'!M227","v":0.3},{"$f":"'DATA (Real)'!N227","v":0.3},{"$f":"'DATA (Real)'!O227","v":0.3},{"$f":"'DATA (Real)'!P227","v":0.3},{"$f":"'DATA (Real)'!Q227","v":0.3},{"$f":"'DATA (Real)'!R227","v":0.3},{"$f":"'DATA (Real)'!S227","v":0},{"$f":"'DATA (Real)'!T227","v":0},{"$f":"'DATA (Real)'!U227","v":0},{"$f":"'DATA (Real)'!V227","v":0},{"$f":"'DATA (Real)'!W227","v":0},{"$f":"'DATA (Real)'!X227","v":0},{"$f":"'DATA (Real)'!Y227","v":0},{"$f":"'DATA (Real)'!Z227","v":0},{"$f":"'DATA (Real)'!AA227","v":0},{"$f":"'DATA (Real)'!AB227","v":0},{"$f":"'DATA (Real)'!AC227","v":0},{"$f":"'DATA (Real)'!AD227","v":0},{"$f":"'DATA (Real)'!AE227","v":0},{"$f":"'DATA (Real)'!AF227","v":0},{"$f":"'DATA (Real)'!AG227","v":0},{"$f":"'DATA (Real)'!AH227","v":0},{"$f":"'DATA (Real)'!AI227","v":0},{"$f":"'DATA (Real)'!AJ227","v":0},{"$f":"'DATA (Real)'!AK227","v":0},{"$f":"'DATA (Real)'!AL227","v":0},{"$f":"'DATA (Real)'!AM227","v":0},{"$f":"'DATA (Real)'!AN227","v":0},{"$f":"'DATA (Real)'!AO227","v":0},{"$f":"'DATA (Real)'!AP227","v":0},{"$f":"'DATA (Real)'!AQ227","v":0},{"$f":"'DATA (Real)'!AR227","v":0},{"$f":"'DATA (Real)'!AS227","v":0},{"$f":"'DATA (Real)'!AT227","v":0},{"$f":"'DATA (Real)'!AU227","v":0},{"$f":"'DATA (Real)'!AV227","v":0},{"$f":"'DATA (Real)'!AW227","v":0},{"$f":"'DATA (Real)'!AX227","v":0},{"$f":"'DATA (Real)'!AY227","v":0},{"$f":"'DATA (Real)'!AZ227","v":0},{"$f":"'DATA (Real)'!BA227","v":0},{"$f":"'DATA (Real)'!BB227","v":0},{"$f":"'DATA (Real)'!BC227","v":0},{"$f":"'DATA (Real)'!BD227","v":0},{"$f":"'DATA (Real)'!BE227","v":0},{"$f":"'DATA (Real)'!BF227","v":0},{"$f":"'DATA (Real)'!BG227","v":0},{"$f":"'DATA (Real)'!BH227","v":0},{"$f":"'DATA (Real)'!BI227","v":0},{"$f":"'DATA (Real)'!BJ227","v":0},{"$f":"'DATA (Real)'!BK227","v":0},{"$f":"'DATA (Real)'!BL227","v":0},{"$f":"'DATA (Real)'!BM227","v":0},{"$f":"'DATA (Real)'!BN227","v":0},{"$f":"'DATA (Real)'!BO227","v":0},{"$f":"'DATA (Real)'!BP227","v":0},{"$f":"'DATA (Real)'!BQ227","v":0},{"$f":"'DATA (Real)'!BR227","v":0},{"$f":"'DATA (Real)'!BS227","v":0},{"$f":"'DATA (Real)'!BT227","v":0},{"$f":"'DATA (Real)'!BU227","v":0},{"$f":"'DATA (Real)'!BV227","v":0},{"$f":"'DATA (Real)'!BW227","v":0},{"$f":"'DATA (Real)'!BX227","v":0}]
[null,null,{"$f":"'DATA (Real)'!C228","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D228","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E228","v":"Liquid Air"},null,null,{"$f":"'DATA (Real)'!H228","v":0.3},{"$f":"'DATA (Real)'!I228","v":0.3},{"$f":"'DATA (Real)'!J228","v":0.3},{"$f":"'DATA (Real)'!K228","v":0.3},{"$f":"'DATA (Real)'!L228","v":0.3},{"$f":"'DATA (Real)'!M228","v":0.3},{"$f":"'DATA (Real)'!N228","v":0.3},{"$f":"'DATA (Real)'!O228","v":0.3},{"$f":"'DATA (Real)'!P228","v":0.3},{"$f":"'DATA (Real)'!Q228","v":0.3},{"$f":"'DATA (Real)'!R228","v":0.3},{"$f":"'DATA (Real)'!S228","v":0},{"$f":"'DATA (Real)'!T228","v":0},{"$f":"'DATA (Real)'!U228","v":0},{"$f":"'DATA (Real)'!V228","v":0},{"$f":"'DATA (Real)'!W228","v":0},{"$f":"'DATA (Real)'!X228","v":0},{"$f":"'DATA (Real)'!Y228","v":0},{"$f":"'DATA (Real)'!Z228","v":0},{"$f":"'DATA (Real)'!AA228","v":0},{"$f":"'DATA (Real)'!AB228","v":0},{"$f":"'DATA (Real)'!AC228","v":0},{"$f":"'DATA (Real)'!AD228","v":0},{"$f":"'DATA (Real)'!AE228","v":0},{"$f":"'DATA (Real)'!AF228","v":0},{"$f":"'DATA (Real)'!AG228","v":0},{"$f":"'DATA (Real)'!AH228","v":0},{"$f":"'DATA (Real)'!AI228","v":0},{"$f":"'DATA (Real)'!AJ228","v":0},{"$f":"'DATA (Real)'!AK228","v":0},{"$f":"'DATA (Real)'!AL228","v":0},{"$f":"'DATA (Real)'!AM228","v":0},{"$f":"'DATA (Real)'!AN228","v":0},{"$f":"'DATA (Real)'!AO228","v":0},{"$f":"'DATA (Real)'!AP228","v":0},{"$f":"'DATA (Real)'!AQ228","v":0},{"$f":"'DATA (Real)'!AR228","v":0},{"$f":"'DATA (Real)'!AS228","v":0},{"$f":"'DATA (Real)'!AT228","v":0},{"$f":"'DATA (Real)'!AU228","v":0},{"$f":"'DATA (Real)'!AV228","v":0},{"$f":"'DATA (Real)'!AW228","v":0},{"$f":"'DATA (Real)'!AX228","v":0},{"$f":"'DATA (Real)'!AY228","v":0},{"$f":"'DATA (Real)'!AZ228","v":0},{"$f":"'DATA (Real)'!BA228","v":0},{"$f":"'DATA (Real)'!BB228","v":0},{"$f":"'DATA (Real)'!BC228","v":0},{"$f":"'DATA (Real)'!BD228","v":0},{"$f":"'DATA (Real)'!BE228","v":0},{"$f":"'DATA (Real)'!BF228","v":0},{"$f":"'DATA (Real)'!BG228","v":0},{"$f":"'DATA (Real)'!BH228","v":0},{"$f":"'DATA (Real)'!BI228","v":0},{"$f":"'DATA (Real)'!BJ228","v":0},{"$f":"'DATA (Real)'!BK228","v":0},{"$f":"'DATA (Real)'!BL228","v":0},{"$f":"'DATA (Real)'!BM228","v":0},{"$f":"'DATA (Real)'!BN228","v":0},{"$f":"'DATA (Real)'!BO228","v":0},{"$f":"'DATA (Real)'!BP228","v":0},{"$f":"'DATA (Real)'!BQ228","v":0},{"$f":"'DATA (Real)'!BR228","v":0},{"$f":"'DATA (Real)'!BS228","v":0},{"$f":"'DATA (Real)'!BT228","v":0},{"$f":"'DATA (Real)'!BU228","v":0},{"$f":"'DATA (Real)'!BV228","v":0},{"$f":"'DATA (Real)'!BW228","v":0},{"$f":"'DATA (Real)'!BX228","v":0}]
[null,null,{"$f":"'DATA (Real)'!C229","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D229","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E229","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},null,null,{"$f":"'DATA (Real)'!H229","v":0.3},{"$f":"'DATA (Real)'!I229","v":0.3},{"$f":"'DATA (Real)'!J229","v":0.3},{"$f":"'DATA (Real)'!K229","v":0.3},{"$f":"'DATA (Real)'!L229","v":0.3},{"$f":"'DATA (Real)'!M229","v":0.3},{"$f":"'DATA (Real)'!N229","v":0.3},{"$f":"'DATA (Real)'!O229","v":0.3},{"$f":"'DATA (Real)'!P229","v":0.3},{"$f":"'DATA (Real)'!Q229","v":0.3},{"$f":"'DATA (Real)'!R229","v":0.3},{"$f":"'DATA (Real)'!S229","v":0},{"$f":"'DATA (Real)'!T229","v":0},{"$f":"'DATA (Real)'!U229","v":0},{"$f":"'DATA (Real)'!V229","v":0},{"$f":"'DATA (Real)'!W229","v":0},{"$f":"'DATA (Real)'!X229","v":0},{"$f":"'DATA (Real)'!Y229","v":0},{"$f":"'DATA (Real)'!Z229","v":0},{"$f":"'DATA (Real)'!AA229","v":0},{"$f":"'DATA (Real)'!AB229","v":0},{"$f":"'DATA (Real)'!AC229","v":0},{"$f":"'DATA (Real)'!AD229","v":0},{"$f":"'DATA (Real)'!AE229","v":0},{"$f":"'DATA (Real)'!AF229","v":0},{"$f":"'DATA (Real)'!AG229","v":0},{"$f":"'DATA (Real)'!AH229","v":0},{"$f":"'DATA (Real)'!AI229","v":0},{"$f":"'DATA (Real)'!AJ229","v":0},{"$f":"'DATA (Real)'!AK229","v":0},{"$f":"'DATA (Real)'!AL229","v":0},{"$f":"'DATA (Real)'!AM229","v":0},{"$f":"'DATA (Real)'!AN229","v":0},{"$f":"'DATA (Real)'!AO229","v":0},{"$f":"'DATA (Real)'!AP229","v":0},{"$f":"'DATA (Real)'!AQ229","v":0},{"$f":"'DATA (Real)'!AR229","v":0},{"$f":"'DATA (Real)'!AS229","v":0},{"$f":"'DATA (Real)'!AT229","v":0},{"$f":"'DATA (Real)'!AU229","v":0},{"$f":"'DATA (Real)'!AV229","v":0},{"$f":"'DATA (Real)'!AW229","v":0},{"$f":"'DATA (Real)'!AX229","v":0},{"$f":"'DATA (Real)'!AY229","v":0},{"$f":"'DATA (Real)'!AZ229","v":0},{"$f":"'DATA (Real)'!BA229","v":0},{"$f":"'DATA (Real)'!BB229","v":0},{"$f":"'DATA (Real)'!BC229","v":0},{"$f":"'DATA (Real)'!BD229","v":0},{"$f":"'DATA (Real)'!BE229","v":0},{"$f":"'DATA (Real)'!BF229","v":0},{"$f":"'DATA (Real)'!BG229","v":0},{"$f":"'DATA (Real)'!BH229","v":0},{"$f":"'DATA (Real)'!BI229","v":0},{"$f":"'DATA (Real)'!BJ229","v":0},{"$f":"'DATA (Real)'!BK229","v":0},{"$f":"'DATA (Real)'!BL229","v":0},{"$f":"'DATA (Real)'!BM229","v":0},{"$f":"'DATA (Real)'!BN229","v":0},{"$f":"'DATA (Real)'!BO229","v":0},{"$f":"'DATA (Real)'!BP229","v":0},{"$f":"'DATA (Real)'!BQ229","v":0},{"$f":"'DATA (Real)'!BR229","v":0},{"$f":"'DATA (Real)'!BS229","v":0},{"$f":"'DATA (Real)'!BT229","v":0},{"$f":"'DATA (Real)'!BU229","v":0},{"$f":"'DATA (Real)'!BV229","v":0},{"$f":"'DATA (Real)'!BW229","v":0},{"$f":"'DATA (Real)'!BX229","v":0}]
[null,null,{"$f":"'DATA (Real)'!C230","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D230","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E230","v":"Pumped Hydro (16 hr/ 100 MW)"},null,null,{"$f":"'DATA (Real)'!H230","v":0.3},{"$f":"'DATA (Real)'!I230","v":0.3},{"$f":"'DATA (Real)'!J230","v":0.3},{"$f":"'DATA (Real)'!K230","v":0.3},{"$f":"'DATA (Real)'!L230","v":0.3},{"$f":"'DATA (Real)'!M230","v":0.3},{"$f":"'DATA (Real)'!N230","v":0.3},{"$f":"'DATA (Real)'!O230","v":0.3},{"$f":"'DATA (Real)'!P230","v":0.3},{"$f":"'DATA (Real)'!Q230","v":0.3},{"$f":"'DATA (Real)'!R230","v":0.3},{"$f":"'DATA (Real)'!S230","v":0},{"$f":"'DATA (Real)'!T230","v":0},{"$f":"'DATA (Real)'!U230","v":0},{"$f":"'DATA (Real)'!V230","v":0},{"$f":"'DATA (Real)'!W230","v":0},{"$f":"'DATA (Real)'!X230","v":0},{"$f":"'DATA (Real)'!Y230","v":0},{"$f":"'DATA (Real)'!Z230","v":0},{"$f":"'DATA (Real)'!AA230","v":0},{"$f":"'DATA (Real)'!AB230","v":0},{"$f":"'DATA (Real)'!AC230","v":0},{"$f":"'DATA (Real)'!AD230","v":0},{"$f":"'DATA (Real)'!AE230","v":0},{"$f":"'DATA (Real)'!AF230","v":0},{"$f":"'DATA (Real)'!AG230","v":0},{"$f":"'DATA (Real)'!AH230","v":0},{"$f":"'DATA (Real)'!AI230","v":0},{"$f":"'DATA (Real)'!AJ230","v":0},{"$f":"'DATA (Real)'!AK230","v":0},{"$f":"'DATA (Real)'!AL230","v":0},{"$f":"'DATA (Real)'!AM230","v":0},{"$f":"'DATA (Real)'!AN230","v":0},{"$f":"'DATA (Real)'!AO230","v":0},{"$f":"'DATA (Real)'!AP230","v":0},{"$f":"'DATA (Real)'!AQ230","v":0},{"$f":"'DATA (Real)'!AR230","v":0},{"$f":"'DATA (Real)'!AS230","v":0},{"$f":"'DATA (Real)'!AT230","v":0},{"$f":"'DATA (Real)'!AU230","v":0},{"$f":"'DATA (Real)'!AV230","v":0},{"$f":"'DATA (Real)'!AW230","v":0},{"$f":"'DATA (Real)'!AX230","v":0},{"$f":"'DATA (Real)'!AY230","v":0},{"$f":"'DATA (Real)'!AZ230","v":0},{"$f":"'DATA (Real)'!BA230","v":0},{"$f":"'DATA (Real)'!BB230","v":0},{"$f":"'DATA (Real)'!BC230","v":0},{"$f":"'DATA (Real)'!BD230","v":0},{"$f":"'DATA (Real)'!BE230","v":0},{"$f":"'DATA (Real)'!BF230","v":0},{"$f":"'DATA (Real)'!BG230","v":0},{"$f":"'DATA (Real)'!BH230","v":0},{"$f":"'DATA (Real)'!BI230","v":0},{"$f":"'DATA (Real)'!BJ230","v":0},{"$f":"'DATA (Real)'!BK230","v":0},{"$f":"'DATA (Real)'!BL230","v":0},{"$f":"'DATA (Real)'!BM230","v":0},{"$f":"'DATA (Real)'!BN230","v":0},{"$f":"'DATA (Real)'!BO230","v":0},{"$f":"'DATA (Real)'!BP230","v":0},{"$f":"'DATA (Real)'!BQ230","v":0},{"$f":"'DATA (Real)'!BR230","v":0},{"$f":"'DATA (Real)'!BS230","v":0},{"$f":"'DATA (Real)'!BT230","v":0},{"$f":"'DATA (Real)'!BU230","v":0},{"$f":"'DATA (Real)'!BV230","v":0},{"$f":"'DATA (Real)'!BW230","v":0},{"$f":"'DATA (Real)'!BX230","v":0}]
[null,null,{"$f":"'DATA (Real)'!C231","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D231","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E231","v":"Pumped Hyrdo (24 hr/ 100 MW)"},null,null,{"$f":"'DATA (Real)'!H231","v":0.3},{"$f":"'DATA (Real)'!I231","v":0.3},{"$f":"'DATA (Real)'!J231","v":0.3},{"$f":"'DATA (Real)'!K231","v":0.3},{"$f":"'DATA (Real)'!L231","v":0.3},{"$f":"'DATA (Real)'!M231","v":0.3},{"$f":"'DATA (Real)'!N231","v":0.3},{"$f":"'DATA (Real)'!O231","v":0.3},{"$f":"'DATA (Real)'!P231","v":0.3},{"$f":"'DATA (Real)'!Q231","v":0.3},{"$f":"'DATA (Real)'!R231","v":0.3},{"$f":"'DATA (Real)'!S231","v":0},{"$f":"'DATA (Real)'!T231","v":0},{"$f":"'DATA (Real)'!U231","v":0},{"$f":"'DATA (Real)'!V231","v":0},{"$f":"'DATA (Real)'!W231","v":0},{"$f":"'DATA (Real)'!X231","v":0},{"$f":"'DATA (Real)'!Y231","v":0},{"$f":"'DATA (Real)'!Z231","v":0},{"$f":"'DATA (Real)'!AA231","v":0},{"$f":"'DATA (Real)'!AB231","v":0},{"$f":"'DATA (Real)'!AC231","v":0},{"$f":"'DATA (Real)'!AD231","v":0},{"$f":"'DATA (Real)'!AE231","v":0},{"$f":"'DATA (Real)'!AF231","v":0},{"$f":"'DATA (Real)'!AG231","v":0},{"$f":"'DATA (Real)'!AH231","v":0},{"$f":"'DATA (Real)'!AI231","v":0},{"$f":"'DATA (Real)'!AJ231","v":0},{"$f":"'DATA (Real)'!AK231","v":0},{"$f":"'DATA (Real)'!AL231","v":0},{"$f":"'DATA (Real)'!AM231","v":0},{"$f":"'DATA (Real)'!AN231","v":0},{"$f":"'DATA (Real)'!AO231","v":0},{"$f":"'DATA (Real)'!AP231","v":0},{"$f":"'DATA (Real)'!AQ231","v":0},{"$f":"'DATA (Real)'!AR231","v":0},{"$f":"'DATA (Real)'!AS231","v":0},{"$f":"'DATA (Real)'!AT231","v":0},{"$f":"'DATA (Real)'!AU231","v":0},{"$f":"'DATA (Real)'!AV231","v":0},{"$f":"'DATA (Real)'!AW231","v":0},{"$f":"'DATA (Real)'!AX231","v":0},{"$f":"'DATA (Real)'!AY231","v":0},{"$f":"'DATA (Real)'!AZ231","v":0},{"$f":"'DATA (Real)'!BA231","v":0},{"$f":"'DATA (Real)'!BB231","v":0},{"$f":"'DATA (Real)'!BC231","v":0},{"$f":"'DATA (Real)'!BD231","v":0},{"$f":"'DATA (Real)'!BE231","v":0},{"$f":"'DATA (Real)'!BF231","v":0},{"$f":"'DATA (Real)'!BG231","v":0},{"$f":"'DATA (Real)'!BH231","v":0},{"$f":"'DATA (Real)'!BI231","v":0},{"$f":"'DATA (Real)'!BJ231","v":0},{"$f":"'DATA (Real)'!BK231","v":0},{"$f":"'DATA (Real)'!BL231","v":0},{"$f":"'DATA (Real)'!BM231","v":0},{"$f":"'DATA (Real)'!BN231","v":0},{"$f":"'DATA (Real)'!BO231","v":0},{"$f":"'DATA (Real)'!BP231","v":0},{"$f":"'DATA (Real)'!BQ231","v":0},{"$f":"'DATA (Real)'!BR231","v":0},{"$f":"'DATA (Real)'!BS231","v":0},{"$f":"'DATA (Real)'!BT231","v":0},{"$f":"'DATA (Real)'!BU231","v":0},{"$f":"'DATA (Real)'!BV231","v":0},{"$f":"'DATA (Real)'!BW231","v":0},{"$f":"'DATA (Real)'!BX231","v":0}]
[null,null,{"$f":"'DATA (Real)'!C232","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D232","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E232","v":"Wood Biomass"},null,null,{"$f":"'DATA (Real)'!H232","v":1},{"$f":"'DATA (Real)'!I232","v":1},{"$f":"'DATA (Real)'!J232","v":1},{"$f":"'DATA (Real)'!K232","v":1},{"$f":"'DATA (Real)'!L232","v":1},{"$f":"'DATA (Real)'!M232","v":1},{"$f":"'DATA (Real)'!N232","v":1},{"$f":"'DATA (Real)'!O232","v":1},{"$f":"'DATA (Real)'!P232","v":1},{"$f":"'DATA (Real)'!Q232","v":1},{"$f":"'DATA (Real)'!R232","v":1},{"$f":"'DATA (Real)'!S232","v":0.6},{"$f":"'DATA (Real)'!T232","v":0.4},{"$f":"'DATA (Real)'!U232","v":0},{"$f":"'DATA (Real)'!V232","v":0},{"$f":"'DATA (Real)'!W232","v":0},{"$f":"'DATA (Real)'!X232","v":0},{"$f":"'DATA (Real)'!Y232","v":0},{"$f":"'DATA (Real)'!Z232","v":0},{"$f":"'DATA (Real)'!AA232","v":0},{"$f":"'DATA (Real)'!AB232","v":0},{"$f":"'DATA (Real)'!AC232","v":0},{"$f":"'DATA (Real)'!AD232","v":0},{"$f":"'DATA (Real)'!AE232","v":0},{"$f":"'DATA (Real)'!AF232","v":0},{"$f":"'DATA (Real)'!AG232","v":0},{"$f":"'DATA (Real)'!AH232","v":0},{"$f":"'DATA (Real)'!AI232","v":0},{"$f":"'DATA (Real)'!AJ232","v":0},{"$f":"'DATA (Real)'!AK232","v":0},{"$f":"'DATA (Real)'!AL232","v":0},{"$f":"'DATA (Real)'!AM232","v":0},{"$f":"'DATA (Real)'!AN232","v":0},{"$f":"'DATA (Real)'!AO232","v":0},{"$f":"'DATA (Real)'!AP232","v":0},{"$f":"'DATA (Real)'!AQ232","v":0},{"$f":"'DATA (Real)'!AR232","v":0},{"$f":"'DATA (Real)'!AS232","v":0},{"$f":"'DATA (Real)'!AT232","v":0},{"$f":"'DATA (Real)'!AU232","v":0},{"$f":"'DATA (Real)'!AV232","v":0},{"$f":"'DATA (Real)'!AW232","v":0},{"$f":"'DATA (Real)'!AX232","v":0},{"$f":"'DATA (Real)'!AY232","v":0},{"$f":"'DATA (Real)'!AZ232","v":0},{"$f":"'DATA (Real)'!BA232","v":0},{"$f":"'DATA (Real)'!BB232","v":0},{"$f":"'DATA (Real)'!BC232","v":0},{"$f":"'DATA (Real)'!BD232","v":0},{"$f":"'DATA (Real)'!BE232","v":0},{"$f":"'DATA (Real)'!BF232","v":0},{"$f":"'DATA (Real)'!BG232","v":0},{"$f":"'DATA (Real)'!BH232","v":0},{"$f":"'DATA (Real)'!BI232","v":0},{"$f":"'DATA (Real)'!BJ232","v":0},{"$f":"'DATA (Real)'!BK232","v":0},{"$f":"'DATA (Real)'!BL232","v":0},{"$f":"'DATA (Real)'!BM232","v":0},{"$f":"'DATA (Real)'!BN232","v":0},{"$f":"'DATA (Real)'!BO232","v":0},{"$f":"'DATA (Real)'!BP232","v":0},{"$f":"'DATA (Real)'!BQ232","v":0},{"$f":"'DATA (Real)'!BR232","v":0},{"$f":"'DATA (Real)'!BS232","v":0},{"$f":"'DATA (Real)'!BT232","v":0},{"$f":"'DATA (Real)'!BU232","v":0},{"$f":"'DATA (Real)'!BV232","v":0},{"$f":"'DATA (Real)'!BW232","v":0},{"$f":"'DATA (Real)'!BX232","v":0}]
[null,null,{"$f":"'DATA (Real)'!C233","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D233","v":0},{"$f":"'DATA (Real)'!E233","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,{"$f":"'DATA (Real)'!H233","v":0},{"$f":"'DATA (Real)'!I233","v":0},{"$f":"'DATA (Real)'!J233","v":0},{"$f":"'DATA (Real)'!K233","v":0},{"$f":"'DATA (Real)'!L233","v":0},{"$f":"'DATA (Real)'!M233","v":0},{"$f":"'DATA (Real)'!N233","v":0},{"$f":"'DATA (Real)'!O233","v":0},{"$f":"'DATA (Real)'!P233","v":0},{"$f":"'DATA (Real)'!Q233","v":0},{"$f":"'DATA (Real)'!R233","v":0},{"$f":"'DATA (Real)'!S233","v":0},{"$f":"'DATA (Real)'!T233","v":0},{"$f":"'DATA (Real)'!U233","v":0},{"$f":"'DATA (Real)'!V233","v":0},{"$f":"'DATA (Real)'!W233","v":0},{"$f":"'DATA (Real)'!X233","v":0},{"$f":"'DATA (Real)'!Y233","v":0},{"$f":"'DATA (Real)'!Z233","v":0},{"$f":"'DATA (Real)'!AA233","v":0},{"$f":"'DATA (Real)'!AB233","v":0},{"$f":"'DATA (Real)'!AC233","v":0},{"$f":"'DATA (Real)'!AD233","v":0},{"$f":"'DATA (Real)'!AE233","v":0},{"$f":"'DATA (Real)'!AF233","v":0},{"$f":"'DATA (Real)'!AG233","v":0},{"$f":"'DATA (Real)'!AH233","v":0},{"$f":"'DATA (Real)'!AI233","v":0},{"$f":"'DATA (Real)'!AJ233","v":0},{"$f":"'DATA (Real)'!AK233","v":0},{"$f":"'DATA (Real)'!AL233","v":0},{"$f":"'DATA (Real)'!AM233","v":0},{"$f":"'DATA (Real)'!AN233","v":0},{"$f":"'DATA (Real)'!AO233","v":0},{"$f":"'DATA (Real)'!AP233","v":0},{"$f":"'DATA (Real)'!AQ233","v":0},{"$f":"'DATA (Real)'!AR233","v":0},{"$f":"'DATA (Real)'!AS233","v":0},{"$f":"'DATA (Real)'!AT233","v":0},{"$f":"'DATA (Real)'!AU233","v":0},{"$f":"'DATA (Real)'!AV233","v":0},{"$f":"'DATA (Real)'!AW233","v":0},{"$f":"'DATA (Real)'!AX233","v":0},{"$f":"'DATA (Real)'!AY233","v":0},{"$f":"'DATA (Real)'!AZ233","v":0},{"$f":"'DATA (Real)'!BA233","v":0},{"$f":"'DATA (Real)'!BB233","v":0},{"$f":"'DATA (Real)'!BC233","v":0},{"$f":"'DATA (Real)'!BD233","v":0},{"$f":"'DATA (Real)'!BE233","v":0},{"$f":"'DATA (Real)'!BF233","v":0},{"$f":"'DATA (Real)'!BG233","v":0},{"$f":"'DATA (Real)'!BH233","v":0},{"$f":"'DATA (Real)'!BI233","v":0},{"$f":"'DATA (Real)'!BJ233","v":0},{"$f":"'DATA (Real)'!BK233","v":0},{"$f":"'DATA (Real)'!BL233","v":0},{"$f":"'DATA (Real)'!BM233","v":0},{"$f":"'DATA (Real)'!BN233","v":0},{"$f":"'DATA (Real)'!BO233","v":0},{"$f":"'DATA (Real)'!BP233","v":0},{"$f":"'DATA (Real)'!BQ233","v":0},{"$f":"'DATA (Real)'!BR233","v":0},{"$f":"'DATA (Real)'!BS233","v":0},{"$f":"'DATA (Real)'!BT233","v":0},{"$f":"'DATA (Real)'!BU233","v":0},{"$f":"'DATA (Real)'!BV233","v":0},{"$f":"'DATA (Real)'!BW233","v":0},{"$f":"'DATA (Real)'!BX233","v":0}]
[null,null,{"$f":"'DATA (Real)'!C234","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D234","v":0},{"$f":"'DATA (Real)'!E234","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,{"$f":"'DATA (Real)'!H234","v":0},{"$f":"'DATA (Real)'!I234","v":0},{"$f":"'DATA (Real)'!J234","v":0},{"$f":"'DATA (Real)'!K234","v":0},{"$f":"'DATA (Real)'!L234","v":0},{"$f":"'DATA (Real)'!M234","v":0},{"$f":"'DATA (Real)'!N234","v":0},{"$f":"'DATA (Real)'!O234","v":0},{"$f":"'DATA (Real)'!P234","v":0},{"$f":"'DATA (Real)'!Q234","v":0},{"$f":"'DATA (Real)'!R234","v":0},{"$f":"'DATA (Real)'!S234","v":0},{"$f":"'DATA (Real)'!T234","v":0},{"$f":"'DATA (Real)'!U234","v":0},{"$f":"'DATA (Real)'!V234","v":0},{"$f":"'DATA (Real)'!W234","v":0},{"$f":"'DATA (Real)'!X234","v":0},{"$f":"'DATA (Real)'!Y234","v":0},{"$f":"'DATA (Real)'!Z234","v":0},{"$f":"'DATA (Real)'!AA234","v":0},{"$f":"'DATA (Real)'!AB234","v":0},{"$f":"'DATA (Real)'!AC234","v":0},{"$f":"'DATA (Real)'!AD234","v":0},{"$f":"'DATA (Real)'!AE234","v":0},{"$f":"'DATA (Real)'!AF234","v":0},{"$f":"'DATA (Real)'!AG234","v":0},{"$f":"'DATA (Real)'!AH234","v":0},{"$f":"'DATA (Real)'!AI234","v":0},{"$f":"'DATA (Real)'!AJ234","v":0},{"$f":"'DATA (Real)'!AK234","v":0},{"$f":"'DATA (Real)'!AL234","v":0},{"$f":"'DATA (Real)'!AM234","v":0},{"$f":"'DATA (Real)'!AN234","v":0},{"$f":"'DATA (Real)'!AO234","v":0},{"$f":"'DATA (Real)'!AP234","v":0},{"$f":"'DATA (Real)'!AQ234","v":0},{"$f":"'DATA (Real)'!AR234","v":0},{"$f":"'DATA (Real)'!AS234","v":0},{"$f":"'DATA (Real)'!AT234","v":0},{"$f":"'DATA (Real)'!AU234","v":0},{"$f":"'DATA (Real)'!AV234","v":0},{"$f":"'DATA (Real)'!AW234","v":0},{"$f":"'DATA (Real)'!AX234","v":0},{"$f":"'DATA (Real)'!AY234","v":0},{"$f":"'DATA (Real)'!AZ234","v":0},{"$f":"'DATA (Real)'!BA234","v":0},{"$f":"'DATA (Real)'!BB234","v":0},{"$f":"'DATA (Real)'!BC234","v":0},{"$f":"'DATA (Real)'!BD234","v":0},{"$f":"'DATA (Real)'!BE234","v":0},{"$f":"'DATA (Real)'!BF234","v":0},{"$f":"'DATA (Real)'!BG234","v":0},{"$f":"'DATA (Real)'!BH234","v":0},{"$f":"'DATA (Real)'!BI234","v":0},{"$f":"'DATA (Real)'!BJ234","v":0},{"$f":"'DATA (Real)'!BK234","v":0},{"$f":"'DATA (Real)'!BL234","v":0},{"$f":"'DATA (Real)'!BM234","v":0},{"$f":"'DATA (Real)'!BN234","v":0},{"$f":"'DATA (Real)'!BO234","v":0},{"$f":"'DATA (Real)'!BP234","v":0},{"$f":"'DATA (Real)'!BQ234","v":0},{"$f":"'DATA (Real)'!BR234","v":0},{"$f":"'DATA (Real)'!BS234","v":0},{"$f":"'DATA (Real)'!BT234","v":0},{"$f":"'DATA (Real)'!BU234","v":0},{"$f":"'DATA (Real)'!BV234","v":0},{"$f":"'DATA (Real)'!BW234","v":0},{"$f":"'DATA (Real)'!BX234","v":0}]
[null,null,{"$f":"'DATA (Real)'!C235","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D235","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E235","v":"New Residential Solar"},null,null,{"$f":"'DATA (Real)'!H235","v":0.4},{"$f":"'DATA (Real)'!I235","v":0.4},{"$f":"'DATA (Real)'!J235","v":0.4},{"$f":"'DATA (Real)'!K235","v":0.4},{"$f":"'DATA (Real)'!L235","v":0.4},{"$f":"'DATA (Real)'!M235","v":0.4},{"$f":"'DATA (Real)'!N235","v":0.4},{"$f":"'DATA (Real)'!O235","v":0.4},{"$f":"'DATA (Real)'!P235","v":0.4},{"$f":"'DATA (Real)'!Q235","v":0.4},{"$f":"'DATA (Real)'!R235","v":0.4},{"$f":"'DATA (Real)'!S235","v":0.36},{"$f":"'DATA (Real)'!T235","v":0.32},{"$f":"'DATA (Real)'!U235","v":0},{"$f":"'DATA (Real)'!V235","v":0},{"$f":"'DATA (Real)'!W235","v":0},{"$f":"'DATA (Real)'!X235","v":0},{"$f":"'DATA (Real)'!Y235","v":0},{"$f":"'DATA (Real)'!Z235","v":0},{"$f":"'DATA (Real)'!AA235","v":0},{"$f":"'DATA (Real)'!AB235","v":0},{"$f":"'DATA (Real)'!AC235","v":0},{"$f":"'DATA (Real)'!AD235","v":0},{"$f":"'DATA (Real)'!AE235","v":0},{"$f":"'DATA (Real)'!AF235","v":0},{"$f":"'DATA (Real)'!AG235","v":0},{"$f":"'DATA (Real)'!AH235","v":0},{"$f":"'DATA (Real)'!AI235","v":0},{"$f":"'DATA (Real)'!AJ235","v":0},{"$f":"'DATA (Real)'!AK235","v":0},{"$f":"'DATA (Real)'!AL235","v":0},{"$f":"'DATA (Real)'!AM235","v":0},{"$f":"'DATA (Real)'!AN235","v":0},{"$f":"'DATA (Real)'!AO235","v":0},{"$f":"'DATA (Real)'!AP235","v":0},{"$f":"'DATA (Real)'!AQ235","v":0},{"$f":"'DATA (Real)'!AR235","v":0},{"$f":"'DATA (Real)'!AS235","v":0},{"$f":"'DATA (Real)'!AT235","v":0},{"$f":"'DATA (Real)'!AU235","v":0},{"$f":"'DATA (Real)'!AV235","v":0},{"$f":"'DATA (Real)'!AW235","v":0},{"$f":"'DATA (Real)'!AX235","v":0},{"$f":"'DATA (Real)'!AY235","v":0},{"$f":"'DATA (Real)'!AZ235","v":0},{"$f":"'DATA (Real)'!BA235","v":0},{"$f":"'DATA (Real)'!BB235","v":0},{"$f":"'DATA (Real)'!BC235","v":0},{"$f":"'DATA (Real)'!BD235","v":0},{"$f":"'DATA (Real)'!BE235","v":0},{"$f":"'DATA (Real)'!BF235","v":0},{"$f":"'DATA (Real)'!BG235","v":0},{"$f":"'DATA (Real)'!BH235","v":0},{"$f":"'DATA (Real)'!BI235","v":0},{"$f":"'DATA (Real)'!BJ235","v":0},{"$f":"'DATA (Real)'!BK235","v":0},{"$f":"'DATA (Real)'!BL235","v":0},{"$f":"'DATA (Real)'!BM235","v":0},{"$f":"'DATA (Real)'!BN235","v":0},{"$f":"'DATA (Real)'!BO235","v":0},{"$f":"'DATA (Real)'!BP235","v":0},{"$f":"'DATA (Real)'!BQ235","v":0},{"$f":"'DATA (Real)'!BR235","v":0},{"$f":"'DATA (Real)'!BS235","v":0},{"$f":"'DATA (Real)'!BT235","v":0},{"$f":"'DATA (Real)'!BU235","v":0},{"$f":"'DATA (Real)'!BV235","v":0},{"$f":"'DATA (Real)'!BW235","v":0},{"$f":"'DATA (Real)'!BX235","v":0}]
[null,null,{"$f":"'DATA (Real)'!C236","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D236","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E236","v":"New Residential Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H236","v":0.4},{"$f":"'DATA (Real)'!I236","v":0.4},{"$f":"'DATA (Real)'!J236","v":0.4},{"$f":"'DATA (Real)'!K236","v":0.4},{"$f":"'DATA (Real)'!L236","v":0.4},{"$f":"'DATA (Real)'!M236","v":0.4},{"$f":"'DATA (Real)'!N236","v":0.4},{"$f":"'DATA (Real)'!O236","v":0.4},{"$f":"'DATA (Real)'!P236","v":0.4},{"$f":"'DATA (Real)'!Q236","v":0.4},{"$f":"'DATA (Real)'!R236","v":0.4},{"$f":"'DATA (Real)'!S236","v":0.36},{"$f":"'DATA (Real)'!T236","v":0.32},{"$f":"'DATA (Real)'!U236","v":0},{"$f":"'DATA (Real)'!V236","v":0},{"$f":"'DATA (Real)'!W236","v":0},{"$f":"'DATA (Real)'!X236","v":0},{"$f":"'DATA (Real)'!Y236","v":0},{"$f":"'DATA (Real)'!Z236","v":0},{"$f":"'DATA (Real)'!AA236","v":0},{"$f":"'DATA (Real)'!AB236","v":0},{"$f":"'DATA (Real)'!AC236","v":0},{"$f":"'DATA (Real)'!AD236","v":0},{"$f":"'DATA (Real)'!AE236","v":0},{"$f":"'DATA (Real)'!AF236","v":0},{"$f":"'DATA (Real)'!AG236","v":0},{"$f":"'DATA (Real)'!AH236","v":0},{"$f":"'DATA (Real)'!AI236","v":0},{"$f":"'DATA (Real)'!AJ236","v":0},{"$f":"'DATA (Real)'!AK236","v":0},{"$f":"'DATA (Real)'!AL236","v":0},{"$f":"'DATA (Real)'!AM236","v":0},{"$f":"'DATA (Real)'!AN236","v":0},{"$f":"'DATA (Real)'!AO236","v":0},{"$f":"'DATA (Real)'!AP236","v":0},{"$f":"'DATA (Real)'!AQ236","v":0},{"$f":"'DATA (Real)'!AR236","v":0},{"$f":"'DATA (Real)'!AS236","v":0},{"$f":"'DATA (Real)'!AT236","v":0},{"$f":"'DATA (Real)'!AU236","v":0},{"$f":"'DATA (Real)'!AV236","v":0},{"$f":"'DATA (Real)'!AW236","v":0},{"$f":"'DATA (Real)'!AX236","v":0},{"$f":"'DATA (Real)'!AY236","v":0},{"$f":"'DATA (Real)'!AZ236","v":0},{"$f":"'DATA (Real)'!BA236","v":0},{"$f":"'DATA (Real)'!BB236","v":0},{"$f":"'DATA (Real)'!BC236","v":0},{"$f":"'DATA (Real)'!BD236","v":0},{"$f":"'DATA (Real)'!BE236","v":0},{"$f":"'DATA (Real)'!BF236","v":0},{"$f":"'DATA (Real)'!BG236","v":0},{"$f":"'DATA (Real)'!BH236","v":0},{"$f":"'DATA (Real)'!BI236","v":0},{"$f":"'DATA (Real)'!BJ236","v":0},{"$f":"'DATA (Real)'!BK236","v":0},{"$f":"'DATA (Real)'!BL236","v":0},{"$f":"'DATA (Real)'!BM236","v":0},{"$f":"'DATA (Real)'!BN236","v":0},{"$f":"'DATA (Real)'!BO236","v":0},{"$f":"'DATA (Real)'!BP236","v":0},{"$f":"'DATA (Real)'!BQ236","v":0},{"$f":"'DATA (Real)'!BR236","v":0},{"$f":"'DATA (Real)'!BS236","v":0},{"$f":"'DATA (Real)'!BT236","v":0},{"$f":"'DATA (Real)'!BU236","v":0},{"$f":"'DATA (Real)'!BV236","v":0},{"$f":"'DATA (Real)'!BW236","v":0},{"$f":"'DATA (Real)'!BX236","v":0}]
[null,null,{"$f":"'DATA (Real)'!C237","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D237","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E237","v":"Existing Residential Solar"},null,null,{"$f":"'DATA (Real)'!H237","v":0.4},{"$f":"'DATA (Real)'!I237","v":0.4},{"$f":"'DATA (Real)'!J237","v":0.4},{"$f":"'DATA (Real)'!K237","v":0.4},{"$f":"'DATA (Real)'!L237","v":0.4},{"$f":"'DATA (Real)'!M237","v":0.4},{"$f":"'DATA (Real)'!N237","v":0.4},{"$f":"'DATA (Real)'!O237","v":0.4},{"$f":"'DATA (Real)'!P237","v":0.4},{"$f":"'DATA (Real)'!Q237","v":0.4},{"$f":"'DATA (Real)'!R237","v":0.4},{"$f":"'DATA (Real)'!S237","v":0.36},{"$f":"'DATA (Real)'!T237","v":0.32},{"$f":"'DATA (Real)'!U237","v":0},{"$f":"'DATA (Real)'!V237","v":0},{"$f":"'DATA (Real)'!W237","v":0},{"$f":"'DATA (Real)'!X237","v":0},{"$f":"'DATA (Real)'!Y237","v":0},{"$f":"'DATA (Real)'!Z237","v":0},{"$f":"'DATA (Real)'!AA237","v":0},{"$f":"'DATA (Real)'!AB237","v":0},{"$f":"'DATA (Real)'!AC237","v":0},{"$f":"'DATA (Real)'!AD237","v":0},{"$f":"'DATA (Real)'!AE237","v":0},{"$f":"'DATA (Real)'!AF237","v":0},{"$f":"'DATA (Real)'!AG237","v":0},{"$f":"'DATA (Real)'!AH237","v":0},{"$f":"'DATA (Real)'!AI237","v":0},{"$f":"'DATA (Real)'!AJ237","v":0},{"$f":"'DATA (Real)'!AK237","v":0},{"$f":"'DATA (Real)'!AL237","v":0},{"$f":"'DATA (Real)'!AM237","v":0},{"$f":"'DATA (Real)'!AN237","v":0},{"$f":"'DATA (Real)'!AO237","v":0},{"$f":"'DATA (Real)'!AP237","v":0},{"$f":"'DATA (Real)'!AQ237","v":0},{"$f":"'DATA (Real)'!AR237","v":0},{"$f":"'DATA (Real)'!AS237","v":0},{"$f":"'DATA (Real)'!AT237","v":0},{"$f":"'DATA (Real)'!AU237","v":0},{"$f":"'DATA (Real)'!AV237","v":0},{"$f":"'DATA (Real)'!AW237","v":0},{"$f":"'DATA (Real)'!AX237","v":0},{"$f":"'DATA (Real)'!AY237","v":0},{"$f":"'DATA (Real)'!AZ237","v":0},{"$f":"'DATA (Real)'!BA237","v":0},{"$f":"'DATA (Real)'!BB237","v":0},{"$f":"'DATA (Real)'!BC237","v":0},{"$f":"'DATA (Real)'!BD237","v":0},{"$f":"'DATA (Real)'!BE237","v":0},{"$f":"'DATA (Real)'!BF237","v":0},{"$f":"'DATA (Real)'!BG237","v":0},{"$f":"'DATA (Real)'!BH237","v":0},{"$f":"'DATA (Real)'!BI237","v":0},{"$f":"'DATA (Real)'!BJ237","v":0},{"$f":"'DATA (Real)'!BK237","v":0},{"$f":"'DATA (Real)'!BL237","v":0},{"$f":"'DATA (Real)'!BM237","v":0},{"$f":"'DATA (Real)'!BN237","v":0},{"$f":"'DATA (Real)'!BO237","v":0},{"$f":"'DATA (Real)'!BP237","v":0},{"$f":"'DATA (Real)'!BQ237","v":0},{"$f":"'DATA (Real)'!BR237","v":0},{"$f":"'DATA (Real)'!BS237","v":0},{"$f":"'DATA (Real)'!BT237","v":0},{"$f":"'DATA (Real)'!BU237","v":0},{"$f":"'DATA (Real)'!BV237","v":0},{"$f":"'DATA (Real)'!BW237","v":0},{"$f":"'DATA (Real)'!BX237","v":0}]
[null,null,{"$f":"'DATA (Real)'!C238","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D238","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E238","v":"Existing Residential Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H238","v":0.4},{"$f":"'DATA (Real)'!I238","v":0.4},{"$f":"'DATA (Real)'!J238","v":0.4},{"$f":"'DATA (Real)'!K238","v":0.4},{"$f":"'DATA (Real)'!L238","v":0.4},{"$f":"'DATA (Real)'!M238","v":0.4},{"$f":"'DATA (Real)'!N238","v":0.4},{"$f":"'DATA (Real)'!O238","v":0.4},{"$f":"'DATA (Real)'!P238","v":0.4},{"$f":"'DATA (Real)'!Q238","v":0.4},{"$f":"'DATA (Real)'!R238","v":0.4},{"$f":"'DATA (Real)'!S238","v":0.36},{"$f":"'DATA (Real)'!T238","v":0.32},{"$f":"'DATA (Real)'!U238","v":0},{"$f":"'DATA (Real)'!V238","v":0},{"$f":"'DATA (Real)'!W238","v":0},{"$f":"'DATA (Real)'!X238","v":0},{"$f":"'DATA (Real)'!Y238","v":0},{"$f":"'DATA (Real)'!Z238","v":0},{"$f":"'DATA (Real)'!AA238","v":0},{"$f":"'DATA (Real)'!AB238","v":0},{"$f":"'DATA (Real)'!AC238","v":0},{"$f":"'DATA (Real)'!AD238","v":0},{"$f":"'DATA (Real)'!AE238","v":0},{"$f":"'DATA (Real)'!AF238","v":0},{"$f":"'DATA (Real)'!AG238","v":0},{"$f":"'DATA (Real)'!AH238","v":0},{"$f":"'DATA (Real)'!AI238","v":0},{"$f":"'DATA (Real)'!AJ238","v":0},{"$f":"'DATA (Real)'!AK238","v":0},{"$f":"'DATA (Real)'!AL238","v":0},{"$f":"'DATA (Real)'!AM238","v":0},{"$f":"'DATA (Real)'!AN238","v":0},{"$f":"'DATA (Real)'!AO238","v":0},{"$f":"'DATA (Real)'!AP238","v":0},{"$f":"'DATA (Real)'!AQ238","v":0},{"$f":"'DATA (Real)'!AR238","v":0},{"$f":"'DATA (Real)'!AS238","v":0},{"$f":"'DATA (Real)'!AT238","v":0},{"$f":"'DATA (Real)'!AU238","v":0},{"$f":"'DATA (Real)'!AV238","v":0},{"$f":"'DATA (Real)'!AW238","v":0},{"$f":"'DATA (Real)'!AX238","v":0},{"$f":"'DATA (Real)'!AY238","v":0},{"$f":"'DATA (Real)'!AZ238","v":0},{"$f":"'DATA (Real)'!BA238","v":0},{"$f":"'DATA (Real)'!BB238","v":0},{"$f":"'DATA (Real)'!BC238","v":0},{"$f":"'DATA (Real)'!BD238","v":0},{"$f":"'DATA (Real)'!BE238","v":0},{"$f":"'DATA (Real)'!BF238","v":0},{"$f":"'DATA (Real)'!BG238","v":0},{"$f":"'DATA (Real)'!BH238","v":0},{"$f":"'DATA (Real)'!BI238","v":0},{"$f":"'DATA (Real)'!BJ238","v":0},{"$f":"'DATA (Real)'!BK238","v":0},{"$f":"'DATA (Real)'!BL238","v":0},{"$f":"'DATA (Real)'!BM238","v":0},{"$f":"'DATA (Real)'!BN238","v":0},{"$f":"'DATA (Real)'!BO238","v":0},{"$f":"'DATA (Real)'!BP238","v":0},{"$f":"'DATA (Real)'!BQ238","v":0},{"$f":"'DATA (Real)'!BR238","v":0},{"$f":"'DATA (Real)'!BS238","v":0},{"$f":"'DATA (Real)'!BT238","v":0},{"$f":"'DATA (Real)'!BU238","v":0},{"$f":"'DATA (Real)'!BV238","v":0},{"$f":"'DATA (Real)'!BW238","v":0},{"$f":"'DATA (Real)'!BX238","v":0}]
[null,null,{"$f":"'DATA (Real)'!C239","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D239","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E239","v":"Commercial Solar"},null,null,{"$f":"'DATA (Real)'!H239","v":0.3},{"$f":"'DATA (Real)'!I239","v":0.3},{"$f":"'DATA (Real)'!J239","v":0.3},{"$f":"'DATA (Real)'!K239","v":0.3},{"$f":"'DATA (Real)'!L239","v":0.3},{"$f":"'DATA (Real)'!M239","v":0.3},{"$f":"'DATA (Real)'!N239","v":0.3},{"$f":"'DATA (Real)'!O239","v":0.3},{"$f":"'DATA (Real)'!P239","v":0.3},{"$f":"'DATA (Real)'!Q239","v":0.3},{"$f":"'DATA (Real)'!R239","v":0.3},{"$f":"'DATA (Real)'!S239","v":0.26},{"$f":"'DATA (Real)'!T239","v":0.22},{"$f":"'DATA (Real)'!U239","v":0.1},{"$f":"'DATA (Real)'!V239","v":0.1},{"$f":"'DATA (Real)'!W239","v":0.1},{"$f":"'DATA (Real)'!X239","v":0.1},{"$f":"'DATA (Real)'!Y239","v":0.1},{"$f":"'DATA (Real)'!Z239","v":0.1},{"$f":"'DATA (Real)'!AA239","v":0.1},{"$f":"'DATA (Real)'!AB239","v":0.1},{"$f":"'DATA (Real)'!AC239","v":0.1},{"$f":"'DATA (Real)'!AD239","v":0.1},{"$f":"'DATA (Real)'!AE239","v":0.1},{"$f":"'DATA (Real)'!AF239","v":0.1},{"$f":"'DATA (Real)'!AG239","v":0.1},{"$f":"'DATA (Real)'!AH239","v":0.1},{"$f":"'DATA (Real)'!AI239","v":0.1},{"$f":"'DATA (Real)'!AJ239","v":0.1},{"$f":"'DATA (Real)'!AK239","v":0.1},{"$f":"'DATA (Real)'!AL239","v":0.1},{"$f":"'DATA (Real)'!AM239","v":0.1},{"$f":"'DATA (Real)'!AN239","v":0.1},{"$f":"'DATA (Real)'!AO239","v":0.1},{"$f":"'DATA (Real)'!AP239","v":0.1},{"$f":"'DATA (Real)'!AQ239","v":0.1},{"$f":"'DATA (Real)'!AR239","v":0.1},{"$f":"'DATA (Real)'!AS239","v":0.1},{"$f":"'DATA (Real)'!AT239","v":0.1},{"$f":"'DATA (Real)'!AU239","v":0.1},{"$f":"'DATA (Real)'!AV239","v":0.1},{"$f":"'DATA (Real)'!AW239","v":0.1},{"$f":"'DATA (Real)'!AX239","v":0.1},{"$f":"'DATA (Real)'!AY239","v":0.1},{"$f":"'DATA (Real)'!AZ239","v":0.1},{"$f":"'DATA (Real)'!BA239","v":0.1},{"$f":"'DATA (Real)'!BB239","v":0.1},{"$f":"'DATA (Real)'!BC239","v":0.1},{"$f":"'DATA (Real)'!BD239","v":0.1},{"$f":"'DATA (Real)'!BE239","v":0.1},{"$f":"'DATA (Real)'!BF239","v":0.1},{"$f":"'DATA (Real)'!BG239","v":0.1},{"$f":"'DATA (Real)'!BH239","v":0.1},{"$f":"'DATA (Real)'!BI239","v":0.1},{"$f":"'DATA (Real)'!BJ239","v":0.1},{"$f":"'DATA (Real)'!BK239","v":0.1},{"$f":"'DATA (Real)'!BL239","v":0.1},{"$f":"'DATA (Real)'!BM239","v":0.1},{"$f":"'DATA (Real)'!BN239","v":0.1},{"$f":"'DATA (Real)'!BO239","v":0.1},{"$f":"'DATA (Real)'!BP239","v":0.1},{"$f":"'DATA (Real)'!BQ239","v":0.1},{"$f":"'DATA (Real)'!BR239","v":0.1},{"$f":"'DATA (Real)'!BS239","v":0.1},{"$f":"'DATA (Real)'!BT239","v":0.1},{"$f":"'DATA (Real)'!BU239","v":0.1},{"$f":"'DATA (Real)'!BV239","v":0.1},{"$f":"'DATA (Real)'!BW239","v":0.1},{"$f":"'DATA (Real)'!BX239","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C240","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D240","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E240","v":"Commercial Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H240","v":0.3},{"$f":"'DATA (Real)'!I240","v":0.3},{"$f":"'DATA (Real)'!J240","v":0.3},{"$f":"'DATA (Real)'!K240","v":0.3},{"$f":"'DATA (Real)'!L240","v":0.3},{"$f":"'DATA (Real)'!M240","v":0.3},{"$f":"'DATA (Real)'!N240","v":0.3},{"$f":"'DATA (Real)'!O240","v":0.3},{"$f":"'DATA (Real)'!P240","v":0.3},{"$f":"'DATA (Real)'!Q240","v":0.3},{"$f":"'DATA (Real)'!R240","v":0.3},{"$f":"'DATA (Real)'!S240","v":0.26},{"$f":"'DATA (Real)'!T240","v":0.22},{"$f":"'DATA (Real)'!U240","v":0.1},{"$f":"'DATA (Real)'!V240","v":0.1},{"$f":"'DATA (Real)'!W240","v":0.1},{"$f":"'DATA (Real)'!X240","v":0.1},{"$f":"'DATA (Real)'!Y240","v":0.1},{"$f":"'DATA (Real)'!Z240","v":0.1},{"$f":"'DATA (Real)'!AA240","v":0.1},{"$f":"'DATA (Real)'!AB240","v":0.1},{"$f":"'DATA (Real)'!AC240","v":0.1},{"$f":"'DATA (Real)'!AD240","v":0.1},{"$f":"'DATA (Real)'!AE240","v":0.1},{"$f":"'DATA (Real)'!AF240","v":0.1},{"$f":"'DATA (Real)'!AG240","v":0.1},{"$f":"'DATA (Real)'!AH240","v":0.1},{"$f":"'DATA (Real)'!AI240","v":0.1},{"$f":"'DATA (Real)'!AJ240","v":0.1},{"$f":"'DATA (Real)'!AK240","v":0.1},{"$f":"'DATA (Real)'!AL240","v":0.1},{"$f":"'DATA (Real)'!AM240","v":0.1},{"$f":"'DATA (Real)'!AN240","v":0.1},{"$f":"'DATA (Real)'!AO240","v":0.1},{"$f":"'DATA (Real)'!AP240","v":0.1},{"$f":"'DATA (Real)'!AQ240","v":0.1},{"$f":"'DATA (Real)'!AR240","v":0.1},{"$f":"'DATA (Real)'!AS240","v":0.1},{"$f":"'DATA (Real)'!AT240","v":0.1},{"$f":"'DATA (Real)'!AU240","v":0.1},{"$f":"'DATA (Real)'!AV240","v":0.1},{"$f":"'DATA (Real)'!AW240","v":0.1},{"$f":"'DATA (Real)'!AX240","v":0.1},{"$f":"'DATA (Real)'!AY240","v":0.1},{"$f":"'DATA (Real)'!AZ240","v":0.1},{"$f":"'DATA (Real)'!BA240","v":0.1},{"$f":"'DATA (Real)'!BB240","v":0.1},{"$f":"'DATA (Real)'!BC240","v":0.1},{"$f":"'DATA (Real)'!BD240","v":0.1},{"$f":"'DATA (Real)'!BE240","v":0.1},{"$f":"'DATA (Real)'!BF240","v":0.1},{"$f":"'DATA (Real)'!BG240","v":0.1},{"$f":"'DATA (Real)'!BH240","v":0.1},{"$f":"'DATA (Real)'!BI240","v":0.1},{"$f":"'DATA (Real)'!BJ240","v":0.1},{"$f":"'DATA (Real)'!BK240","v":0.1},{"$f":"'DATA (Real)'!BL240","v":0.1},{"$f":"'DATA (Real)'!BM240","v":0.1},{"$f":"'DATA (Real)'!BN240","v":0.1},{"$f":"'DATA (Real)'!BO240","v":0.1},{"$f":"'DATA (Real)'!BP240","v":0.1},{"$f":"'DATA (Real)'!BQ240","v":0.1},{"$f":"'DATA (Real)'!BR240","v":0.1},{"$f":"'DATA (Real)'!BS240","v":0.1},{"$f":"'DATA (Real)'!BT240","v":0.1},{"$f":"'DATA (Real)'!BU240","v":0.1},{"$f":"'DATA (Real)'!BV240","v":0.1},{"$f":"'DATA (Real)'!BW240","v":0.1},{"$f":"'DATA (Real)'!BX240","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C241","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D241","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E241","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,null,{"$f":"'DATA (Real)'!H241","v":0.3},{"$f":"'DATA (Real)'!I241","v":0.3},{"$f":"'DATA (Real)'!J241","v":0.3},{"$f":"'DATA (Real)'!K241","v":0.3},{"$f":"'DATA (Real)'!L241","v":0.3},{"$f":"'DATA (Real)'!M241","v":0.3},{"$f":"'DATA (Real)'!N241","v":0.3},{"$f":"'DATA (Real)'!O241","v":0.3},{"$f":"'DATA (Real)'!P241","v":0.3},{"$f":"'DATA (Real)'!Q241","v":0.3},{"$f":"'DATA (Real)'!R241","v":0.3},{"$f":"'DATA (Real)'!S241","v":0.26},{"$f":"'DATA (Real)'!T241","v":0.22},{"$f":"'DATA (Real)'!U241","v":0.1},{"$f":"'DATA (Real)'!V241","v":0.1},{"$f":"'DATA (Real)'!W241","v":0.1},{"$f":"'DATA (Real)'!X241","v":0.1},{"$f":"'DATA (Real)'!Y241","v":0.1},{"$f":"'DATA (Real)'!Z241","v":0.1},{"$f":"'DATA (Real)'!AA241","v":0.1},{"$f":"'DATA (Real)'!AB241","v":0.1},{"$f":"'DATA (Real)'!AC241","v":0.1},{"$f":"'DATA (Real)'!AD241","v":0.1},{"$f":"'DATA (Real)'!AE241","v":0.1},{"$f":"'DATA (Real)'!AF241","v":0.1},{"$f":"'DATA (Real)'!AG241","v":0.1},{"$f":"'DATA (Real)'!AH241","v":0.1},{"$f":"'DATA (Real)'!AI241","v":0.1},{"$f":"'DATA (Real)'!AJ241","v":0.1},{"$f":"'DATA (Real)'!AK241","v":0.1},{"$f":"'DATA (Real)'!AL241","v":0.1},{"$f":"'DATA (Real)'!AM241","v":0.1},{"$f":"'DATA (Real)'!AN241","v":0.1},{"$f":"'DATA (Real)'!AO241","v":0.1},{"$f":"'DATA (Real)'!AP241","v":0.1},{"$f":"'DATA (Real)'!AQ241","v":0.1},{"$f":"'DATA (Real)'!AR241","v":0.1},{"$f":"'DATA (Real)'!AS241","v":0.1},{"$f":"'DATA (Real)'!AT241","v":0.1},{"$f":"'DATA (Real)'!AU241","v":0.1},{"$f":"'DATA (Real)'!AV241","v":0.1},{"$f":"'DATA (Real)'!AW241","v":0.1},{"$f":"'DATA (Real)'!AX241","v":0.1},{"$f":"'DATA (Real)'!AY241","v":0.1},{"$f":"'DATA (Real)'!AZ241","v":0.1},{"$f":"'DATA (Real)'!BA241","v":0.1},{"$f":"'DATA (Real)'!BB241","v":0.1},{"$f":"'DATA (Real)'!BC241","v":0.1},{"$f":"'DATA (Real)'!BD241","v":0.1},{"$f":"'DATA (Real)'!BE241","v":0.1},{"$f":"'DATA (Real)'!BF241","v":0.1},{"$f":"'DATA (Real)'!BG241","v":0.1},{"$f":"'DATA (Real)'!BH241","v":0.1},{"$f":"'DATA (Real)'!BI241","v":0.1},{"$f":"'DATA (Real)'!BJ241","v":0.1},{"$f":"'DATA (Real)'!BK241","v":0.1},{"$f":"'DATA (Real)'!BL241","v":0.1},{"$f":"'DATA (Real)'!BM241","v":0.1},{"$f":"'DATA (Real)'!BN241","v":0.1},{"$f":"'DATA (Real)'!BO241","v":0.1},{"$f":"'DATA (Real)'!BP241","v":0.1},{"$f":"'DATA (Real)'!BQ241","v":0.1},{"$f":"'DATA (Real)'!BR241","v":0.1},{"$f":"'DATA (Real)'!BS241","v":0.1},{"$f":"'DATA (Real)'!BT241","v":0.1},{"$f":"'DATA (Real)'!BU241","v":0.1},{"$f":"'DATA (Real)'!BV241","v":0.1},{"$f":"'DATA (Real)'!BW241","v":0.1},{"$f":"'DATA (Real)'!BX241","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C242","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D242","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E242","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"},null,null,{"$f":"'DATA (Real)'!H242","v":0.3},{"$f":"'DATA (Real)'!I242","v":0.3},{"$f":"'DATA (Real)'!J242","v":0.3},{"$f":"'DATA (Real)'!K242","v":0.3},{"$f":"'DATA (Real)'!L242","v":0.3},{"$f":"'DATA (Real)'!M242","v":0.3},{"$f":"'DATA (Real)'!N242","v":0.3},{"$f":"'DATA (Real)'!O242","v":0.3},{"$f":"'DATA (Real)'!P242","v":0.3},{"$f":"'DATA (Real)'!Q242","v":0.3},{"$f":"'DATA (Real)'!R242","v":0.3},{"$f":"'DATA (Real)'!S242","v":0.26},{"$f":"'DATA (Real)'!T242","v":0.22},{"$f":"'DATA (Real)'!U242","v":0.1},{"$f":"'DATA (Real)'!V242","v":0.1},{"$f":"'DATA (Real)'!W242","v":0.1},{"$f":"'DATA (Real)'!X242","v":0.1},{"$f":"'DATA (Real)'!Y242","v":0.1},{"$f":"'DATA (Real)'!Z242","v":0.1},{"$f":"'DATA (Real)'!AA242","v":0.1},{"$f":"'DATA (Real)'!AB242","v":0.1},{"$f":"'DATA (Real)'!AC242","v":0.1},{"$f":"'DATA (Real)'!AD242","v":0.1},{"$f":"'DATA (Real)'!AE242","v":0.1},{"$f":"'DATA (Real)'!AF242","v":0.1},{"$f":"'DATA (Real)'!AG242","v":0.1},{"$f":"'DATA (Real)'!AH242","v":0.1},{"$f":"'DATA (Real)'!AI242","v":0.1},{"$f":"'DATA (Real)'!AJ242","v":0.1},{"$f":"'DATA (Real)'!AK242","v":0.1},{"$f":"'DATA (Real)'!AL242","v":0.1},{"$f":"'DATA (Real)'!AM242","v":0.1},{"$f":"'DATA (Real)'!AN242","v":0.1},{"$f":"'DATA (Real)'!AO242","v":0.1},{"$f":"'DATA (Real)'!AP242","v":0.1},{"$f":"'DATA (Real)'!AQ242","v":0.1},{"$f":"'DATA (Real)'!AR242","v":0.1},{"$f":"'DATA (Real)'!AS242","v":0.1},{"$f":"'DATA (Real)'!AT242","v":0.1},{"$f":"'DATA (Real)'!AU242","v":0.1},{"$f":"'DATA (Real)'!AV242","v":0.1},{"$f":"'DATA (Real)'!AW242","v":0.1},{"$f":"'DATA (Real)'!AX242","v":0.1},{"$f":"'DATA (Real)'!AY242","v":0.1},{"$f":"'DATA (Real)'!AZ242","v":0.1},{"$f":"'DATA (Real)'!BA242","v":0.1},{"$f":"'DATA (Real)'!BB242","v":0.1},{"$f":"'DATA (Real)'!BC242","v":0.1},{"$f":"'DATA (Real)'!BD242","v":0.1},{"$f":"'DATA (Real)'!BE242","v":0.1},{"$f":"'DATA (Real)'!BF242","v":0.1},{"$f":"'DATA (Real)'!BG242","v":0.1},{"$f":"'DATA (Real)'!BH242","v":0.1},{"$f":"'DATA (Real)'!BI242","v":0.1},{"$f":"'DATA (Real)'!BJ242","v":0.1},{"$f":"'DATA (Real)'!BK242","v":0.1},{"$f":"'DATA (Real)'!BL242","v":0.1},{"$f":"'DATA (Real)'!BM242","v":0.1},{"$f":"'DATA (Real)'!BN242","v":0.1},{"$f":"'DATA (Real)'!BO242","v":0.1},{"$f":"'DATA (Real)'!BP242","v":0.1},{"$f":"'DATA (Real)'!BQ242","v":0.1},{"$f":"'DATA (Real)'!BR242","v":0.1},{"$f":"'DATA (Real)'!BS242","v":0.1},{"$f":"'DATA (Real)'!BT242","v":0.1},{"$f":"'DATA (Real)'!BU242","v":0.1},{"$f":"'DATA (Real)'!BV242","v":0.1},{"$f":"'DATA (Real)'!BW242","v":0.1},{"$f":"'DATA (Real)'!BX242","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C243","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D243","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E243","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},null,null,{"$f":"'DATA (Real)'!H243","v":0.3},{"$f":"'DATA (Real)'!I243","v":0.3},{"$f":"'DATA (Real)'!J243","v":0.3},{"$f":"'DATA (Real)'!K243","v":0.3},{"$f":"'DATA (Real)'!L243","v":0.3},{"$f":"'DATA (Real)'!M243","v":0.3},{"$f":"'DATA (Real)'!N243","v":0.3},{"$f":"'DATA (Real)'!O243","v":0.3},{"$f":"'DATA (Real)'!P243","v":0.3},{"$f":"'DATA (Real)'!Q243","v":0.3},{"$f":"'DATA (Real)'!R243","v":0.3},{"$f":"'DATA (Real)'!S243","v":0.26},{"$f":"'DATA (Real)'!T243","v":0.22},{"$f":"'DATA (Real)'!U243","v":0.1},{"$f":"'DATA (Real)'!V243","v":0.1},{"$f":"'DATA (Real)'!W243","v":0.1},{"$f":"'DATA (Real)'!X243","v":0.1},{"$f":"'DATA (Real)'!Y243","v":0.1},{"$f":"'DATA (Real)'!Z243","v":0.1},{"$f":"'DATA (Real)'!AA243","v":0.1},{"$f":"'DATA (Real)'!AB243","v":0.1},{"$f":"'DATA (Real)'!AC243","v":0.1},{"$f":"'DATA (Real)'!AD243","v":0.1},{"$f":"'DATA (Real)'!AE243","v":0.1},{"$f":"'DATA (Real)'!AF243","v":0.1},{"$f":"'DATA (Real)'!AG243","v":0.1},{"$f":"'DATA (Real)'!AH243","v":0.1},{"$f":"'DATA (Real)'!AI243","v":0.1},{"$f":"'DATA (Real)'!AJ243","v":0.1},{"$f":"'DATA (Real)'!AK243","v":0.1},{"$f":"'DATA (Real)'!AL243","v":0.1},{"$f":"'DATA (Real)'!AM243","v":0.1},{"$f":"'DATA (Real)'!AN243","v":0.1},{"$f":"'DATA (Real)'!AO243","v":0.1},{"$f":"'DATA (Real)'!AP243","v":0.1},{"$f":"'DATA (Real)'!AQ243","v":0.1},{"$f":"'DATA (Real)'!AR243","v":0.1},{"$f":"'DATA (Real)'!AS243","v":0.1},{"$f":"'DATA (Real)'!AT243","v":0.1},{"$f":"'DATA (Real)'!AU243","v":0.1},{"$f":"'DATA (Real)'!AV243","v":0.1},{"$f":"'DATA (Real)'!AW243","v":0.1},{"$f":"'DATA (Real)'!AX243","v":0.1},{"$f":"'DATA (Real)'!AY243","v":0.1},{"$f":"'DATA (Real)'!AZ243","v":0.1},{"$f":"'DATA (Real)'!BA243","v":0.1},{"$f":"'DATA (Real)'!BB243","v":0.1},{"$f":"'DATA (Real)'!BC243","v":0.1},{"$f":"'DATA (Real)'!BD243","v":0.1},{"$f":"'DATA (Real)'!BE243","v":0.1},{"$f":"'DATA (Real)'!BF243","v":0.1},{"$f":"'DATA (Real)'!BG243","v":0.1},{"$f":"'DATA (Real)'!BH243","v":0.1},{"$f":"'DATA (Real)'!BI243","v":0.1},{"$f":"'DATA (Real)'!BJ243","v":0.1},{"$f":"'DATA (Real)'!BK243","v":0.1},{"$f":"'DATA (Real)'!BL243","v":0.1},{"$f":"'DATA (Real)'!BM243","v":0.1},{"$f":"'DATA (Real)'!BN243","v":0.1},{"$f":"'DATA (Real)'!BO243","v":0.1},{"$f":"'DATA (Real)'!BP243","v":0.1},{"$f":"'DATA (Real)'!BQ243","v":0.1},{"$f":"'DATA (Real)'!BR243","v":0.1},{"$f":"'DATA (Real)'!BS243","v":0.1},{"$f":"'DATA (Real)'!BT243","v":0.1},{"$f":"'DATA (Real)'!BU243","v":0.1},{"$f":"'DATA (Real)'!BV243","v":0.1},{"$f":"'DATA (Real)'!BW243","v":0.1},{"$f":"'DATA (Real)'!BX243","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C244","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D244","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E244","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,null,{"$f":"'DATA (Real)'!H244","v":0.3},{"$f":"'DATA (Real)'!I244","v":0.3},{"$f":"'DATA (Real)'!J244","v":0.3},{"$f":"'DATA (Real)'!K244","v":0.3},{"$f":"'DATA (Real)'!L244","v":0.3},{"$f":"'DATA (Real)'!M244","v":0.3},{"$f":"'DATA (Real)'!N244","v":0.3},{"$f":"'DATA (Real)'!O244","v":0.3},{"$f":"'DATA (Real)'!P244","v":0.3},{"$f":"'DATA (Real)'!Q244","v":0.3},{"$f":"'DATA (Real)'!R244","v":0.3},{"$f":"'DATA (Real)'!S244","v":0.26},{"$f":"'DATA (Real)'!T244","v":0.22},{"$f":"'DATA (Real)'!U244","v":0.1},{"$f":"'DATA (Real)'!V244","v":0.1},{"$f":"'DATA (Real)'!W244","v":0.1},{"$f":"'DATA (Real)'!X244","v":0.1},{"$f":"'DATA (Real)'!Y244","v":0.1},{"$f":"'DATA (Real)'!Z244","v":0.1},{"$f":"'DATA (Real)'!AA244","v":0.1},{"$f":"'DATA (Real)'!AB244","v":0.1},{"$f":"'DATA (Real)'!AC244","v":0.1},{"$f":"'DATA (Real)'!AD244","v":0.1},{"$f":"'DATA (Real)'!AE244","v":0.1},{"$f":"'DATA (Real)'!AF244","v":0.1},{"$f":"'DATA (Real)'!AG244","v":0.1},{"$f":"'DATA (Real)'!AH244","v":0.1},{"$f":"'DATA (Real)'!AI244","v":0.1},{"$f":"'DATA (Real)'!AJ244","v":0.1},{"$f":"'DATA (Real)'!AK244","v":0.1},{"$f":"'DATA (Real)'!AL244","v":0.1},{"$f":"'DATA (Real)'!AM244","v":0.1},{"$f":"'DATA (Real)'!AN244","v":0.1},{"$f":"'DATA (Real)'!AO244","v":0.1},{"$f":"'DATA (Real)'!AP244","v":0.1},{"$f":"'DATA (Real)'!AQ244","v":0.1},{"$f":"'DATA (Real)'!AR244","v":0.1},{"$f":"'DATA (Real)'!AS244","v":0.1},{"$f":"'DATA (Real)'!AT244","v":0.1},{"$f":"'DATA (Real)'!AU244","v":0.1},{"$f":"'DATA (Real)'!AV244","v":0.1},{"$f":"'DATA (Real)'!AW244","v":0.1},{"$f":"'DATA (Real)'!AX244","v":0.1},{"$f":"'DATA (Real)'!AY244","v":0.1},{"$f":"'DATA (Real)'!AZ244","v":0.1},{"$f":"'DATA (Real)'!BA244","v":0.1},{"$f":"'DATA (Real)'!BB244","v":0.1},{"$f":"'DATA (Real)'!BC244","v":0.1},{"$f":"'DATA (Real)'!BD244","v":0.1},{"$f":"'DATA (Real)'!BE244","v":0.1},{"$f":"'DATA (Real)'!BF244","v":0.1},{"$f":"'DATA (Real)'!BG244","v":0.1},{"$f":"'DATA (Real)'!BH244","v":0.1},{"$f":"'DATA (Real)'!BI244","v":0.1},{"$f":"'DATA (Real)'!BJ244","v":0.1},{"$f":"'DATA (Real)'!BK244","v":0.1},{"$f":"'DATA (Real)'!BL244","v":0.1},{"$f":"'DATA (Real)'!BM244","v":0.1},{"$f":"'DATA (Real)'!BN244","v":0.1},{"$f":"'DATA (Real)'!BO244","v":0.1},{"$f":"'DATA (Real)'!BP244","v":0.1},{"$f":"'DATA (Real)'!BQ244","v":0.1},{"$f":"'DATA (Real)'!BR244","v":0.1},{"$f":"'DATA (Real)'!BS244","v":0.1},{"$f":"'DATA (Real)'!BT244","v":0.1},{"$f":"'DATA (Real)'!BU244","v":0.1},{"$f":"'DATA (Real)'!BV244","v":0.1},{"$f":"'DATA (Real)'!BW244","v":0.1},{"$f":"'DATA (Real)'!BX244","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C245","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D245","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E245","v":"100 MW/400 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H245","v":0.3},{"$f":"'DATA (Real)'!I245","v":0.3},{"$f":"'DATA (Real)'!J245","v":0.3},{"$f":"'DATA (Real)'!K245","v":0.3},{"$f":"'DATA (Real)'!L245","v":0.3},{"$f":"'DATA (Real)'!M245","v":0.3},{"$f":"'DATA (Real)'!N245","v":0.3},{"$f":"'DATA (Real)'!O245","v":0.3},{"$f":"'DATA (Real)'!P245","v":0.3},{"$f":"'DATA (Real)'!Q245","v":0.3},{"$f":"'DATA (Real)'!R245","v":0.3},{"$f":"'DATA (Real)'!S245","v":0.26},{"$f":"'DATA (Real)'!T245","v":0.22},{"$f":"'DATA (Real)'!U245","v":0.1},{"$f":"'DATA (Real)'!V245","v":0.1},{"$f":"'DATA (Real)'!W245","v":0.1},{"$f":"'DATA (Real)'!X245","v":0.1},{"$f":"'DATA (Real)'!Y245","v":0.1},{"$f":"'DATA (Real)'!Z245","v":0.1},{"$f":"'DATA (Real)'!AA245","v":0.1},{"$f":"'DATA (Real)'!AB245","v":0.1},{"$f":"'DATA (Real)'!AC245","v":0.1},{"$f":"'DATA (Real)'!AD245","v":0.1},{"$f":"'DATA (Real)'!AE245","v":0.1},{"$f":"'DATA (Real)'!AF245","v":0.1},{"$f":"'DATA (Real)'!AG245","v":0.1},{"$f":"'DATA (Real)'!AH245","v":0.1},{"$f":"'DATA (Real)'!AI245","v":0.1},{"$f":"'DATA (Real)'!AJ245","v":0.1},{"$f":"'DATA (Real)'!AK245","v":0.1},{"$f":"'DATA (Real)'!AL245","v":0.1},{"$f":"'DATA (Real)'!AM245","v":0.1},{"$f":"'DATA (Real)'!AN245","v":0.1},{"$f":"'DATA (Real)'!AO245","v":0.1},{"$f":"'DATA (Real)'!AP245","v":0.1},{"$f":"'DATA (Real)'!AQ245","v":0.1},{"$f":"'DATA (Real)'!AR245","v":0.1},{"$f":"'DATA (Real)'!AS245","v":0.1},{"$f":"'DATA (Real)'!AT245","v":0.1},{"$f":"'DATA (Real)'!AU245","v":0.1},{"$f":"'DATA (Real)'!AV245","v":0.1},{"$f":"'DATA (Real)'!AW245","v":0.1},{"$f":"'DATA (Real)'!AX245","v":0.1},{"$f":"'DATA (Real)'!AY245","v":0.1},{"$f":"'DATA (Real)'!AZ245","v":0.1},{"$f":"'DATA (Real)'!BA245","v":0.1},{"$f":"'DATA (Real)'!BB245","v":0.1},{"$f":"'DATA (Real)'!BC245","v":0.1},{"$f":"'DATA (Real)'!BD245","v":0.1},{"$f":"'DATA (Real)'!BE245","v":0.1},{"$f":"'DATA (Real)'!BF245","v":0.1},{"$f":"'DATA (Real)'!BG245","v":0.1},{"$f":"'DATA (Real)'!BH245","v":0.1},{"$f":"'DATA (Real)'!BI245","v":0.1},{"$f":"'DATA (Real)'!BJ245","v":0.1},{"$f":"'DATA (Real)'!BK245","v":0.1},{"$f":"'DATA (Real)'!BL245","v":0.1},{"$f":"'DATA (Real)'!BM245","v":0.1},{"$f":"'DATA (Real)'!BN245","v":0.1},{"$f":"'DATA (Real)'!BO245","v":0.1},{"$f":"'DATA (Real)'!BP245","v":0.1},{"$f":"'DATA (Real)'!BQ245","v":0.1},{"$f":"'DATA (Real)'!BR245","v":0.1},{"$f":"'DATA (Real)'!BS245","v":0.1},{"$f":"'DATA (Real)'!BT245","v":0.1},{"$f":"'DATA (Real)'!BU245","v":0.1},{"$f":"'DATA (Real)'!BV245","v":0.1},{"$f":"'DATA (Real)'!BW245","v":0.1},{"$f":"'DATA (Real)'!BX245","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C246","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D246","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E246","v":"100 MW/200 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H246","v":0.3},{"$f":"'DATA (Real)'!I246","v":0.3},{"$f":"'DATA (Real)'!J246","v":0.3},{"$f":"'DATA (Real)'!K246","v":0.3},{"$f":"'DATA (Real)'!L246","v":0.3},{"$f":"'DATA (Real)'!M246","v":0.3},{"$f":"'DATA (Real)'!N246","v":0.3},{"$f":"'DATA (Real)'!O246","v":0.3},{"$f":"'DATA (Real)'!P246","v":0.3},{"$f":"'DATA (Real)'!Q246","v":0.3},{"$f":"'DATA (Real)'!R246","v":0.3},{"$f":"'DATA (Real)'!S246","v":0.26},{"$f":"'DATA (Real)'!T246","v":0.22},{"$f":"'DATA (Real)'!U246","v":0.1},{"$f":"'DATA (Real)'!V246","v":0.1},{"$f":"'DATA (Real)'!W246","v":0.1},{"$f":"'DATA (Real)'!X246","v":0.1},{"$f":"'DATA (Real)'!Y246","v":0.1},{"$f":"'DATA (Real)'!Z246","v":0.1},{"$f":"'DATA (Real)'!AA246","v":0.1},{"$f":"'DATA (Real)'!AB246","v":0.1},{"$f":"'DATA (Real)'!AC246","v":0.1},{"$f":"'DATA (Real)'!AD246","v":0.1},{"$f":"'DATA (Real)'!AE246","v":0.1},{"$f":"'DATA (Real)'!AF246","v":0.1},{"$f":"'DATA (Real)'!AG246","v":0.1},{"$f":"'DATA (Real)'!AH246","v":0.1},{"$f":"'DATA (Real)'!AI246","v":0.1},{"$f":"'DATA (Real)'!AJ246","v":0.1},{"$f":"'DATA (Real)'!AK246","v":0.1},{"$f":"'DATA (Real)'!AL246","v":0.1},{"$f":"'DATA (Real)'!AM246","v":0.1},{"$f":"'DATA (Real)'!AN246","v":0.1},{"$f":"'DATA (Real)'!AO246","v":0.1},{"$f":"'DATA (Real)'!AP246","v":0.1},{"$f":"'DATA (Real)'!AQ246","v":0.1},{"$f":"'DATA (Real)'!AR246","v":0.1},{"$f":"'DATA (Real)'!AS246","v":0.1},{"$f":"'DATA (Real)'!AT246","v":0.1},{"$f":"'DATA (Real)'!AU246","v":0.1},{"$f":"'DATA (Real)'!AV246","v":0.1},{"$f":"'DATA (Real)'!AW246","v":0.1},{"$f":"'DATA (Real)'!AX246","v":0.1},{"$f":"'DATA (Real)'!AY246","v":0.1},{"$f":"'DATA (Real)'!AZ246","v":0.1},{"$f":"'DATA (Real)'!BA246","v":0.1},{"$f":"'DATA (Real)'!BB246","v":0.1},{"$f":"'DATA (Real)'!BC246","v":0.1},{"$f":"'DATA (Real)'!BD246","v":0.1},{"$f":"'DATA (Real)'!BE246","v":0.1},{"$f":"'DATA (Real)'!BF246","v":0.1},{"$f":"'DATA (Real)'!BG246","v":0.1},{"$f":"'DATA (Real)'!BH246","v":0.1},{"$f":"'DATA (Real)'!BI246","v":0.1},{"$f":"'DATA (Real)'!BJ246","v":0.1},{"$f":"'DATA (Real)'!BK246","v":0.1},{"$f":"'DATA (Real)'!BL246","v":0.1},{"$f":"'DATA (Real)'!BM246","v":0.1},{"$f":"'DATA (Real)'!BN246","v":0.1},{"$f":"'DATA (Real)'!BO246","v":0.1},{"$f":"'DATA (Real)'!BP246","v":0.1},{"$f":"'DATA (Real)'!BQ246","v":0.1},{"$f":"'DATA (Real)'!BR246","v":0.1},{"$f":"'DATA (Real)'!BS246","v":0.1},{"$f":"'DATA (Real)'!BT246","v":0.1},{"$f":"'DATA (Real)'!BU246","v":0.1},{"$f":"'DATA (Real)'!BV246","v":0.1},{"$f":"'DATA (Real)'!BW246","v":0.1},{"$f":"'DATA (Real)'!BX246","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C247","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D247","v":"ITC Schedule"},{"$f":"'DATA (Real)'!E247","v":"50 MW/200 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H247","v":0.3},{"$f":"'DATA (Real)'!I247","v":0.3},{"$f":"'DATA (Real)'!J247","v":0.3},{"$f":"'DATA (Real)'!K247","v":0.3},{"$f":"'DATA (Real)'!L247","v":0.3},{"$f":"'DATA (Real)'!M247","v":0.3},{"$f":"'DATA (Real)'!N247","v":0.3},{"$f":"'DATA (Real)'!O247","v":0.3},{"$f":"'DATA (Real)'!P247","v":0.3},{"$f":"'DATA (Real)'!Q247","v":0.3},{"$f":"'DATA (Real)'!R247","v":0.3},{"$f":"'DATA (Real)'!S247","v":0.26},{"$f":"'DATA (Real)'!T247","v":0.22},{"$f":"'DATA (Real)'!U247","v":0.1},{"$f":"'DATA (Real)'!V247","v":0.1},{"$f":"'DATA (Real)'!W247","v":0.1},{"$f":"'DATA (Real)'!X247","v":0.1},{"$f":"'DATA (Real)'!Y247","v":0.1},{"$f":"'DATA (Real)'!Z247","v":0.1},{"$f":"'DATA (Real)'!AA247","v":0.1},{"$f":"'DATA (Real)'!AB247","v":0.1},{"$f":"'DATA (Real)'!AC247","v":0.1},{"$f":"'DATA (Real)'!AD247","v":0.1},{"$f":"'DATA (Real)'!AE247","v":0.1},{"$f":"'DATA (Real)'!AF247","v":0.1},{"$f":"'DATA (Real)'!AG247","v":0.1},{"$f":"'DATA (Real)'!AH247","v":0.1},{"$f":"'DATA (Real)'!AI247","v":0.1},{"$f":"'DATA (Real)'!AJ247","v":0.1},{"$f":"'DATA (Real)'!AK247","v":0.1},{"$f":"'DATA (Real)'!AL247","v":0.1},{"$f":"'DATA (Real)'!AM247","v":0.1},{"$f":"'DATA (Real)'!AN247","v":0.1},{"$f":"'DATA (Real)'!AO247","v":0.1},{"$f":"'DATA (Real)'!AP247","v":0.1},{"$f":"'DATA (Real)'!AQ247","v":0.1},{"$f":"'DATA (Real)'!AR247","v":0.1},{"$f":"'DATA (Real)'!AS247","v":0.1},{"$f":"'DATA (Real)'!AT247","v":0.1},{"$f":"'DATA (Real)'!AU247","v":0.1},{"$f":"'DATA (Real)'!AV247","v":0.1},{"$f":"'DATA (Real)'!AW247","v":0.1},{"$f":"'DATA (Real)'!AX247","v":0.1},{"$f":"'DATA (Real)'!AY247","v":0.1},{"$f":"'DATA (Real)'!AZ247","v":0.1},{"$f":"'DATA (Real)'!BA247","v":0.1},{"$f":"'DATA (Real)'!BB247","v":0.1},{"$f":"'DATA (Real)'!BC247","v":0.1},{"$f":"'DATA (Real)'!BD247","v":0.1},{"$f":"'DATA (Real)'!BE247","v":0.1},{"$f":"'DATA (Real)'!BF247","v":0.1},{"$f":"'DATA (Real)'!BG247","v":0.1},{"$f":"'DATA (Real)'!BH247","v":0.1},{"$f":"'DATA (Real)'!BI247","v":0.1},{"$f":"'DATA (Real)'!BJ247","v":0.1},{"$f":"'DATA (Real)'!BK247","v":0.1},{"$f":"'DATA (Real)'!BL247","v":0.1},{"$f":"'DATA (Real)'!BM247","v":0.1},{"$f":"'DATA (Real)'!BN247","v":0.1},{"$f":"'DATA (Real)'!BO247","v":0.1},{"$f":"'DATA (Real)'!BP247","v":0.1},{"$f":"'DATA (Real)'!BQ247","v":0.1},{"$f":"'DATA (Real)'!BR247","v":0.1},{"$f":"'DATA (Real)'!BS247","v":0.1},{"$f":"'DATA (Real)'!BT247","v":0.1},{"$f":"'DATA (Real)'!BU247","v":0.1},{"$f":"'DATA (Real)'!BV247","v":0.1},{"$f":"'DATA (Real)'!BW247","v":0.1},{"$f":"'DATA (Real)'!BX247","v":0.1}]
[null,null,{"$f":"'DATA (Real)'!C248","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D248","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E248","v":"New Residential Solar"},null,null,{"$f":"'DATA (Real)'!H248","v":1},{"$f":"'DATA (Real)'!I248","v":1},{"$f":"'DATA (Real)'!J248","v":1},{"$f":"'DATA (Real)'!K248","v":1},{"$f":"'DATA (Real)'!L248","v":1},{"$f":"'DATA (Real)'!M248","v":1},{"$f":"'DATA (Real)'!N248","v":1},{"$f":"'DATA (Real)'!O248","v":1},{"$f":"'DATA (Real)'!P248","v":1},{"$f":"'DATA (Real)'!Q248","v":1},{"$f":"'DATA (Real)'!R248","v":1},{"$f":"'DATA (Real)'!S248","v":0.6},{"$f":"'DATA (Real)'!T248","v":0.4},{"$f":"'DATA (Real)'!U248","v":0},{"$f":"'DATA (Real)'!V248","v":0},{"$f":"'DATA (Real)'!W248","v":0},{"$f":"'DATA (Real)'!X248","v":0},{"$f":"'DATA (Real)'!Y248","v":0},{"$f":"'DATA (Real)'!Z248","v":0},{"$f":"'DATA (Real)'!AA248","v":0},{"$f":"'DATA (Real)'!AB248","v":0},{"$f":"'DATA (Real)'!AC248","v":0},{"$f":"'DATA (Real)'!AD248","v":0},{"$f":"'DATA (Real)'!AE248","v":0},{"$f":"'DATA (Real)'!AF248","v":0},{"$f":"'DATA (Real)'!AG248","v":0},{"$f":"'DATA (Real)'!AH248","v":0},{"$f":"'DATA (Real)'!AI248","v":0},{"$f":"'DATA (Real)'!AJ248","v":0},{"$f":"'DATA (Real)'!AK248","v":0},{"$f":"'DATA (Real)'!AL248","v":0},{"$f":"'DATA (Real)'!AM248","v":0},{"$f":"'DATA (Real)'!AN248","v":0},{"$f":"'DATA (Real)'!AO248","v":0},{"$f":"'DATA (Real)'!AP248","v":0},{"$f":"'DATA (Real)'!AQ248","v":0},{"$f":"'DATA (Real)'!AR248","v":0},{"$f":"'DATA (Real)'!AS248","v":0},{"$f":"'DATA (Real)'!AT248","v":0},{"$f":"'DATA (Real)'!AU248","v":0},{"$f":"'DATA (Real)'!AV248","v":0},{"$f":"'DATA (Real)'!AW248","v":0},{"$f":"'DATA (Real)'!AX248","v":0},{"$f":"'DATA (Real)'!AY248","v":0},{"$f":"'DATA (Real)'!AZ248","v":0},{"$f":"'DATA (Real)'!BA248","v":0},{"$f":"'DATA (Real)'!BB248","v":0},{"$f":"'DATA (Real)'!BC248","v":0},{"$f":"'DATA (Real)'!BD248","v":0},{"$f":"'DATA (Real)'!BE248","v":0},{"$f":"'DATA (Real)'!BF248","v":0},{"$f":"'DATA (Real)'!BG248","v":0},{"$f":"'DATA (Real)'!BH248","v":0},{"$f":"'DATA (Real)'!BI248","v":0},{"$f":"'DATA (Real)'!BJ248","v":0},{"$f":"'DATA (Real)'!BK248","v":0},{"$f":"'DATA (Real)'!BL248","v":0},{"$f":"'DATA (Real)'!BM248","v":0},{"$f":"'DATA (Real)'!BN248","v":0},{"$f":"'DATA (Real)'!BO248","v":0},{"$f":"'DATA (Real)'!BP248","v":0},{"$f":"'DATA (Real)'!BQ248","v":0},{"$f":"'DATA (Real)'!BR248","v":0},{"$f":"'DATA (Real)'!BS248","v":0},{"$f":"'DATA (Real)'!BT248","v":0},{"$f":"'DATA (Real)'!BU248","v":0},{"$f":"'DATA (Real)'!BV248","v":0},{"$f":"'DATA (Real)'!BW248","v":0},{"$f":"'DATA (Real)'!BX248","v":0}]
[null,null,{"$f":"'DATA (Real)'!C249","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D249","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E249","v":"New Residential Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H249","v":1},{"$f":"'DATA (Real)'!I249","v":1},{"$f":"'DATA (Real)'!J249","v":1},{"$f":"'DATA (Real)'!K249","v":1},{"$f":"'DATA (Real)'!L249","v":1},{"$f":"'DATA (Real)'!M249","v":1},{"$f":"'DATA (Real)'!N249","v":1},{"$f":"'DATA (Real)'!O249","v":1},{"$f":"'DATA (Real)'!P249","v":1},{"$f":"'DATA (Real)'!Q249","v":1},{"$f":"'DATA (Real)'!R249","v":1},{"$f":"'DATA (Real)'!S249","v":0.6},{"$f":"'DATA (Real)'!T249","v":0.4},{"$f":"'DATA (Real)'!U249","v":0},{"$f":"'DATA (Real)'!V249","v":0},{"$f":"'DATA (Real)'!W249","v":0},{"$f":"'DATA (Real)'!X249","v":0},{"$f":"'DATA (Real)'!Y249","v":0},{"$f":"'DATA (Real)'!Z249","v":0},{"$f":"'DATA (Real)'!AA249","v":0},{"$f":"'DATA (Real)'!AB249","v":0},{"$f":"'DATA (Real)'!AC249","v":0},{"$f":"'DATA (Real)'!AD249","v":0},{"$f":"'DATA (Real)'!AE249","v":0},{"$f":"'DATA (Real)'!AF249","v":0},{"$f":"'DATA (Real)'!AG249","v":0},{"$f":"'DATA (Real)'!AH249","v":0},{"$f":"'DATA (Real)'!AI249","v":0},{"$f":"'DATA (Real)'!AJ249","v":0},{"$f":"'DATA (Real)'!AK249","v":0},{"$f":"'DATA (Real)'!AL249","v":0},{"$f":"'DATA (Real)'!AM249","v":0},{"$f":"'DATA (Real)'!AN249","v":0},{"$f":"'DATA (Real)'!AO249","v":0},{"$f":"'DATA (Real)'!AP249","v":0},{"$f":"'DATA (Real)'!AQ249","v":0},{"$f":"'DATA (Real)'!AR249","v":0},{"$f":"'DATA (Real)'!AS249","v":0},{"$f":"'DATA (Real)'!AT249","v":0},{"$f":"'DATA (Real)'!AU249","v":0},{"$f":"'DATA (Real)'!AV249","v":0},{"$f":"'DATA (Real)'!AW249","v":0},{"$f":"'DATA (Real)'!AX249","v":0},{"$f":"'DATA (Real)'!AY249","v":0},{"$f":"'DATA (Real)'!AZ249","v":0},{"$f":"'DATA (Real)'!BA249","v":0},{"$f":"'DATA (Real)'!BB249","v":0},{"$f":"'DATA (Real)'!BC249","v":0},{"$f":"'DATA (Real)'!BD249","v":0},{"$f":"'DATA (Real)'!BE249","v":0},{"$f":"'DATA (Real)'!BF249","v":0},{"$f":"'DATA (Real)'!BG249","v":0},{"$f":"'DATA (Real)'!BH249","v":0},{"$f":"'DATA (Real)'!BI249","v":0},{"$f":"'DATA (Real)'!BJ249","v":0},{"$f":"'DATA (Real)'!BK249","v":0},{"$f":"'DATA (Real)'!BL249","v":0},{"$f":"'DATA (Real)'!BM249","v":0},{"$f":"'DATA (Real)'!BN249","v":0},{"$f":"'DATA (Real)'!BO249","v":0},{"$f":"'DATA (Real)'!BP249","v":0},{"$f":"'DATA (Real)'!BQ249","v":0},{"$f":"'DATA (Real)'!BR249","v":0},{"$f":"'DATA (Real)'!BS249","v":0},{"$f":"'DATA (Real)'!BT249","v":0},{"$f":"'DATA (Real)'!BU249","v":0},{"$f":"'DATA (Real)'!BV249","v":0},{"$f":"'DATA (Real)'!BW249","v":0},{"$f":"'DATA (Real)'!BX249","v":0}]
[null,null,{"$f":"'DATA (Real)'!C250","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D250","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E250","v":"Existing Residential Solar"},null,null,{"$f":"'DATA (Real)'!H250","v":1},{"$f":"'DATA (Real)'!I250","v":1},{"$f":"'DATA (Real)'!J250","v":1},{"$f":"'DATA (Real)'!K250","v":1},{"$f":"'DATA (Real)'!L250","v":1},{"$f":"'DATA (Real)'!M250","v":1},{"$f":"'DATA (Real)'!N250","v":1},{"$f":"'DATA (Real)'!O250","v":1},{"$f":"'DATA (Real)'!P250","v":1},{"$f":"'DATA (Real)'!Q250","v":1},{"$f":"'DATA (Real)'!R250","v":1},{"$f":"'DATA (Real)'!S250","v":0.6},{"$f":"'DATA (Real)'!T250","v":0.4},{"$f":"'DATA (Real)'!U250","v":0},{"$f":"'DATA (Real)'!V250","v":0},{"$f":"'DATA (Real)'!W250","v":0},{"$f":"'DATA (Real)'!X250","v":0},{"$f":"'DATA (Real)'!Y250","v":0},{"$f":"'DATA (Real)'!Z250","v":0},{"$f":"'DATA (Real)'!AA250","v":0},{"$f":"'DATA (Real)'!AB250","v":0},{"$f":"'DATA (Real)'!AC250","v":0},{"$f":"'DATA (Real)'!AD250","v":0},{"$f":"'DATA (Real)'!AE250","v":0},{"$f":"'DATA (Real)'!AF250","v":0},{"$f":"'DATA (Real)'!AG250","v":0},{"$f":"'DATA (Real)'!AH250","v":0},{"$f":"'DATA (Real)'!AI250","v":0},{"$f":"'DATA (Real)'!AJ250","v":0},{"$f":"'DATA (Real)'!AK250","v":0},{"$f":"'DATA (Real)'!AL250","v":0},{"$f":"'DATA (Real)'!AM250","v":0},{"$f":"'DATA (Real)'!AN250","v":0},{"$f":"'DATA (Real)'!AO250","v":0},{"$f":"'DATA (Real)'!AP250","v":0},{"$f":"'DATA (Real)'!AQ250","v":0},{"$f":"'DATA (Real)'!AR250","v":0},{"$f":"'DATA (Real)'!AS250","v":0},{"$f":"'DATA (Real)'!AT250","v":0},{"$f":"'DATA (Real)'!AU250","v":0},{"$f":"'DATA (Real)'!AV250","v":0},{"$f":"'DATA (Real)'!AW250","v":0},{"$f":"'DATA (Real)'!AX250","v":0},{"$f":"'DATA (Real)'!AY250","v":0},{"$f":"'DATA (Real)'!AZ250","v":0},{"$f":"'DATA (Real)'!BA250","v":0},{"$f":"'DATA (Real)'!BB250","v":0},{"$f":"'DATA (Real)'!BC250","v":0},{"$f":"'DATA (Real)'!BD250","v":0},{"$f":"'DATA (Real)'!BE250","v":0},{"$f":"'DATA (Real)'!BF250","v":0},{"$f":"'DATA (Real)'!BG250","v":0},{"$f":"'DATA (Real)'!BH250","v":0},{"$f":"'DATA (Real)'!BI250","v":0},{"$f":"'DATA (Real)'!BJ250","v":0},{"$f":"'DATA (Real)'!BK250","v":0},{"$f":"'DATA (Real)'!BL250","v":0},{"$f":"'DATA (Real)'!BM250","v":0},{"$f":"'DATA (Real)'!BN250","v":0},{"$f":"'DATA (Real)'!BO250","v":0},{"$f":"'DATA (Real)'!BP250","v":0},{"$f":"'DATA (Real)'!BQ250","v":0},{"$f":"'DATA (Real)'!BR250","v":0},{"$f":"'DATA (Real)'!BS250","v":0},{"$f":"'DATA (Real)'!BT250","v":0},{"$f":"'DATA (Real)'!BU250","v":0},{"$f":"'DATA (Real)'!BV250","v":0},{"$f":"'DATA (Real)'!BW250","v":0},{"$f":"'DATA (Real)'!BX250","v":0}]
[null,null,{"$f":"'DATA (Real)'!C251","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D251","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E251","v":"Existing Residential Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H251","v":1},{"$f":"'DATA (Real)'!I251","v":1},{"$f":"'DATA (Real)'!J251","v":1},{"$f":"'DATA (Real)'!K251","v":1},{"$f":"'DATA (Real)'!L251","v":1},{"$f":"'DATA (Real)'!M251","v":1},{"$f":"'DATA (Real)'!N251","v":1},{"$f":"'DATA (Real)'!O251","v":1},{"$f":"'DATA (Real)'!P251","v":1},{"$f":"'DATA (Real)'!Q251","v":1},{"$f":"'DATA (Real)'!R251","v":1},{"$f":"'DATA (Real)'!S251","v":0.6},{"$f":"'DATA (Real)'!T251","v":0.4},{"$f":"'DATA (Real)'!U251","v":0},{"$f":"'DATA (Real)'!V251","v":0},{"$f":"'DATA (Real)'!W251","v":0},{"$f":"'DATA (Real)'!X251","v":0},{"$f":"'DATA (Real)'!Y251","v":0},{"$f":"'DATA (Real)'!Z251","v":0},{"$f":"'DATA (Real)'!AA251","v":0},{"$f":"'DATA (Real)'!AB251","v":0},{"$f":"'DATA (Real)'!AC251","v":0},{"$f":"'DATA (Real)'!AD251","v":0},{"$f":"'DATA (Real)'!AE251","v":0},{"$f":"'DATA (Real)'!AF251","v":0},{"$f":"'DATA (Real)'!AG251","v":0},{"$f":"'DATA (Real)'!AH251","v":0},{"$f":"'DATA (Real)'!AI251","v":0},{"$f":"'DATA (Real)'!AJ251","v":0},{"$f":"'DATA (Real)'!AK251","v":0},{"$f":"'DATA (Real)'!AL251","v":0},{"$f":"'DATA (Real)'!AM251","v":0},{"$f":"'DATA (Real)'!AN251","v":0},{"$f":"'DATA (Real)'!AO251","v":0},{"$f":"'DATA (Real)'!AP251","v":0},{"$f":"'DATA (Real)'!AQ251","v":0},{"$f":"'DATA (Real)'!AR251","v":0},{"$f":"'DATA (Real)'!AS251","v":0},{"$f":"'DATA (Real)'!AT251","v":0},{"$f":"'DATA (Real)'!AU251","v":0},{"$f":"'DATA (Real)'!AV251","v":0},{"$f":"'DATA (Real)'!AW251","v":0},{"$f":"'DATA (Real)'!AX251","v":0},{"$f":"'DATA (Real)'!AY251","v":0},{"$f":"'DATA (Real)'!AZ251","v":0},{"$f":"'DATA (Real)'!BA251","v":0},{"$f":"'DATA (Real)'!BB251","v":0},{"$f":"'DATA (Real)'!BC251","v":0},{"$f":"'DATA (Real)'!BD251","v":0},{"$f":"'DATA (Real)'!BE251","v":0},{"$f":"'DATA (Real)'!BF251","v":0},{"$f":"'DATA (Real)'!BG251","v":0},{"$f":"'DATA (Real)'!BH251","v":0},{"$f":"'DATA (Real)'!BI251","v":0},{"$f":"'DATA (Real)'!BJ251","v":0},{"$f":"'DATA (Real)'!BK251","v":0},{"$f":"'DATA (Real)'!BL251","v":0},{"$f":"'DATA (Real)'!BM251","v":0},{"$f":"'DATA (Real)'!BN251","v":0},{"$f":"'DATA (Real)'!BO251","v":0},{"$f":"'DATA (Real)'!BP251","v":0},{"$f":"'DATA (Real)'!BQ251","v":0},{"$f":"'DATA (Real)'!BR251","v":0},{"$f":"'DATA (Real)'!BS251","v":0},{"$f":"'DATA (Real)'!BT251","v":0},{"$f":"'DATA (Real)'!BU251","v":0},{"$f":"'DATA (Real)'!BV251","v":0},{"$f":"'DATA (Real)'!BW251","v":0},{"$f":"'DATA (Real)'!BX251","v":0}]
[null,null,{"$f":"'DATA (Real)'!C252","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D252","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E252","v":"Commercial Solar"},null,null,{"$f":"'DATA (Real)'!H252","v":1},{"$f":"'DATA (Real)'!I252","v":1},{"$f":"'DATA (Real)'!J252","v":1},{"$f":"'DATA (Real)'!K252","v":1},{"$f":"'DATA (Real)'!L252","v":1},{"$f":"'DATA (Real)'!M252","v":1},{"$f":"'DATA (Real)'!N252","v":1},{"$f":"'DATA (Real)'!O252","v":1},{"$f":"'DATA (Real)'!P252","v":1},{"$f":"'DATA (Real)'!Q252","v":1},{"$f":"'DATA (Real)'!R252","v":1},{"$f":"'DATA (Real)'!S252","v":0.6},{"$f":"'DATA (Real)'!T252","v":0.4},{"$f":"'DATA (Real)'!U252","v":0},{"$f":"'DATA (Real)'!V252","v":0},{"$f":"'DATA (Real)'!W252","v":0},{"$f":"'DATA (Real)'!X252","v":0},{"$f":"'DATA (Real)'!Y252","v":0},{"$f":"'DATA (Real)'!Z252","v":0},{"$f":"'DATA (Real)'!AA252","v":0},{"$f":"'DATA (Real)'!AB252","v":0},{"$f":"'DATA (Real)'!AC252","v":0},{"$f":"'DATA (Real)'!AD252","v":0},{"$f":"'DATA (Real)'!AE252","v":0},{"$f":"'DATA (Real)'!AF252","v":0},{"$f":"'DATA (Real)'!AG252","v":0},{"$f":"'DATA (Real)'!AH252","v":0},{"$f":"'DATA (Real)'!AI252","v":0},{"$f":"'DATA (Real)'!AJ252","v":0},{"$f":"'DATA (Real)'!AK252","v":0},{"$f":"'DATA (Real)'!AL252","v":0},{"$f":"'DATA (Real)'!AM252","v":0},{"$f":"'DATA (Real)'!AN252","v":0},{"$f":"'DATA (Real)'!AO252","v":0},{"$f":"'DATA (Real)'!AP252","v":0},{"$f":"'DATA (Real)'!AQ252","v":0},{"$f":"'DATA (Real)'!AR252","v":0},{"$f":"'DATA (Real)'!AS252","v":0},{"$f":"'DATA (Real)'!AT252","v":0},{"$f":"'DATA (Real)'!AU252","v":0},{"$f":"'DATA (Real)'!AV252","v":0},{"$f":"'DATA (Real)'!AW252","v":0},{"$f":"'DATA (Real)'!AX252","v":0},{"$f":"'DATA (Real)'!AY252","v":0},{"$f":"'DATA (Real)'!AZ252","v":0},{"$f":"'DATA (Real)'!BA252","v":0},{"$f":"'DATA (Real)'!BB252","v":0},{"$f":"'DATA (Real)'!BC252","v":0},{"$f":"'DATA (Real)'!BD252","v":0},{"$f":"'DATA (Real)'!BE252","v":0},{"$f":"'DATA (Real)'!BF252","v":0},{"$f":"'DATA (Real)'!BG252","v":0},{"$f":"'DATA (Real)'!BH252","v":0},{"$f":"'DATA (Real)'!BI252","v":0},{"$f":"'DATA (Real)'!BJ252","v":0},{"$f":"'DATA (Real)'!BK252","v":0},{"$f":"'DATA (Real)'!BL252","v":0},{"$f":"'DATA (Real)'!BM252","v":0},{"$f":"'DATA (Real)'!BN252","v":0},{"$f":"'DATA (Real)'!BO252","v":0},{"$f":"'DATA (Real)'!BP252","v":0},{"$f":"'DATA (Real)'!BQ252","v":0},{"$f":"'DATA (Real)'!BR252","v":0},{"$f":"'DATA (Real)'!BS252","v":0},{"$f":"'DATA (Real)'!BT252","v":0},{"$f":"'DATA (Real)'!BU252","v":0},{"$f":"'DATA (Real)'!BV252","v":0},{"$f":"'DATA (Real)'!BW252","v":0},{"$f":"'DATA (Real)'!BX252","v":0}]
[null,null,{"$f":"'DATA (Real)'!C253","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D253","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E253","v":"Commercial Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H253","v":1},{"$f":"'DATA (Real)'!I253","v":1},{"$f":"'DATA (Real)'!J253","v":1},{"$f":"'DATA (Real)'!K253","v":1},{"$f":"'DATA (Real)'!L253","v":1},{"$f":"'DATA (Real)'!M253","v":1},{"$f":"'DATA (Real)'!N253","v":1},{"$f":"'DATA (Real)'!O253","v":1},{"$f":"'DATA (Real)'!P253","v":1},{"$f":"'DATA (Real)'!Q253","v":1},{"$f":"'DATA (Real)'!R253","v":1},{"$f":"'DATA (Real)'!S253","v":0.6},{"$f":"'DATA (Real)'!T253","v":0.4},{"$f":"'DATA (Real)'!U253","v":0},{"$f":"'DATA (Real)'!V253","v":0},{"$f":"'DATA (Real)'!W253","v":0},{"$f":"'DATA (Real)'!X253","v":0},{"$f":"'DATA (Real)'!Y253","v":0},{"$f":"'DATA (Real)'!Z253","v":0},{"$f":"'DATA (Real)'!AA253","v":0},{"$f":"'DATA (Real)'!AB253","v":0},{"$f":"'DATA (Real)'!AC253","v":0},{"$f":"'DATA (Real)'!AD253","v":0},{"$f":"'DATA (Real)'!AE253","v":0},{"$f":"'DATA (Real)'!AF253","v":0},{"$f":"'DATA (Real)'!AG253","v":0},{"$f":"'DATA (Real)'!AH253","v":0},{"$f":"'DATA (Real)'!AI253","v":0},{"$f":"'DATA (Real)'!AJ253","v":0},{"$f":"'DATA (Real)'!AK253","v":0},{"$f":"'DATA (Real)'!AL253","v":0},{"$f":"'DATA (Real)'!AM253","v":0},{"$f":"'DATA (Real)'!AN253","v":0},{"$f":"'DATA (Real)'!AO253","v":0},{"$f":"'DATA (Real)'!AP253","v":0},{"$f":"'DATA (Real)'!AQ253","v":0},{"$f":"'DATA (Real)'!AR253","v":0},{"$f":"'DATA (Real)'!AS253","v":0},{"$f":"'DATA (Real)'!AT253","v":0},{"$f":"'DATA (Real)'!AU253","v":0},{"$f":"'DATA (Real)'!AV253","v":0},{"$f":"'DATA (Real)'!AW253","v":0},{"$f":"'DATA (Real)'!AX253","v":0},{"$f":"'DATA (Real)'!AY253","v":0},{"$f":"'DATA (Real)'!AZ253","v":0},{"$f":"'DATA (Real)'!BA253","v":0},{"$f":"'DATA (Real)'!BB253","v":0},{"$f":"'DATA (Real)'!BC253","v":0},{"$f":"'DATA (Real)'!BD253","v":0},{"$f":"'DATA (Real)'!BE253","v":0},{"$f":"'DATA (Real)'!BF253","v":0},{"$f":"'DATA (Real)'!BG253","v":0},{"$f":"'DATA (Real)'!BH253","v":0},{"$f":"'DATA (Real)'!BI253","v":0},{"$f":"'DATA (Real)'!BJ253","v":0},{"$f":"'DATA (Real)'!BK253","v":0},{"$f":"'DATA (Real)'!BL253","v":0},{"$f":"'DATA (Real)'!BM253","v":0},{"$f":"'DATA (Real)'!BN253","v":0},{"$f":"'DATA (Real)'!BO253","v":0},{"$f":"'DATA (Real)'!BP253","v":0},{"$f":"'DATA (Real)'!BQ253","v":0},{"$f":"'DATA (Real)'!BR253","v":0},{"$f":"'DATA (Real)'!BS253","v":0},{"$f":"'DATA (Real)'!BT253","v":0},{"$f":"'DATA (Real)'!BU253","v":0},{"$f":"'DATA (Real)'!BV253","v":0},{"$f":"'DATA (Real)'!BW253","v":0},{"$f":"'DATA (Real)'!BX253","v":0}]
[null,null,{"$f":"'DATA (Real)'!C254","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D254","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E254","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,null,{"$f":"'DATA (Real)'!H254","v":1},{"$f":"'DATA (Real)'!I254","v":1},{"$f":"'DATA (Real)'!J254","v":1},{"$f":"'DATA (Real)'!K254","v":1},{"$f":"'DATA (Real)'!L254","v":1},{"$f":"'DATA (Real)'!M254","v":1},{"$f":"'DATA (Real)'!N254","v":1},{"$f":"'DATA (Real)'!O254","v":1},{"$f":"'DATA (Real)'!P254","v":1},{"$f":"'DATA (Real)'!Q254","v":1},{"$f":"'DATA (Real)'!R254","v":1},{"$f":"'DATA (Real)'!S254","v":0.6},{"$f":"'DATA (Real)'!T254","v":0.4},{"$f":"'DATA (Real)'!U254","v":0},{"$f":"'DATA (Real)'!V254","v":0},{"$f":"'DATA (Real)'!W254","v":0},{"$f":"'DATA (Real)'!X254","v":0},{"$f":"'DATA (Real)'!Y254","v":0},{"$f":"'DATA (Real)'!Z254","v":0},{"$f":"'DATA (Real)'!AA254","v":0},{"$f":"'DATA (Real)'!AB254","v":0},{"$f":"'DATA (Real)'!AC254","v":0},{"$f":"'DATA (Real)'!AD254","v":0},{"$f":"'DATA (Real)'!AE254","v":0},{"$f":"'DATA (Real)'!AF254","v":0},{"$f":"'DATA (Real)'!AG254","v":0},{"$f":"'DATA (Real)'!AH254","v":0},{"$f":"'DATA (Real)'!AI254","v":0},{"$f":"'DATA (Real)'!AJ254","v":0},{"$f":"'DATA (Real)'!AK254","v":0},{"$f":"'DATA (Real)'!AL254","v":0},{"$f":"'DATA (Real)'!AM254","v":0},{"$f":"'DATA (Real)'!AN254","v":0},{"$f":"'DATA (Real)'!AO254","v":0},{"$f":"'DATA (Real)'!AP254","v":0},{"$f":"'DATA (Real)'!AQ254","v":0},{"$f":"'DATA (Real)'!AR254","v":0},{"$f":"'DATA (Real)'!AS254","v":0},{"$f":"'DATA (Real)'!AT254","v":0},{"$f":"'DATA (Real)'!AU254","v":0},{"$f":"'DATA (Real)'!AV254","v":0},{"$f":"'DATA (Real)'!AW254","v":0},{"$f":"'DATA (Real)'!AX254","v":0},{"$f":"'DATA (Real)'!AY254","v":0},{"$f":"'DATA (Real)'!AZ254","v":0},{"$f":"'DATA (Real)'!BA254","v":0},{"$f":"'DATA (Real)'!BB254","v":0},{"$f":"'DATA (Real)'!BC254","v":0},{"$f":"'DATA (Real)'!BD254","v":0},{"$f":"'DATA (Real)'!BE254","v":0},{"$f":"'DATA (Real)'!BF254","v":0},{"$f":"'DATA (Real)'!BG254","v":0},{"$f":"'DATA (Real)'!BH254","v":0},{"$f":"'DATA (Real)'!BI254","v":0},{"$f":"'DATA (Real)'!BJ254","v":0},{"$f":"'DATA (Real)'!BK254","v":0},{"$f":"'DATA (Real)'!BL254","v":0},{"$f":"'DATA (Real)'!BM254","v":0},{"$f":"'DATA (Real)'!BN254","v":0},{"$f":"'DATA (Real)'!BO254","v":0},{"$f":"'DATA (Real)'!BP254","v":0},{"$f":"'DATA (Real)'!BQ254","v":0},{"$f":"'DATA (Real)'!BR254","v":0},{"$f":"'DATA (Real)'!BS254","v":0},{"$f":"'DATA (Real)'!BT254","v":0},{"$f":"'DATA (Real)'!BU254","v":0},{"$f":"'DATA (Real)'!BV254","v":0},{"$f":"'DATA (Real)'!BW254","v":0},{"$f":"'DATA (Real)'!BX254","v":0}]
[null,null,{"$f":"'DATA (Real)'!C255","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D255","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E255","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"},null,null,{"$f":"'DATA (Real)'!H255","v":1},{"$f":"'DATA (Real)'!I255","v":1},{"$f":"'DATA (Real)'!J255","v":1},{"$f":"'DATA (Real)'!K255","v":1},{"$f":"'DATA (Real)'!L255","v":1},{"$f":"'DATA (Real)'!M255","v":1},{"$f":"'DATA (Real)'!N255","v":1},{"$f":"'DATA (Real)'!O255","v":1},{"$f":"'DATA (Real)'!P255","v":1},{"$f":"'DATA (Real)'!Q255","v":1},{"$f":"'DATA (Real)'!R255","v":1},{"$f":"'DATA (Real)'!S255","v":0.6},{"$f":"'DATA (Real)'!T255","v":0.4},{"$f":"'DATA (Real)'!U255","v":0},{"$f":"'DATA (Real)'!V255","v":0},{"$f":"'DATA (Real)'!W255","v":0},{"$f":"'DATA (Real)'!X255","v":0},{"$f":"'DATA (Real)'!Y255","v":0},{"$f":"'DATA (Real)'!Z255","v":0},{"$f":"'DATA (Real)'!AA255","v":0},{"$f":"'DATA (Real)'!AB255","v":0},{"$f":"'DATA (Real)'!AC255","v":0},{"$f":"'DATA (Real)'!AD255","v":0},{"$f":"'DATA (Real)'!AE255","v":0},{"$f":"'DATA (Real)'!AF255","v":0},{"$f":"'DATA (Real)'!AG255","v":0},{"$f":"'DATA (Real)'!AH255","v":0},{"$f":"'DATA (Real)'!AI255","v":0},{"$f":"'DATA (Real)'!AJ255","v":0},{"$f":"'DATA (Real)'!AK255","v":0},{"$f":"'DATA (Real)'!AL255","v":0},{"$f":"'DATA (Real)'!AM255","v":0},{"$f":"'DATA (Real)'!AN255","v":0},{"$f":"'DATA (Real)'!AO255","v":0},{"$f":"'DATA (Real)'!AP255","v":0},{"$f":"'DATA (Real)'!AQ255","v":0},{"$f":"'DATA (Real)'!AR255","v":0},{"$f":"'DATA (Real)'!AS255","v":0},{"$f":"'DATA (Real)'!AT255","v":0},{"$f":"'DATA (Real)'!AU255","v":0},{"$f":"'DATA (Real)'!AV255","v":0},{"$f":"'DATA (Real)'!AW255","v":0},{"$f":"'DATA (Real)'!AX255","v":0},{"$f":"'DATA (Real)'!AY255","v":0},{"$f":"'DATA (Real)'!AZ255","v":0},{"$f":"'DATA (Real)'!BA255","v":0},{"$f":"'DATA (Real)'!BB255","v":0},{"$f":"'DATA (Real)'!BC255","v":0},{"$f":"'DATA (Real)'!BD255","v":0},{"$f":"'DATA (Real)'!BE255","v":0},{"$f":"'DATA (Real)'!BF255","v":0},{"$f":"'DATA (Real)'!BG255","v":0},{"$f":"'DATA (Real)'!BH255","v":0},{"$f":"'DATA (Real)'!BI255","v":0},{"$f":"'DATA (Real)'!BJ255","v":0},{"$f":"'DATA (Real)'!BK255","v":0},{"$f":"'DATA (Real)'!BL255","v":0},{"$f":"'DATA (Real)'!BM255","v":0},{"$f":"'DATA (Real)'!BN255","v":0},{"$f":"'DATA (Real)'!BO255","v":0},{"$f":"'DATA (Real)'!BP255","v":0},{"$f":"'DATA (Real)'!BQ255","v":0},{"$f":"'DATA (Real)'!BR255","v":0},{"$f":"'DATA (Real)'!BS255","v":0},{"$f":"'DATA (Real)'!BT255","v":0},{"$f":"'DATA (Real)'!BU255","v":0},{"$f":"'DATA (Real)'!BV255","v":0},{"$f":"'DATA (Real)'!BW255","v":0},{"$f":"'DATA (Real)'!BX255","v":0}]
[null,null,{"$f":"'DATA (Real)'!C256","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D256","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E256","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},null,null,{"$f":"'DATA (Real)'!H256","v":1},{"$f":"'DATA (Real)'!I256","v":1},{"$f":"'DATA (Real)'!J256","v":1},{"$f":"'DATA (Real)'!K256","v":1},{"$f":"'DATA (Real)'!L256","v":1},{"$f":"'DATA (Real)'!M256","v":1},{"$f":"'DATA (Real)'!N256","v":1},{"$f":"'DATA (Real)'!O256","v":1},{"$f":"'DATA (Real)'!P256","v":1},{"$f":"'DATA (Real)'!Q256","v":1},{"$f":"'DATA (Real)'!R256","v":1},{"$f":"'DATA (Real)'!S256","v":0.6},{"$f":"'DATA (Real)'!T256","v":0.4},{"$f":"'DATA (Real)'!U256","v":0},{"$f":"'DATA (Real)'!V256","v":0},{"$f":"'DATA (Real)'!W256","v":0},{"$f":"'DATA (Real)'!X256","v":0},{"$f":"'DATA (Real)'!Y256","v":0},{"$f":"'DATA (Real)'!Z256","v":0},{"$f":"'DATA (Real)'!AA256","v":0},{"$f":"'DATA (Real)'!AB256","v":0},{"$f":"'DATA (Real)'!AC256","v":0},{"$f":"'DATA (Real)'!AD256","v":0},{"$f":"'DATA (Real)'!AE256","v":0},{"$f":"'DATA (Real)'!AF256","v":0},{"$f":"'DATA (Real)'!AG256","v":0},{"$f":"'DATA (Real)'!AH256","v":0},{"$f":"'DATA (Real)'!AI256","v":0},{"$f":"'DATA (Real)'!AJ256","v":0},{"$f":"'DATA (Real)'!AK256","v":0},{"$f":"'DATA (Real)'!AL256","v":0},{"$f":"'DATA (Real)'!AM256","v":0},{"$f":"'DATA (Real)'!AN256","v":0},{"$f":"'DATA (Real)'!AO256","v":0},{"$f":"'DATA (Real)'!AP256","v":0},{"$f":"'DATA (Real)'!AQ256","v":0},{"$f":"'DATA (Real)'!AR256","v":0},{"$f":"'DATA (Real)'!AS256","v":0},{"$f":"'DATA (Real)'!AT256","v":0},{"$f":"'DATA (Real)'!AU256","v":0},{"$f":"'DATA (Real)'!AV256","v":0},{"$f":"'DATA (Real)'!AW256","v":0},{"$f":"'DATA (Real)'!AX256","v":0},{"$f":"'DATA (Real)'!AY256","v":0},{"$f":"'DATA (Real)'!AZ256","v":0},{"$f":"'DATA (Real)'!BA256","v":0},{"$f":"'DATA (Real)'!BB256","v":0},{"$f":"'DATA (Real)'!BC256","v":0},{"$f":"'DATA (Real)'!BD256","v":0},{"$f":"'DATA (Real)'!BE256","v":0},{"$f":"'DATA (Real)'!BF256","v":0},{"$f":"'DATA (Real)'!BG256","v":0},{"$f":"'DATA (Real)'!BH256","v":0},{"$f":"'DATA (Real)'!BI256","v":0},{"$f":"'DATA (Real)'!BJ256","v":0},{"$f":"'DATA (Real)'!BK256","v":0},{"$f":"'DATA (Real)'!BL256","v":0},{"$f":"'DATA (Real)'!BM256","v":0},{"$f":"'DATA (Real)'!BN256","v":0},{"$f":"'DATA (Real)'!BO256","v":0},{"$f":"'DATA (Real)'!BP256","v":0},{"$f":"'DATA (Real)'!BQ256","v":0},{"$f":"'DATA (Real)'!BR256","v":0},{"$f":"'DATA (Real)'!BS256","v":0},{"$f":"'DATA (Real)'!BT256","v":0},{"$f":"'DATA (Real)'!BU256","v":0},{"$f":"'DATA (Real)'!BV256","v":0},{"$f":"'DATA (Real)'!BW256","v":0},{"$f":"'DATA (Real)'!BX256","v":0}]
[null,null,{"$f":"'DATA (Real)'!C257","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D257","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E257","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,null,{"$f":"'DATA (Real)'!H257","v":1},{"$f":"'DATA (Real)'!I257","v":1},{"$f":"'DATA (Real)'!J257","v":1},{"$f":"'DATA (Real)'!K257","v":1},{"$f":"'DATA (Real)'!L257","v":1},{"$f":"'DATA (Real)'!M257","v":1},{"$f":"'DATA (Real)'!N257","v":1},{"$f":"'DATA (Real)'!O257","v":1},{"$f":"'DATA (Real)'!P257","v":1},{"$f":"'DATA (Real)'!Q257","v":1},{"$f":"'DATA (Real)'!R257","v":1},{"$f":"'DATA (Real)'!S257","v":0.6},{"$f":"'DATA (Real)'!T257","v":0.4},{"$f":"'DATA (Real)'!U257","v":0},{"$f":"'DATA (Real)'!V257","v":0},{"$f":"'DATA (Real)'!W257","v":0},{"$f":"'DATA (Real)'!X257","v":0},{"$f":"'DATA (Real)'!Y257","v":0},{"$f":"'DATA (Real)'!Z257","v":0},{"$f":"'DATA (Real)'!AA257","v":0},{"$f":"'DATA (Real)'!AB257","v":0},{"$f":"'DATA (Real)'!AC257","v":0},{"$f":"'DATA (Real)'!AD257","v":0},{"$f":"'DATA (Real)'!AE257","v":0},{"$f":"'DATA (Real)'!AF257","v":0},{"$f":"'DATA (Real)'!AG257","v":0},{"$f":"'DATA (Real)'!AH257","v":0},{"$f":"'DATA (Real)'!AI257","v":0},{"$f":"'DATA (Real)'!AJ257","v":0},{"$f":"'DATA (Real)'!AK257","v":0},{"$f":"'DATA (Real)'!AL257","v":0},{"$f":"'DATA (Real)'!AM257","v":0},{"$f":"'DATA (Real)'!AN257","v":0},{"$f":"'DATA (Real)'!AO257","v":0},{"$f":"'DATA (Real)'!AP257","v":0},{"$f":"'DATA (Real)'!AQ257","v":0},{"$f":"'DATA (Real)'!AR257","v":0},{"$f":"'DATA (Real)'!AS257","v":0},{"$f":"'DATA (Real)'!AT257","v":0},{"$f":"'DATA (Real)'!AU257","v":0},{"$f":"'DATA (Real)'!AV257","v":0},{"$f":"'DATA (Real)'!AW257","v":0},{"$f":"'DATA (Real)'!AX257","v":0},{"$f":"'DATA (Real)'!AY257","v":0},{"$f":"'DATA (Real)'!AZ257","v":0},{"$f":"'DATA (Real)'!BA257","v":0},{"$f":"'DATA (Real)'!BB257","v":0},{"$f":"'DATA (Real)'!BC257","v":0},{"$f":"'DATA (Real)'!BD257","v":0},{"$f":"'DATA (Real)'!BE257","v":0},{"$f":"'DATA (Real)'!BF257","v":0},{"$f":"'DATA (Real)'!BG257","v":0},{"$f":"'DATA (Real)'!BH257","v":0},{"$f":"'DATA (Real)'!BI257","v":0},{"$f":"'DATA (Real)'!BJ257","v":0},{"$f":"'DATA (Real)'!BK257","v":0},{"$f":"'DATA (Real)'!BL257","v":0},{"$f":"'DATA (Real)'!BM257","v":0},{"$f":"'DATA (Real)'!BN257","v":0},{"$f":"'DATA (Real)'!BO257","v":0},{"$f":"'DATA (Real)'!BP257","v":0},{"$f":"'DATA (Real)'!BQ257","v":0},{"$f":"'DATA (Real)'!BR257","v":0},{"$f":"'DATA (Real)'!BS257","v":0},{"$f":"'DATA (Real)'!BT257","v":0},{"$f":"'DATA (Real)'!BU257","v":0},{"$f":"'DATA (Real)'!BV257","v":0},{"$f":"'DATA (Real)'!BW257","v":0},{"$f":"'DATA (Real)'!BX257","v":0}]
[null,null,{"$f":"'DATA (Real)'!C258","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D258","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E258","v":"100 MW/400 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H258","v":1},{"$f":"'DATA (Real)'!I258","v":1},{"$f":"'DATA (Real)'!J258","v":1},{"$f":"'DATA (Real)'!K258","v":1},{"$f":"'DATA (Real)'!L258","v":1},{"$f":"'DATA (Real)'!M258","v":1},{"$f":"'DATA (Real)'!N258","v":1},{"$f":"'DATA (Real)'!O258","v":1},{"$f":"'DATA (Real)'!P258","v":1},{"$f":"'DATA (Real)'!Q258","v":1},{"$f":"'DATA (Real)'!R258","v":1},{"$f":"'DATA (Real)'!S258","v":0.6},{"$f":"'DATA (Real)'!T258","v":0.4},{"$f":"'DATA (Real)'!U258","v":0},{"$f":"'DATA (Real)'!V258","v":0},{"$f":"'DATA (Real)'!W258","v":0},{"$f":"'DATA (Real)'!X258","v":0},{"$f":"'DATA (Real)'!Y258","v":0},{"$f":"'DATA (Real)'!Z258","v":0},{"$f":"'DATA (Real)'!AA258","v":0},{"$f":"'DATA (Real)'!AB258","v":0},{"$f":"'DATA (Real)'!AC258","v":0},{"$f":"'DATA (Real)'!AD258","v":0},{"$f":"'DATA (Real)'!AE258","v":0},{"$f":"'DATA (Real)'!AF258","v":0},{"$f":"'DATA (Real)'!AG258","v":0},{"$f":"'DATA (Real)'!AH258","v":0},{"$f":"'DATA (Real)'!AI258","v":0},{"$f":"'DATA (Real)'!AJ258","v":0},{"$f":"'DATA (Real)'!AK258","v":0},{"$f":"'DATA (Real)'!AL258","v":0},{"$f":"'DATA (Real)'!AM258","v":0},{"$f":"'DATA (Real)'!AN258","v":0},{"$f":"'DATA (Real)'!AO258","v":0},{"$f":"'DATA (Real)'!AP258","v":0},{"$f":"'DATA (Real)'!AQ258","v":0},{"$f":"'DATA (Real)'!AR258","v":0},{"$f":"'DATA (Real)'!AS258","v":0},{"$f":"'DATA (Real)'!AT258","v":0},{"$f":"'DATA (Real)'!AU258","v":0},{"$f":"'DATA (Real)'!AV258","v":0},{"$f":"'DATA (Real)'!AW258","v":0},{"$f":"'DATA (Real)'!AX258","v":0},{"$f":"'DATA (Real)'!AY258","v":0},{"$f":"'DATA (Real)'!AZ258","v":0},{"$f":"'DATA (Real)'!BA258","v":0},{"$f":"'DATA (Real)'!BB258","v":0},{"$f":"'DATA (Real)'!BC258","v":0},{"$f":"'DATA (Real)'!BD258","v":0},{"$f":"'DATA (Real)'!BE258","v":0},{"$f":"'DATA (Real)'!BF258","v":0},{"$f":"'DATA (Real)'!BG258","v":0},{"$f":"'DATA (Real)'!BH258","v":0},{"$f":"'DATA (Real)'!BI258","v":0},{"$f":"'DATA (Real)'!BJ258","v":0},{"$f":"'DATA (Real)'!BK258","v":0},{"$f":"'DATA (Real)'!BL258","v":0},{"$f":"'DATA (Real)'!BM258","v":0},{"$f":"'DATA (Real)'!BN258","v":0},{"$f":"'DATA (Real)'!BO258","v":0},{"$f":"'DATA (Real)'!BP258","v":0},{"$f":"'DATA (Real)'!BQ258","v":0},{"$f":"'DATA (Real)'!BR258","v":0},{"$f":"'DATA (Real)'!BS258","v":0},{"$f":"'DATA (Real)'!BT258","v":0},{"$f":"'DATA (Real)'!BU258","v":0},{"$f":"'DATA (Real)'!BV258","v":0},{"$f":"'DATA (Real)'!BW258","v":0},{"$f":"'DATA (Real)'!BX258","v":0}]
[null,null,{"$f":"'DATA (Real)'!C259","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D259","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E259","v":"100 MW/200 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H259","v":1},{"$f":"'DATA (Real)'!I259","v":1},{"$f":"'DATA (Real)'!J259","v":1},{"$f":"'DATA (Real)'!K259","v":1},{"$f":"'DATA (Real)'!L259","v":1},{"$f":"'DATA (Real)'!M259","v":1},{"$f":"'DATA (Real)'!N259","v":1},{"$f":"'DATA (Real)'!O259","v":1},{"$f":"'DATA (Real)'!P259","v":1},{"$f":"'DATA (Real)'!Q259","v":1},{"$f":"'DATA (Real)'!R259","v":1},{"$f":"'DATA (Real)'!S259","v":0.6},{"$f":"'DATA (Real)'!T259","v":0.4},{"$f":"'DATA (Real)'!U259","v":0},{"$f":"'DATA (Real)'!V259","v":0},{"$f":"'DATA (Real)'!W259","v":0},{"$f":"'DATA (Real)'!X259","v":0},{"$f":"'DATA (Real)'!Y259","v":0},{"$f":"'DATA (Real)'!Z259","v":0},{"$f":"'DATA (Real)'!AA259","v":0},{"$f":"'DATA (Real)'!AB259","v":0},{"$f":"'DATA (Real)'!AC259","v":0},{"$f":"'DATA (Real)'!AD259","v":0},{"$f":"'DATA (Real)'!AE259","v":0},{"$f":"'DATA (Real)'!AF259","v":0},{"$f":"'DATA (Real)'!AG259","v":0},{"$f":"'DATA (Real)'!AH259","v":0},{"$f":"'DATA (Real)'!AI259","v":0},{"$f":"'DATA (Real)'!AJ259","v":0},{"$f":"'DATA (Real)'!AK259","v":0},{"$f":"'DATA (Real)'!AL259","v":0},{"$f":"'DATA (Real)'!AM259","v":0},{"$f":"'DATA (Real)'!AN259","v":0},{"$f":"'DATA (Real)'!AO259","v":0},{"$f":"'DATA (Real)'!AP259","v":0},{"$f":"'DATA (Real)'!AQ259","v":0},{"$f":"'DATA (Real)'!AR259","v":0},{"$f":"'DATA (Real)'!AS259","v":0},{"$f":"'DATA (Real)'!AT259","v":0},{"$f":"'DATA (Real)'!AU259","v":0},{"$f":"'DATA (Real)'!AV259","v":0},{"$f":"'DATA (Real)'!AW259","v":0},{"$f":"'DATA (Real)'!AX259","v":0},{"$f":"'DATA (Real)'!AY259","v":0},{"$f":"'DATA (Real)'!AZ259","v":0},{"$f":"'DATA (Real)'!BA259","v":0},{"$f":"'DATA (Real)'!BB259","v":0},{"$f":"'DATA (Real)'!BC259","v":0},{"$f":"'DATA (Real)'!BD259","v":0},{"$f":"'DATA (Real)'!BE259","v":0},{"$f":"'DATA (Real)'!BF259","v":0},{"$f":"'DATA (Real)'!BG259","v":0},{"$f":"'DATA (Real)'!BH259","v":0},{"$f":"'DATA (Real)'!BI259","v":0},{"$f":"'DATA (Real)'!BJ259","v":0},{"$f":"'DATA (Real)'!BK259","v":0},{"$f":"'DATA (Real)'!BL259","v":0},{"$f":"'DATA (Real)'!BM259","v":0},{"$f":"'DATA (Real)'!BN259","v":0},{"$f":"'DATA (Real)'!BO259","v":0},{"$f":"'DATA (Real)'!BP259","v":0},{"$f":"'DATA (Real)'!BQ259","v":0},{"$f":"'DATA (Real)'!BR259","v":0},{"$f":"'DATA (Real)'!BS259","v":0},{"$f":"'DATA (Real)'!BT259","v":0},{"$f":"'DATA (Real)'!BU259","v":0},{"$f":"'DATA (Real)'!BV259","v":0},{"$f":"'DATA (Real)'!BW259","v":0},{"$f":"'DATA (Real)'!BX259","v":0}]
[null,null,{"$f":"'DATA (Real)'!C260","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D260","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E260","v":"50 MW/200 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H260","v":1},{"$f":"'DATA (Real)'!I260","v":1},{"$f":"'DATA (Real)'!J260","v":1},{"$f":"'DATA (Real)'!K260","v":1},{"$f":"'DATA (Real)'!L260","v":1},{"$f":"'DATA (Real)'!M260","v":1},{"$f":"'DATA (Real)'!N260","v":1},{"$f":"'DATA (Real)'!O260","v":1},{"$f":"'DATA (Real)'!P260","v":1},{"$f":"'DATA (Real)'!Q260","v":1},{"$f":"'DATA (Real)'!R260","v":1},{"$f":"'DATA (Real)'!S260","v":0.6},{"$f":"'DATA (Real)'!T260","v":0.4},{"$f":"'DATA (Real)'!U260","v":0},{"$f":"'DATA (Real)'!V260","v":0},{"$f":"'DATA (Real)'!W260","v":0},{"$f":"'DATA (Real)'!X260","v":0},{"$f":"'DATA (Real)'!Y260","v":0},{"$f":"'DATA (Real)'!Z260","v":0},{"$f":"'DATA (Real)'!AA260","v":0},{"$f":"'DATA (Real)'!AB260","v":0},{"$f":"'DATA (Real)'!AC260","v":0},{"$f":"'DATA (Real)'!AD260","v":0},{"$f":"'DATA (Real)'!AE260","v":0},{"$f":"'DATA (Real)'!AF260","v":0},{"$f":"'DATA (Real)'!AG260","v":0},{"$f":"'DATA (Real)'!AH260","v":0},{"$f":"'DATA (Real)'!AI260","v":0},{"$f":"'DATA (Real)'!AJ260","v":0},{"$f":"'DATA (Real)'!AK260","v":0},{"$f":"'DATA (Real)'!AL260","v":0},{"$f":"'DATA (Real)'!AM260","v":0},{"$f":"'DATA (Real)'!AN260","v":0},{"$f":"'DATA (Real)'!AO260","v":0},{"$f":"'DATA (Real)'!AP260","v":0},{"$f":"'DATA (Real)'!AQ260","v":0},{"$f":"'DATA (Real)'!AR260","v":0},{"$f":"'DATA (Real)'!AS260","v":0},{"$f":"'DATA (Real)'!AT260","v":0},{"$f":"'DATA (Real)'!AU260","v":0},{"$f":"'DATA (Real)'!AV260","v":0},{"$f":"'DATA (Real)'!AW260","v":0},{"$f":"'DATA (Real)'!AX260","v":0},{"$f":"'DATA (Real)'!AY260","v":0},{"$f":"'DATA (Real)'!AZ260","v":0},{"$f":"'DATA (Real)'!BA260","v":0},{"$f":"'DATA (Real)'!BB260","v":0},{"$f":"'DATA (Real)'!BC260","v":0},{"$f":"'DATA (Real)'!BD260","v":0},{"$f":"'DATA (Real)'!BE260","v":0},{"$f":"'DATA (Real)'!BF260","v":0},{"$f":"'DATA (Real)'!BG260","v":0},{"$f":"'DATA (Real)'!BH260","v":0},{"$f":"'DATA (Real)'!BI260","v":0},{"$f":"'DATA (Real)'!BJ260","v":0},{"$f":"'DATA (Real)'!BK260","v":0},{"$f":"'DATA (Real)'!BL260","v":0},{"$f":"'DATA (Real)'!BM260","v":0},{"$f":"'DATA (Real)'!BN260","v":0},{"$f":"'DATA (Real)'!BO260","v":0},{"$f":"'DATA (Real)'!BP260","v":0},{"$f":"'DATA (Real)'!BQ260","v":0},{"$f":"'DATA (Real)'!BR260","v":0},{"$f":"'DATA (Real)'!BS260","v":0},{"$f":"'DATA (Real)'!BT260","v":0},{"$f":"'DATA (Real)'!BU260","v":0},{"$f":"'DATA (Real)'!BV260","v":0},{"$f":"'DATA (Real)'!BW260","v":0},{"$f":"'DATA (Real)'!BX260","v":0}]
[null,null,{"$f":"'DATA (Real)'!C261","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D261","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E261","v":"NW Wind On System (Share)"},null,null,{"$f":"'DATA (Real)'!H261","v":1},{"$f":"'DATA (Real)'!I261","v":1},{"$f":"'DATA (Real)'!J261","v":1},{"$f":"'DATA (Real)'!K261","v":1},{"$f":"'DATA (Real)'!L261","v":1},{"$f":"'DATA (Real)'!M261","v":1},{"$f":"'DATA (Real)'!N261","v":1},{"$f":"'DATA (Real)'!O261","v":1},{"$f":"'DATA (Real)'!P261","v":1},{"$f":"'DATA (Real)'!Q261","v":1},{"$f":"'DATA (Real)'!R261","v":1},{"$f":"'DATA (Real)'!S261","v":0.6},{"$f":"'DATA (Real)'!T261","v":0.4},{"$f":"'DATA (Real)'!U261","v":0},{"$f":"'DATA (Real)'!V261","v":0},{"$f":"'DATA (Real)'!W261","v":0},{"$f":"'DATA (Real)'!X261","v":0},{"$f":"'DATA (Real)'!Y261","v":0},{"$f":"'DATA (Real)'!Z261","v":0},{"$f":"'DATA (Real)'!AA261","v":0},{"$f":"'DATA (Real)'!AB261","v":0},{"$f":"'DATA (Real)'!AC261","v":0},{"$f":"'DATA (Real)'!AD261","v":0},{"$f":"'DATA (Real)'!AE261","v":0},{"$f":"'DATA (Real)'!AF261","v":0},{"$f":"'DATA (Real)'!AG261","v":0},{"$f":"'DATA (Real)'!AH261","v":0},{"$f":"'DATA (Real)'!AI261","v":0},{"$f":"'DATA (Real)'!AJ261","v":0},{"$f":"'DATA (Real)'!AK261","v":0},{"$f":"'DATA (Real)'!AL261","v":0},{"$f":"'DATA (Real)'!AM261","v":0},{"$f":"'DATA (Real)'!AN261","v":0},{"$f":"'DATA (Real)'!AO261","v":0},{"$f":"'DATA (Real)'!AP261","v":0},{"$f":"'DATA (Real)'!AQ261","v":0},{"$f":"'DATA (Real)'!AR261","v":0},{"$f":"'DATA (Real)'!AS261","v":0},{"$f":"'DATA (Real)'!AT261","v":0},{"$f":"'DATA (Real)'!AU261","v":0},{"$f":"'DATA (Real)'!AV261","v":0},{"$f":"'DATA (Real)'!AW261","v":0},{"$f":"'DATA (Real)'!AX261","v":0},{"$f":"'DATA (Real)'!AY261","v":0},{"$f":"'DATA (Real)'!AZ261","v":0},{"$f":"'DATA (Real)'!BA261","v":0},{"$f":"'DATA (Real)'!BB261","v":0},{"$f":"'DATA (Real)'!BC261","v":0},{"$f":"'DATA (Real)'!BD261","v":0},{"$f":"'DATA (Real)'!BE261","v":0},{"$f":"'DATA (Real)'!BF261","v":0},{"$f":"'DATA (Real)'!BG261","v":0},{"$f":"'DATA (Real)'!BH261","v":0},{"$f":"'DATA (Real)'!BI261","v":0},{"$f":"'DATA (Real)'!BJ261","v":0},{"$f":"'DATA (Real)'!BK261","v":0},{"$f":"'DATA (Real)'!BL261","v":0},{"$f":"'DATA (Real)'!BM261","v":0},{"$f":"'DATA (Real)'!BN261","v":0},{"$f":"'DATA (Real)'!BO261","v":0},{"$f":"'DATA (Real)'!BP261","v":0},{"$f":"'DATA (Real)'!BQ261","v":0},{"$f":"'DATA (Real)'!BR261","v":0},{"$f":"'DATA (Real)'!BS261","v":0},{"$f":"'DATA (Real)'!BT261","v":0},{"$f":"'DATA (Real)'!BU261","v":0},{"$f":"'DATA (Real)'!BV261","v":0},{"$f":"'DATA (Real)'!BW261","v":0},{"$f":"'DATA (Real)'!BX261","v":0}]
[null,null,{"$f":"'DATA (Real)'!C262","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D262","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E262","v":"NW Wind Off System"},null,null,{"$f":"'DATA (Real)'!H262","v":1},{"$f":"'DATA (Real)'!I262","v":1},{"$f":"'DATA (Real)'!J262","v":1},{"$f":"'DATA (Real)'!K262","v":1},{"$f":"'DATA (Real)'!L262","v":1},{"$f":"'DATA (Real)'!M262","v":1},{"$f":"'DATA (Real)'!N262","v":1},{"$f":"'DATA (Real)'!O262","v":1},{"$f":"'DATA (Real)'!P262","v":1},{"$f":"'DATA (Real)'!Q262","v":1},{"$f":"'DATA (Real)'!R262","v":1},{"$f":"'DATA (Real)'!S262","v":0.6},{"$f":"'DATA (Real)'!T262","v":0.4},{"$f":"'DATA (Real)'!U262","v":0},{"$f":"'DATA (Real)'!V262","v":0},{"$f":"'DATA (Real)'!W262","v":0},{"$f":"'DATA (Real)'!X262","v":0},{"$f":"'DATA (Real)'!Y262","v":0},{"$f":"'DATA (Real)'!Z262","v":0},{"$f":"'DATA (Real)'!AA262","v":0},{"$f":"'DATA (Real)'!AB262","v":0},{"$f":"'DATA (Real)'!AC262","v":0},{"$f":"'DATA (Real)'!AD262","v":0},{"$f":"'DATA (Real)'!AE262","v":0},{"$f":"'DATA (Real)'!AF262","v":0},{"$f":"'DATA (Real)'!AG262","v":0},{"$f":"'DATA (Real)'!AH262","v":0},{"$f":"'DATA (Real)'!AI262","v":0},{"$f":"'DATA (Real)'!AJ262","v":0},{"$f":"'DATA (Real)'!AK262","v":0},{"$f":"'DATA (Real)'!AL262","v":0},{"$f":"'DATA (Real)'!AM262","v":0},{"$f":"'DATA (Real)'!AN262","v":0},{"$f":"'DATA (Real)'!AO262","v":0},{"$f":"'DATA (Real)'!AP262","v":0},{"$f":"'DATA (Real)'!AQ262","v":0},{"$f":"'DATA (Real)'!AR262","v":0},{"$f":"'DATA (Real)'!AS262","v":0},{"$f":"'DATA (Real)'!AT262","v":0},{"$f":"'DATA (Real)'!AU262","v":0},{"$f":"'DATA (Real)'!AV262","v":0},{"$f":"'DATA (Real)'!AW262","v":0},{"$f":"'DATA (Real)'!AX262","v":0},{"$f":"'DATA (Real)'!AY262","v":0},{"$f":"'DATA (Real)'!AZ262","v":0},{"$f":"'DATA (Real)'!BA262","v":0},{"$f":"'DATA (Real)'!BB262","v":0},{"$f":"'DATA (Real)'!BC262","v":0},{"$f":"'DATA (Real)'!BD262","v":0},{"$f":"'DATA (Real)'!BE262","v":0},{"$f":"'DATA (Real)'!BF262","v":0},{"$f":"'DATA (Real)'!BG262","v":0},{"$f":"'DATA (Real)'!BH262","v":0},{"$f":"'DATA (Real)'!BI262","v":0},{"$f":"'DATA (Real)'!BJ262","v":0},{"$f":"'DATA (Real)'!BK262","v":0},{"$f":"'DATA (Real)'!BL262","v":0},{"$f":"'DATA (Real)'!BM262","v":0},{"$f":"'DATA (Real)'!BN262","v":0},{"$f":"'DATA (Real)'!BO262","v":0},{"$f":"'DATA (Real)'!BP262","v":0},{"$f":"'DATA (Real)'!BQ262","v":0},{"$f":"'DATA (Real)'!BR262","v":0},{"$f":"'DATA (Real)'!BS262","v":0},{"$f":"'DATA (Real)'!BT262","v":0},{"$f":"'DATA (Real)'!BU262","v":0},{"$f":"'DATA (Real)'!BV262","v":0},{"$f":"'DATA (Real)'!BW262","v":0},{"$f":"'DATA (Real)'!BX262","v":0}]
[null,null,{"$f":"'DATA (Real)'!C263","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D263","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E263","v":"Wind Montana"},null,null,{"$f":"'DATA (Real)'!H263","v":1},{"$f":"'DATA (Real)'!I263","v":1},{"$f":"'DATA (Real)'!J263","v":1},{"$f":"'DATA (Real)'!K263","v":1},{"$f":"'DATA (Real)'!L263","v":1},{"$f":"'DATA (Real)'!M263","v":1},{"$f":"'DATA (Real)'!N263","v":1},{"$f":"'DATA (Real)'!O263","v":1},{"$f":"'DATA (Real)'!P263","v":1},{"$f":"'DATA (Real)'!Q263","v":1},{"$f":"'DATA (Real)'!R263","v":1},{"$f":"'DATA (Real)'!S263","v":0.6},{"$f":"'DATA (Real)'!T263","v":0.4},{"$f":"'DATA (Real)'!U263","v":0},{"$f":"'DATA (Real)'!V263","v":0},{"$f":"'DATA (Real)'!W263","v":0},{"$f":"'DATA (Real)'!X263","v":0},{"$f":"'DATA (Real)'!Y263","v":0},{"$f":"'DATA (Real)'!Z263","v":0},{"$f":"'DATA (Real)'!AA263","v":0},{"$f":"'DATA (Real)'!AB263","v":0},{"$f":"'DATA (Real)'!AC263","v":0},{"$f":"'DATA (Real)'!AD263","v":0},{"$f":"'DATA (Real)'!AE263","v":0},{"$f":"'DATA (Real)'!AF263","v":0},{"$f":"'DATA (Real)'!AG263","v":0},{"$f":"'DATA (Real)'!AH263","v":0},{"$f":"'DATA (Real)'!AI263","v":0},{"$f":"'DATA (Real)'!AJ263","v":0},{"$f":"'DATA (Real)'!AK263","v":0},{"$f":"'DATA (Real)'!AL263","v":0},{"$f":"'DATA (Real)'!AM263","v":0},{"$f":"'DATA (Real)'!AN263","v":0},{"$f":"'DATA (Real)'!AO263","v":0},{"$f":"'DATA (Real)'!AP263","v":0},{"$f":"'DATA (Real)'!AQ263","v":0},{"$f":"'DATA (Real)'!AR263","v":0},{"$f":"'DATA (Real)'!AS263","v":0},{"$f":"'DATA (Real)'!AT263","v":0},{"$f":"'DATA (Real)'!AU263","v":0},{"$f":"'DATA (Real)'!AV263","v":0},{"$f":"'DATA (Real)'!AW263","v":0},{"$f":"'DATA (Real)'!AX263","v":0},{"$f":"'DATA (Real)'!AY263","v":0},{"$f":"'DATA (Real)'!AZ263","v":0},{"$f":"'DATA (Real)'!BA263","v":0},{"$f":"'DATA (Real)'!BB263","v":0},{"$f":"'DATA (Real)'!BC263","v":0},{"$f":"'DATA (Real)'!BD263","v":0},{"$f":"'DATA (Real)'!BE263","v":0},{"$f":"'DATA (Real)'!BF263","v":0},{"$f":"'DATA (Real)'!BG263","v":0},{"$f":"'DATA (Real)'!BH263","v":0},{"$f":"'DATA (Real)'!BI263","v":0},{"$f":"'DATA (Real)'!BJ263","v":0},{"$f":"'DATA (Real)'!BK263","v":0},{"$f":"'DATA (Real)'!BL263","v":0},{"$f":"'DATA (Real)'!BM263","v":0},{"$f":"'DATA (Real)'!BN263","v":0},{"$f":"'DATA (Real)'!BO263","v":0},{"$f":"'DATA (Real)'!BP263","v":0},{"$f":"'DATA (Real)'!BQ263","v":0},{"$f":"'DATA (Real)'!BR263","v":0},{"$f":"'DATA (Real)'!BS263","v":0},{"$f":"'DATA (Real)'!BT263","v":0},{"$f":"'DATA (Real)'!BU263","v":0},{"$f":"'DATA (Real)'!BV263","v":0},{"$f":"'DATA (Real)'!BW263","v":0},{"$f":"'DATA (Real)'!BX263","v":0}]
[null,null,{"$f":"'DATA (Real)'!C264","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D264","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E264","v":"Off Shore Wind (Share)"},null,null,{"$f":"'DATA (Real)'!H264","v":1},{"$f":"'DATA (Real)'!I264","v":1},{"$f":"'DATA (Real)'!J264","v":1},{"$f":"'DATA (Real)'!K264","v":1},{"$f":"'DATA (Real)'!L264","v":1},{"$f":"'DATA (Real)'!M264","v":1},{"$f":"'DATA (Real)'!N264","v":1},{"$f":"'DATA (Real)'!O264","v":1},{"$f":"'DATA (Real)'!P264","v":1},{"$f":"'DATA (Real)'!Q264","v":1},{"$f":"'DATA (Real)'!R264","v":1},{"$f":"'DATA (Real)'!S264","v":0.6},{"$f":"'DATA (Real)'!T264","v":0.4},{"$f":"'DATA (Real)'!U264","v":0},{"$f":"'DATA (Real)'!V264","v":0},{"$f":"'DATA (Real)'!W264","v":0},{"$f":"'DATA (Real)'!X264","v":0},{"$f":"'DATA (Real)'!Y264","v":0},{"$f":"'DATA (Real)'!Z264","v":0},{"$f":"'DATA (Real)'!AA264","v":0},{"$f":"'DATA (Real)'!AB264","v":0},{"$f":"'DATA (Real)'!AC264","v":0},{"$f":"'DATA (Real)'!AD264","v":0},{"$f":"'DATA (Real)'!AE264","v":0},{"$f":"'DATA (Real)'!AF264","v":0},{"$f":"'DATA (Real)'!AG264","v":0},{"$f":"'DATA (Real)'!AH264","v":0},{"$f":"'DATA (Real)'!AI264","v":0},{"$f":"'DATA (Real)'!AJ264","v":0},{"$f":"'DATA (Real)'!AK264","v":0},{"$f":"'DATA (Real)'!AL264","v":0},{"$f":"'DATA (Real)'!AM264","v":0},{"$f":"'DATA (Real)'!AN264","v":0},{"$f":"'DATA (Real)'!AO264","v":0},{"$f":"'DATA (Real)'!AP264","v":0},{"$f":"'DATA (Real)'!AQ264","v":0},{"$f":"'DATA (Real)'!AR264","v":0},{"$f":"'DATA (Real)'!AS264","v":0},{"$f":"'DATA (Real)'!AT264","v":0},{"$f":"'DATA (Real)'!AU264","v":0},{"$f":"'DATA (Real)'!AV264","v":0},{"$f":"'DATA (Real)'!AW264","v":0},{"$f":"'DATA (Real)'!AX264","v":0},{"$f":"'DATA (Real)'!AY264","v":0},{"$f":"'DATA (Real)'!AZ264","v":0},{"$f":"'DATA (Real)'!BA264","v":0},{"$f":"'DATA (Real)'!BB264","v":0},{"$f":"'DATA (Real)'!BC264","v":0},{"$f":"'DATA (Real)'!BD264","v":0},{"$f":"'DATA (Real)'!BE264","v":0},{"$f":"'DATA (Real)'!BF264","v":0},{"$f":"'DATA (Real)'!BG264","v":0},{"$f":"'DATA (Real)'!BH264","v":0},{"$f":"'DATA (Real)'!BI264","v":0},{"$f":"'DATA (Real)'!BJ264","v":0},{"$f":"'DATA (Real)'!BK264","v":0},{"$f":"'DATA (Real)'!BL264","v":0},{"$f":"'DATA (Real)'!BM264","v":0},{"$f":"'DATA (Real)'!BN264","v":0},{"$f":"'DATA (Real)'!BO264","v":0},{"$f":"'DATA (Real)'!BP264","v":0},{"$f":"'DATA (Real)'!BQ264","v":0},{"$f":"'DATA (Real)'!BR264","v":0},{"$f":"'DATA (Real)'!BS264","v":0},{"$f":"'DATA (Real)'!BT264","v":0},{"$f":"'DATA (Real)'!BU264","v":0},{"$f":"'DATA (Real)'!BV264","v":0},{"$f":"'DATA (Real)'!BW264","v":0},{"$f":"'DATA (Real)'!BX264","v":0}]
[null,null,{"$f":"'DATA (Real)'!C265","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D265","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E265","v":"Small Modular Reactor (share)"},null,null,{"$f":"'DATA (Real)'!H265","v":1},{"$f":"'DATA (Real)'!I265","v":1},{"$f":"'DATA (Real)'!J265","v":1},{"$f":"'DATA (Real)'!K265","v":1},{"$f":"'DATA (Real)'!L265","v":1},{"$f":"'DATA (Real)'!M265","v":1},{"$f":"'DATA (Real)'!N265","v":1},{"$f":"'DATA (Real)'!O265","v":1},{"$f":"'DATA (Real)'!P265","v":1},{"$f":"'DATA (Real)'!Q265","v":1},{"$f":"'DATA (Real)'!R265","v":1},{"$f":"'DATA (Real)'!S265","v":0.6},{"$f":"'DATA (Real)'!T265","v":0.4},{"$f":"'DATA (Real)'!U265","v":0},{"$f":"'DATA (Real)'!V265","v":0},{"$f":"'DATA (Real)'!W265","v":0},{"$f":"'DATA (Real)'!X265","v":0},{"$f":"'DATA (Real)'!Y265","v":0},{"$f":"'DATA (Real)'!Z265","v":0},{"$f":"'DATA (Real)'!AA265","v":0},{"$f":"'DATA (Real)'!AB265","v":0},{"$f":"'DATA (Real)'!AC265","v":0},{"$f":"'DATA (Real)'!AD265","v":0},{"$f":"'DATA (Real)'!AE265","v":0},{"$f":"'DATA (Real)'!AF265","v":0},{"$f":"'DATA (Real)'!AG265","v":0},{"$f":"'DATA (Real)'!AH265","v":0},{"$f":"'DATA (Real)'!AI265","v":0},{"$f":"'DATA (Real)'!AJ265","v":0},{"$f":"'DATA (Real)'!AK265","v":0},{"$f":"'DATA (Real)'!AL265","v":0},{"$f":"'DATA (Real)'!AM265","v":0},{"$f":"'DATA (Real)'!AN265","v":0},{"$f":"'DATA (Real)'!AO265","v":0},{"$f":"'DATA (Real)'!AP265","v":0},{"$f":"'DATA (Real)'!AQ265","v":0},{"$f":"'DATA (Real)'!AR265","v":0},{"$f":"'DATA (Real)'!AS265","v":0},{"$f":"'DATA (Real)'!AT265","v":0},{"$f":"'DATA (Real)'!AU265","v":0},{"$f":"'DATA (Real)'!AV265","v":0},{"$f":"'DATA (Real)'!AW265","v":0},{"$f":"'DATA (Real)'!AX265","v":0},{"$f":"'DATA (Real)'!AY265","v":0},{"$f":"'DATA (Real)'!AZ265","v":0},{"$f":"'DATA (Real)'!BA265","v":0},{"$f":"'DATA (Real)'!BB265","v":0},{"$f":"'DATA (Real)'!BC265","v":0},{"$f":"'DATA (Real)'!BD265","v":0},{"$f":"'DATA (Real)'!BE265","v":0},{"$f":"'DATA (Real)'!BF265","v":0},{"$f":"'DATA (Real)'!BG265","v":0},{"$f":"'DATA (Real)'!BH265","v":0},{"$f":"'DATA (Real)'!BI265","v":0},{"$f":"'DATA (Real)'!BJ265","v":0},{"$f":"'DATA (Real)'!BK265","v":0},{"$f":"'DATA (Real)'!BL265","v":0},{"$f":"'DATA (Real)'!BM265","v":0},{"$f":"'DATA (Real)'!BN265","v":0},{"$f":"'DATA (Real)'!BO265","v":0},{"$f":"'DATA (Real)'!BP265","v":0},{"$f":"'DATA (Real)'!BQ265","v":0},{"$f":"'DATA (Real)'!BR265","v":0},{"$f":"'DATA (Real)'!BS265","v":0},{"$f":"'DATA (Real)'!BT265","v":0},{"$f":"'DATA (Real)'!BU265","v":0},{"$f":"'DATA (Real)'!BV265","v":0},{"$f":"'DATA (Real)'!BW265","v":0},{"$f":"'DATA (Real)'!BX265","v":0}]
[null,null,{"$f":"'DATA (Real)'!C266","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D266","v":"PTC Schedule"},{"$f":"'DATA (Real)'!E266","v":"Geothermal (Off System)"},null,null,{"$f":"'DATA (Real)'!H266","v":1},{"$f":"'DATA (Real)'!I266","v":1},{"$f":"'DATA (Real)'!J266","v":1},{"$f":"'DATA (Real)'!K266","v":1},{"$f":"'DATA (Real)'!L266","v":1},{"$f":"'DATA (Real)'!M266","v":1},{"$f":"'DATA (Real)'!N266","v":1},{"$f":"'DATA (Real)'!O266","v":1},{"$f":"'DATA (Real)'!P266","v":1},{"$f":"'DATA (Real)'!Q266","v":1},{"$f":"'DATA (Real)'!R266","v":1},{"$f":"'DATA (Real)'!S266","v":0.6},{"$f":"'DATA (Real)'!T266","v":0.4},{"$f":"'DATA (Real)'!U266","v":0},{"$f":"'DATA (Real)'!V266","v":0},{"$f":"'DATA (Real)'!W266","v":0},{"$f":"'DATA (Real)'!X266","v":0},{"$f":"'DATA (Real)'!Y266","v":0},{"$f":"'DATA (Real)'!Z266","v":0},{"$f":"'DATA (Real)'!AA266","v":0},{"$f":"'DATA (Real)'!AB266","v":0},{"$f":"'DATA (Real)'!AC266","v":0},{"$f":"'DATA (Real)'!AD266","v":0},{"$f":"'DATA (Real)'!AE266","v":0},{"$f":"'DATA (Real)'!AF266","v":0},{"$f":"'DATA (Real)'!AG266","v":0},{"$f":"'DATA (Real)'!AH266","v":0},{"$f":"'DATA (Real)'!AI266","v":0},{"$f":"'DATA (Real)'!AJ266","v":0},{"$f":"'DATA (Real)'!AK266","v":0},{"$f":"'DATA (Real)'!AL266","v":0},{"$f":"'DATA (Real)'!AM266","v":0},{"$f":"'DATA (Real)'!AN266","v":0},{"$f":"'DATA (Real)'!AO266","v":0},{"$f":"'DATA (Real)'!AP266","v":0},{"$f":"'DATA (Real)'!AQ266","v":0},{"$f":"'DATA (Real)'!AR266","v":0},{"$f":"'DATA (Real)'!AS266","v":0},{"$f":"'DATA (Real)'!AT266","v":0},{"$f":"'DATA (Real)'!AU266","v":0},{"$f":"'DATA (Real)'!AV266","v":0},{"$f":"'DATA (Real)'!AW266","v":0},{"$f":"'DATA (Real)'!AX266","v":0},{"$f":"'DATA (Real)'!AY266","v":0},{"$f":"'DATA (Real)'!AZ266","v":0},{"$f":"'DATA (Real)'!BA266","v":0},{"$f":"'DATA (Real)'!BB266","v":0},{"$f":"'DATA (Real)'!BC266","v":0},{"$f":"'DATA (Real)'!BD266","v":0},{"$f":"'DATA (Real)'!BE266","v":0},{"$f":"'DATA (Real)'!BF266","v":0},{"$f":"'DATA (Real)'!BG266","v":0},{"$f":"'DATA (Real)'!BH266","v":0},{"$f":"'DATA (Real)'!BI266","v":0},{"$f":"'DATA (Real)'!BJ266","v":0},{"$f":"'DATA (Real)'!BK266","v":0},{"$f":"'DATA (Real)'!BL266","v":0},{"$f":"'DATA (Real)'!BM266","v":0},{"$f":"'DATA (Real)'!BN266","v":0},{"$f":"'DATA (Real)'!BO266","v":0},{"$f":"'DATA (Real)'!BP266","v":0},{"$f":"'DATA (Real)'!BQ266","v":0},{"$f":"'DATA (Real)'!BR266","v":0},{"$f":"'DATA (Real)'!BS266","v":0},{"$f":"'DATA (Real)'!BT266","v":0},{"$f":"'DATA (Real)'!BU266","v":0},{"$f":"'DATA (Real)'!BV266","v":0},{"$f":"'DATA (Real)'!BW266","v":0},{"$f":"'DATA (Real)'!BX266","v":0}]
[null,null,{"$f":"'DATA (Real)'!C267","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D267","v":0},{"$f":"'DATA (Real)'!E267","v":"7F.04 CT Frame Greenfield"},null,null,{"$f":"'DATA (Real)'!H267","v":0},{"$f":"'DATA (Real)'!I267","v":0},{"$f":"'DATA (Real)'!J267","v":0},{"$f":"'DATA (Real)'!K267","v":0},{"$f":"'DATA (Real)'!L267","v":0},{"$f":"'DATA (Real)'!M267","v":0},{"$f":"'DATA (Real)'!N267","v":0},{"$f":"'DATA (Real)'!O267","v":0},{"$f":"'DATA (Real)'!P267","v":0},{"$f":"'DATA (Real)'!Q267","v":0},{"$f":"'DATA (Real)'!R267","v":0},{"$f":"'DATA (Real)'!S267","v":0},{"$f":"'DATA (Real)'!T267","v":0},{"$f":"'DATA (Real)'!U267","v":0},{"$f":"'DATA (Real)'!V267","v":0},{"$f":"'DATA (Real)'!W267","v":0},{"$f":"'DATA (Real)'!X267","v":0},{"$f":"'DATA (Real)'!Y267","v":0},{"$f":"'DATA (Real)'!Z267","v":0},{"$f":"'DATA (Real)'!AA267","v":0},{"$f":"'DATA (Real)'!AB267","v":0},{"$f":"'DATA (Real)'!AC267","v":0},{"$f":"'DATA (Real)'!AD267","v":0},{"$f":"'DATA (Real)'!AE267","v":0},{"$f":"'DATA (Real)'!AF267","v":0},{"$f":"'DATA (Real)'!AG267","v":0},{"$f":"'DATA (Real)'!AH267","v":0},{"$f":"'DATA (Real)'!AI267","v":0},{"$f":"'DATA (Real)'!AJ267","v":0},{"$f":"'DATA (Real)'!AK267","v":0},{"$f":"'DATA (Real)'!AL267","v":0},{"$f":"'DATA (Real)'!AM267","v":0},{"$f":"'DATA (Real)'!AN267","v":0},{"$f":"'DATA (Real)'!AO267","v":0},{"$f":"'DATA (Real)'!AP267","v":0},{"$f":"'DATA (Real)'!AQ267","v":0},{"$f":"'DATA (Real)'!AR267","v":0},{"$f":"'DATA (Real)'!AS267","v":0},{"$f":"'DATA (Real)'!AT267","v":0},{"$f":"'DATA (Real)'!AU267","v":0},{"$f":"'DATA (Real)'!AV267","v":0},{"$f":"'DATA (Real)'!AW267","v":0},{"$f":"'DATA (Real)'!AX267","v":0},{"$f":"'DATA (Real)'!AY267","v":0},{"$f":"'DATA (Real)'!AZ267","v":0},{"$f":"'DATA (Real)'!BA267","v":0},{"$f":"'DATA (Real)'!BB267","v":0},{"$f":"'DATA (Real)'!BC267","v":0},{"$f":"'DATA (Real)'!BD267","v":0},{"$f":"'DATA (Real)'!BE267","v":0},{"$f":"'DATA (Real)'!BF267","v":0},{"$f":"'DATA (Real)'!BG267","v":0},{"$f":"'DATA (Real)'!BH267","v":0},{"$f":"'DATA (Real)'!BI267","v":0},{"$f":"'DATA (Real)'!BJ267","v":0},{"$f":"'DATA (Real)'!BK267","v":0},{"$f":"'DATA (Real)'!BL267","v":0},{"$f":"'DATA (Real)'!BM267","v":0},{"$f":"'DATA (Real)'!BN267","v":0},{"$f":"'DATA (Real)'!BO267","v":0},{"$f":"'DATA (Real)'!BP267","v":0},{"$f":"'DATA (Real)'!BQ267","v":0},{"$f":"'DATA (Real)'!BR267","v":0},{"$f":"'DATA (Real)'!BS267","v":0},{"$f":"'DATA (Real)'!BT267","v":0},{"$f":"'DATA (Real)'!BU267","v":0},{"$f":"'DATA (Real)'!BV267","v":0},{"$f":"'DATA (Real)'!BW267","v":0},{"$f":"'DATA (Real)'!BX267","v":0}]
[null,null,{"$f":"'DATA (Real)'!C268","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D268","v":0},{"$f":"'DATA (Real)'!E268","v":"Reciprocating Engine (ICE) Machine"},null,null,{"$f":"'DATA (Real)'!H268","v":0},{"$f":"'DATA (Real)'!I268","v":0},{"$f":"'DATA (Real)'!J268","v":0},{"$f":"'DATA (Real)'!K268","v":0},{"$f":"'DATA (Real)'!L268","v":0},{"$f":"'DATA (Real)'!M268","v":0},{"$f":"'DATA (Real)'!N268","v":0},{"$f":"'DATA (Real)'!O268","v":0},{"$f":"'DATA (Real)'!P268","v":0},{"$f":"'DATA (Real)'!Q268","v":0},{"$f":"'DATA (Real)'!R268","v":0},{"$f":"'DATA (Real)'!S268","v":0},{"$f":"'DATA (Real)'!T268","v":0},{"$f":"'DATA (Real)'!U268","v":0},{"$f":"'DATA (Real)'!V268","v":0},{"$f":"'DATA (Real)'!W268","v":0},{"$f":"'DATA (Real)'!X268","v":0},{"$f":"'DATA (Real)'!Y268","v":0},{"$f":"'DATA (Real)'!Z268","v":0},{"$f":"'DATA (Real)'!AA268","v":0},{"$f":"'DATA (Real)'!AB268","v":0},{"$f":"'DATA (Real)'!AC268","v":0},{"$f":"'DATA (Real)'!AD268","v":0},{"$f":"'DATA (Real)'!AE268","v":0},{"$f":"'DATA (Real)'!AF268","v":0},{"$f":"'DATA (Real)'!AG268","v":0},{"$f":"'DATA (Real)'!AH268","v":0},{"$f":"'DATA (Real)'!AI268","v":0},{"$f":"'DATA (Real)'!AJ268","v":0},{"$f":"'DATA (Real)'!AK268","v":0},{"$f":"'DATA (Real)'!AL268","v":0},{"$f":"'DATA (Real)'!AM268","v":0},{"$f":"'DATA (Real)'!AN268","v":0},{"$f":"'DATA (Real)'!AO268","v":0},{"$f":"'DATA (Real)'!AP268","v":0},{"$f":"'DATA (Real)'!AQ268","v":0},{"$f":"'DATA (Real)'!AR268","v":0},{"$f":"'DATA (Real)'!AS268","v":0},{"$f":"'DATA (Real)'!AT268","v":0},{"$f":"'DATA (Real)'!AU268","v":0},{"$f":"'DATA (Real)'!AV268","v":0},{"$f":"'DATA (Real)'!AW268","v":0},{"$f":"'DATA (Real)'!AX268","v":0},{"$f":"'DATA (Real)'!AY268","v":0},{"$f":"'DATA (Real)'!AZ268","v":0},{"$f":"'DATA (Real)'!BA268","v":0},{"$f":"'DATA (Real)'!BB268","v":0},{"$f":"'DATA (Real)'!BC268","v":0},{"$f":"'DATA (Real)'!BD268","v":0},{"$f":"'DATA (Real)'!BE268","v":0},{"$f":"'DATA (Real)'!BF268","v":0},{"$f":"'DATA (Real)'!BG268","v":0},{"$f":"'DATA (Real)'!BH268","v":0},{"$f":"'DATA (Real)'!BI268","v":0},{"$f":"'DATA (Real)'!BJ268","v":0},{"$f":"'DATA (Real)'!BK268","v":0},{"$f":"'DATA (Real)'!BL268","v":0},{"$f":"'DATA (Real)'!BM268","v":0},{"$f":"'DATA (Real)'!BN268","v":0},{"$f":"'DATA (Real)'!BO268","v":0},{"$f":"'DATA (Real)'!BP268","v":0},{"$f":"'DATA (Real)'!BQ268","v":0},{"$f":"'DATA (Real)'!BR268","v":0},{"$f":"'DATA (Real)'!BS268","v":0},{"$f":"'DATA (Real)'!BT268","v":0},{"$f":"'DATA (Real)'!BU268","v":0},{"$f":"'DATA (Real)'!BV268","v":0},{"$f":"'DATA (Real)'!BW268","v":0},{"$f":"'DATA (Real)'!BX268","v":0}]
[null,null,{"$f":"'DATA (Real)'!C269","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D269","v":0},{"$f":"'DATA (Real)'!E269","v":"NG CCCT (1x1 w/DF)"},null,null,{"$f":"'DATA (Real)'!H269","v":0},{"$f":"'DATA (Real)'!I269","v":0},{"$f":"'DATA (Real)'!J269","v":0},{"$f":"'DATA (Real)'!K269","v":0},{"$f":"'DATA (Real)'!L269","v":0},{"$f":"'DATA (Real)'!M269","v":0},{"$f":"'DATA (Real)'!N269","v":0},{"$f":"'DATA (Real)'!O269","v":0},{"$f":"'DATA (Real)'!P269","v":0},{"$f":"'DATA (Real)'!Q269","v":0},{"$f":"'DATA (Real)'!R269","v":0},{"$f":"'DATA (Real)'!S269","v":0},{"$f":"'DATA (Real)'!T269","v":0},{"$f":"'DATA (Real)'!U269","v":0},{"$f":"'DATA (Real)'!V269","v":0},{"$f":"'DATA (Real)'!W269","v":0},{"$f":"'DATA (Real)'!X269","v":0},{"$f":"'DATA (Real)'!Y269","v":0},{"$f":"'DATA (Real)'!Z269","v":0},{"$f":"'DATA (Real)'!AA269","v":0},{"$f":"'DATA (Real)'!AB269","v":0},{"$f":"'DATA (Real)'!AC269","v":0},{"$f":"'DATA (Real)'!AD269","v":0},{"$f":"'DATA (Real)'!AE269","v":0},{"$f":"'DATA (Real)'!AF269","v":0},{"$f":"'DATA (Real)'!AG269","v":0},{"$f":"'DATA (Real)'!AH269","v":0},{"$f":"'DATA (Real)'!AI269","v":0},{"$f":"'DATA (Real)'!AJ269","v":0},{"$f":"'DATA (Real)'!AK269","v":0},{"$f":"'DATA (Real)'!AL269","v":0},{"$f":"'DATA (Real)'!AM269","v":0},{"$f":"'DATA (Real)'!AN269","v":0},{"$f":"'DATA (Real)'!AO269","v":0},{"$f":"'DATA (Real)'!AP269","v":0},{"$f":"'DATA (Real)'!AQ269","v":0},{"$f":"'DATA (Real)'!AR269","v":0},{"$f":"'DATA (Real)'!AS269","v":0},{"$f":"'DATA (Real)'!AT269","v":0},{"$f":"'DATA (Real)'!AU269","v":0},{"$f":"'DATA (Real)'!AV269","v":0},{"$f":"'DATA (Real)'!AW269","v":0},{"$f":"'DATA (Real)'!AX269","v":0},{"$f":"'DATA (Real)'!AY269","v":0},{"$f":"'DATA (Real)'!AZ269","v":0},{"$f":"'DATA (Real)'!BA269","v":0},{"$f":"'DATA (Real)'!BB269","v":0},{"$f":"'DATA (Real)'!BC269","v":0},{"$f":"'DATA (Real)'!BD269","v":0},{"$f":"'DATA (Real)'!BE269","v":0},{"$f":"'DATA (Real)'!BF269","v":0},{"$f":"'DATA (Real)'!BG269","v":0},{"$f":"'DATA (Real)'!BH269","v":0},{"$f":"'DATA (Real)'!BI269","v":0},{"$f":"'DATA (Real)'!BJ269","v":0},{"$f":"'DATA (Real)'!BK269","v":0},{"$f":"'DATA (Real)'!BL269","v":0},{"$f":"'DATA (Real)'!BM269","v":0},{"$f":"'DATA (Real)'!BN269","v":0},{"$f":"'DATA (Real)'!BO269","v":0},{"$f":"'DATA (Real)'!BP269","v":0},{"$f":"'DATA (Real)'!BQ269","v":0},{"$f":"'DATA (Real)'!BR269","v":0},{"$f":"'DATA (Real)'!BS269","v":0},{"$f":"'DATA (Real)'!BT269","v":0},{"$f":"'DATA (Real)'!BU269","v":0},{"$f":"'DATA (Real)'!BV269","v":0},{"$f":"'DATA (Real)'!BW269","v":0},{"$f":"'DATA (Real)'!BX269","v":0}]
[null,null,{"$f":"'DATA (Real)'!C270","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D270","v":0},{"$f":"'DATA (Real)'!E270","v":"Hydrogen Fuel Cell with 40 hrs Storage "},null,null,{"$f":"'DATA (Real)'!H270","v":0},{"$f":"'DATA (Real)'!I270","v":0},{"$f":"'DATA (Real)'!J270","v":0},{"$f":"'DATA (Real)'!K270","v":0},{"$f":"'DATA (Real)'!L270","v":0},{"$f":"'DATA (Real)'!M270","v":0},{"$f":"'DATA (Real)'!N270","v":0},{"$f":"'DATA (Real)'!O270","v":0},{"$f":"'DATA (Real)'!P270","v":0},{"$f":"'DATA (Real)'!Q270","v":0},{"$f":"'DATA (Real)'!R270","v":0},{"$f":"'DATA (Real)'!S270","v":0},{"$f":"'DATA (Real)'!T270","v":0},{"$f":"'DATA (Real)'!U270","v":0},{"$f":"'DATA (Real)'!V270","v":0},{"$f":"'DATA (Real)'!W270","v":0},{"$f":"'DATA (Real)'!X270","v":0},{"$f":"'DATA (Real)'!Y270","v":0},{"$f":"'DATA (Real)'!Z270","v":0},{"$f":"'DATA (Real)'!AA270","v":0},{"$f":"'DATA (Real)'!AB270","v":0},{"$f":"'DATA (Real)'!AC270","v":0},{"$f":"'DATA (Real)'!AD270","v":0},{"$f":"'DATA (Real)'!AE270","v":0},{"$f":"'DATA (Real)'!AF270","v":0},{"$f":"'DATA (Real)'!AG270","v":0},{"$f":"'DATA (Real)'!AH270","v":0},{"$f":"'DATA (Real)'!AI270","v":0},{"$f":"'DATA (Real)'!AJ270","v":0},{"$f":"'DATA (Real)'!AK270","v":0},{"$f":"'DATA (Real)'!AL270","v":0},{"$f":"'DATA (Real)'!AM270","v":0},{"$f":"'DATA (Real)'!AN270","v":0},{"$f":"'DATA (Real)'!AO270","v":0},{"$f":"'DATA (Real)'!AP270","v":0},{"$f":"'DATA (Real)'!AQ270","v":0},{"$f":"'DATA (Real)'!AR270","v":0},{"$f":"'DATA (Real)'!AS270","v":0},{"$f":"'DATA (Real)'!AT270","v":0},{"$f":"'DATA (Real)'!AU270","v":0},{"$f":"'DATA (Real)'!AV270","v":0},{"$f":"'DATA (Real)'!AW270","v":0},{"$f":"'DATA (Real)'!AX270","v":0},{"$f":"'DATA (Real)'!AY270","v":0},{"$f":"'DATA (Real)'!AZ270","v":0},{"$f":"'DATA (Real)'!BA270","v":0},{"$f":"'DATA (Real)'!BB270","v":0},{"$f":"'DATA (Real)'!BC270","v":0},{"$f":"'DATA (Real)'!BD270","v":0},{"$f":"'DATA (Real)'!BE270","v":0},{"$f":"'DATA (Real)'!BF270","v":0},{"$f":"'DATA (Real)'!BG270","v":0},{"$f":"'DATA (Real)'!BH270","v":0},{"$f":"'DATA (Real)'!BI270","v":0},{"$f":"'DATA (Real)'!BJ270","v":0},{"$f":"'DATA (Real)'!BK270","v":0},{"$f":"'DATA (Real)'!BL270","v":0},{"$f":"'DATA (Real)'!BM270","v":0},{"$f":"'DATA (Real)'!BN270","v":0},{"$f":"'DATA (Real)'!BO270","v":0},{"$f":"'DATA (Real)'!BP270","v":0},{"$f":"'DATA (Real)'!BQ270","v":0},{"$f":"'DATA (Real)'!BR270","v":0},{"$f":"'DATA (Real)'!BS270","v":0},{"$f":"'DATA (Real)'!BT270","v":0},{"$f":"'DATA (Real)'!BU270","v":0},{"$f":"'DATA (Real)'!BV270","v":0},{"$f":"'DATA (Real)'!BW270","v":0},{"$f":"'DATA (Real)'!BX270","v":0}]
[null,null,{"$f":"'DATA (Real)'!C271","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D271","v":0},{"$f":"'DATA (Real)'!E271","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,{"$f":"'DATA (Real)'!H271","v":0},{"$f":"'DATA (Real)'!I271","v":0},{"$f":"'DATA (Real)'!J271","v":0},{"$f":"'DATA (Real)'!K271","v":0},{"$f":"'DATA (Real)'!L271","v":0},{"$f":"'DATA (Real)'!M271","v":0},{"$f":"'DATA (Real)'!N271","v":0},{"$f":"'DATA (Real)'!O271","v":0},{"$f":"'DATA (Real)'!P271","v":0},{"$f":"'DATA (Real)'!Q271","v":0},{"$f":"'DATA (Real)'!R271","v":0},{"$f":"'DATA (Real)'!S271","v":0},{"$f":"'DATA (Real)'!T271","v":0},{"$f":"'DATA (Real)'!U271","v":0},{"$f":"'DATA (Real)'!V271","v":0},{"$f":"'DATA (Real)'!W271","v":0},{"$f":"'DATA (Real)'!X271","v":0},{"$f":"'DATA (Real)'!Y271","v":0},{"$f":"'DATA (Real)'!Z271","v":0},{"$f":"'DATA (Real)'!AA271","v":0},{"$f":"'DATA (Real)'!AB271","v":0},{"$f":"'DATA (Real)'!AC271","v":0},{"$f":"'DATA (Real)'!AD271","v":0},{"$f":"'DATA (Real)'!AE271","v":0},{"$f":"'DATA (Real)'!AF271","v":0},{"$f":"'DATA (Real)'!AG271","v":0},{"$f":"'DATA (Real)'!AH271","v":0},{"$f":"'DATA (Real)'!AI271","v":0},{"$f":"'DATA (Real)'!AJ271","v":0},{"$f":"'DATA (Real)'!AK271","v":0},{"$f":"'DATA (Real)'!AL271","v":0},{"$f":"'DATA (Real)'!AM271","v":0},{"$f":"'DATA (Real)'!AN271","v":0},{"$f":"'DATA (Real)'!AO271","v":0},{"$f":"'DATA (Real)'!AP271","v":0},{"$f":"'DATA (Real)'!AQ271","v":0},{"$f":"'DATA (Real)'!AR271","v":0},{"$f":"'DATA (Real)'!AS271","v":0},{"$f":"'DATA (Real)'!AT271","v":0},{"$f":"'DATA (Real)'!AU271","v":0},{"$f":"'DATA (Real)'!AV271","v":0},{"$f":"'DATA (Real)'!AW271","v":0},{"$f":"'DATA (Real)'!AX271","v":0},{"$f":"'DATA (Real)'!AY271","v":0},{"$f":"'DATA (Real)'!AZ271","v":0},{"$f":"'DATA (Real)'!BA271","v":0},{"$f":"'DATA (Real)'!BB271","v":0},{"$f":"'DATA (Real)'!BC271","v":0},{"$f":"'DATA (Real)'!BD271","v":0},{"$f":"'DATA (Real)'!BE271","v":0},{"$f":"'DATA (Real)'!BF271","v":0},{"$f":"'DATA (Real)'!BG271","v":0},{"$f":"'DATA (Real)'!BH271","v":0},{"$f":"'DATA (Real)'!BI271","v":0},{"$f":"'DATA (Real)'!BJ271","v":0},{"$f":"'DATA (Real)'!BK271","v":0},{"$f":"'DATA (Real)'!BL271","v":0},{"$f":"'DATA (Real)'!BM271","v":0},{"$f":"'DATA (Real)'!BN271","v":0},{"$f":"'DATA (Real)'!BO271","v":0},{"$f":"'DATA (Real)'!BP271","v":0},{"$f":"'DATA (Real)'!BQ271","v":0},{"$f":"'DATA (Real)'!BR271","v":0},{"$f":"'DATA (Real)'!BS271","v":0},{"$f":"'DATA (Real)'!BT271","v":0},{"$f":"'DATA (Real)'!BU271","v":0},{"$f":"'DATA (Real)'!BV271","v":0},{"$f":"'DATA (Real)'!BW271","v":0},{"$f":"'DATA (Real)'!BX271","v":0}]
[]
[null,{"$f":"D277","v":"PTC Value ($/MWh)"},null,{"$f":"'DATA (Real)'!D273","v":"PTC Value ($/MWh)"}]
[null,null,{"$f":"'DATA (Real)'!C274","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D274","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E274","v":"Distribution Scale 4hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H274*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I274*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J274*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K274*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L274*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M274*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N274*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O274*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P274*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q274*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R274*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S274*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T274*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U274*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V274*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W274*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X274*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y274*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z274*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA274*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB274*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC274*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD274*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE274*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF274*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG274*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH274*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI274*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ274*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK274*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL274*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM274*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN274*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO274*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP274*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ274*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR274*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS274*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT274*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU274*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV274*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW274*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX274*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY274*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ274*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA274*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB274*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC274*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD274*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE274*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF274*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG274*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH274*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI274*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ274*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK274*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL274*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM274*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN274*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO274*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP274*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ274*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR274*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS274*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT274*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU274*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV274*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW274*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX274*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C275","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D275","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E275","v":"Distribution Scale 8hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H275*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I275*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J275*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K275*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L275*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M275*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N275*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O275*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P275*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q275*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R275*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S275*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T275*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U275*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V275*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W275*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X275*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y275*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z275*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA275*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB275*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC275*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD275*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE275*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF275*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG275*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH275*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI275*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ275*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK275*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL275*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM275*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN275*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO275*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP275*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ275*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR275*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS275*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT275*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU275*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV275*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW275*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX275*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY275*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ275*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA275*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB275*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC275*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD275*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE275*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF275*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG275*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH275*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI275*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ275*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK275*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL275*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM275*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN275*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO275*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP275*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ275*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR275*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS275*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT275*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU275*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV275*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW275*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX275*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C276","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D276","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E276","v":"4hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H276*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I276*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J276*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K276*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L276*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M276*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N276*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O276*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P276*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q276*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R276*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S276*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T276*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U276*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V276*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W276*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X276*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y276*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z276*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA276*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB276*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC276*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD276*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE276*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF276*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG276*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH276*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI276*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ276*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK276*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL276*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM276*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN276*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO276*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP276*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ276*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR276*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS276*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT276*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU276*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV276*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW276*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX276*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY276*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ276*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA276*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB276*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC276*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD276*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE276*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF276*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG276*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH276*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI276*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ276*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK276*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL276*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM276*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN276*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO276*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP276*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ276*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR276*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS276*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT276*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU276*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV276*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW276*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX276*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C277","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D277","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E277","v":"8hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H277*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I277*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J277*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K277*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L277*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M277*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N277*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O277*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P277*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q277*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R277*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S277*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T277*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U277*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V277*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W277*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X277*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y277*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z277*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA277*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB277*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC277*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD277*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE277*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF277*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG277*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH277*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI277*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ277*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK277*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL277*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM277*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN277*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO277*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP277*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ277*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR277*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS277*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT277*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU277*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV277*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW277*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX277*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY277*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ277*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA277*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB277*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC277*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD277*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE277*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF277*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG277*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH277*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI277*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ277*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK277*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL277*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM277*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN277*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO277*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP277*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ277*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR277*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS277*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT277*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU277*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV277*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW277*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX277*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C278","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D278","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E278","v":"16hr Lithium-Ion"},null,null,{"$f":"'DATA (Real)'!H278*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I278*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J278*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K278*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L278*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M278*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N278*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O278*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P278*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q278*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R278*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S278*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T278*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U278*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V278*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W278*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X278*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y278*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z278*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA278*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB278*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC278*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD278*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE278*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF278*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG278*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH278*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI278*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ278*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK278*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL278*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM278*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN278*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO278*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP278*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ278*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR278*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS278*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT278*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU278*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV278*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW278*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX278*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY278*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ278*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA278*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB278*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC278*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD278*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE278*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF278*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG278*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH278*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI278*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ278*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK278*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL278*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM278*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN278*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO278*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP278*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ278*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR278*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS278*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT278*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU278*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV278*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW278*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX278*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C279","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D279","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E279","v":"4 hr Vanadium Flow Battery"},null,null,{"$f":"'DATA (Real)'!H279*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I279*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J279*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K279*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L279*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M279*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N279*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O279*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P279*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q279*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R279*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S279*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T279*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U279*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V279*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W279*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X279*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y279*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z279*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA279*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB279*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC279*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD279*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE279*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF279*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG279*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH279*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI279*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ279*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK279*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL279*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM279*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN279*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO279*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP279*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ279*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR279*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS279*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT279*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU279*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV279*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW279*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX279*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY279*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ279*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA279*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB279*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC279*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD279*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE279*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF279*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG279*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH279*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI279*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ279*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK279*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL279*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM279*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN279*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO279*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP279*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ279*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR279*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS279*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT279*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU279*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV279*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW279*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX279*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C280","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D280","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E280","v":"4 hr Zinc Bromide Flow Battery"},null,null,{"$f":"'DATA (Real)'!H280*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I280*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J280*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K280*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L280*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M280*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N280*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O280*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P280*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q280*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R280*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S280*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T280*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U280*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V280*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W280*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X280*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y280*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z280*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA280*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB280*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC280*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD280*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE280*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF280*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG280*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH280*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI280*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ280*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK280*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL280*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM280*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN280*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO280*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP280*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ280*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR280*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS280*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT280*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU280*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV280*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW280*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX280*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY280*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ280*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA280*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB280*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC280*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD280*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE280*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF280*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG280*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH280*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI280*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ280*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK280*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL280*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM280*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN280*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO280*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP280*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ280*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR280*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS280*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT280*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU280*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV280*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW280*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX280*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C281","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D281","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E281","v":"100hr Iron Oxide"},null,null,{"$f":"'DATA (Real)'!H281*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I281*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J281*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K281*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L281*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M281*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N281*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O281*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P281*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q281*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R281*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S281*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T281*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U281*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V281*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W281*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X281*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y281*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z281*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA281*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB281*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC281*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD281*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE281*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF281*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG281*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH281*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI281*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ281*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK281*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL281*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM281*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN281*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO281*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP281*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ281*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR281*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS281*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT281*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU281*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV281*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW281*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX281*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY281*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ281*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA281*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB281*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC281*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD281*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE281*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF281*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG281*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH281*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI281*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ281*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK281*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL281*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM281*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN281*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO281*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP281*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ281*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR281*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS281*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT281*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU281*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV281*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW281*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX281*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C282","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D282","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E282","v":"Liquid Air"},null,null,{"$f":"'DATA (Real)'!H282*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I282*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J282*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K282*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L282*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M282*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N282*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O282*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P282*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q282*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R282*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S282*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T282*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U282*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V282*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W282*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X282*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y282*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z282*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA282*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB282*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC282*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD282*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE282*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF282*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG282*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH282*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI282*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ282*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK282*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL282*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM282*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN282*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO282*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP282*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ282*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR282*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS282*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT282*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU282*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV282*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW282*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX282*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY282*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ282*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA282*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB282*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC282*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD282*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE282*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF282*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG282*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH282*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI282*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ282*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK282*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL282*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM282*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN282*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO282*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP282*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ282*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR282*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS282*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT282*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU282*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV282*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW282*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX282*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C283","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D283","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E283","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},null,null,{"$f":"'DATA (Real)'!H283*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I283*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J283*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K283*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L283*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M283*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N283*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O283*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P283*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q283*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R283*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S283*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T283*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U283*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V283*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W283*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X283*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y283*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z283*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA283*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB283*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC283*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD283*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE283*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF283*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG283*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH283*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI283*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ283*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK283*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL283*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM283*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN283*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO283*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP283*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ283*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR283*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS283*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT283*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU283*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV283*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW283*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX283*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY283*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ283*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA283*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB283*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC283*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD283*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE283*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF283*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG283*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH283*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI283*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ283*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK283*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL283*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM283*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN283*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO283*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP283*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ283*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR283*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS283*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT283*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU283*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV283*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW283*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX283*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C284","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D284","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E284","v":"Pumped Hydro (16 hr/ 100 MW)"},null,null,{"$f":"'DATA (Real)'!H284*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I284*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J284*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K284*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L284*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M284*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N284*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O284*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P284*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q284*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R284*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S284*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T284*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U284*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V284*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W284*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X284*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y284*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z284*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA284*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB284*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC284*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD284*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE284*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF284*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG284*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH284*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI284*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ284*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK284*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL284*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM284*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN284*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO284*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP284*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ284*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR284*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS284*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT284*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU284*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV284*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW284*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX284*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY284*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ284*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA284*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB284*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC284*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD284*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE284*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF284*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG284*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH284*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI284*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ284*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK284*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL284*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM284*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN284*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO284*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP284*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ284*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR284*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS284*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT284*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU284*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV284*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW284*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX284*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C285","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D285","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E285","v":"Pumped Hyrdo (24 hr/ 100 MW)"},null,null,{"$f":"'DATA (Real)'!H285*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I285*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J285*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K285*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L285*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M285*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N285*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O285*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P285*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q285*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R285*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S285*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T285*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U285*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V285*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W285*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X285*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y285*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z285*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA285*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB285*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC285*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD285*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE285*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF285*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG285*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH285*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI285*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ285*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK285*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL285*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM285*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN285*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO285*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP285*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ285*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR285*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS285*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT285*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU285*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV285*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW285*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX285*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY285*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ285*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA285*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB285*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC285*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD285*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE285*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF285*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG285*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH285*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI285*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ285*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK285*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL285*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM285*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN285*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO285*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP285*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ285*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR285*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS285*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT285*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU285*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV285*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW285*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX285*BX$4/$H$4","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C286","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D286","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E286","v":"Wood Biomass"},null,null,{"$f":"'DATA (Real)'!H286*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I286*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J286*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K286*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L286*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M286*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N286*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O286*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P286*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q286*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R286*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S286*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T286*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U286*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V286*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W286*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X286*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y286*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z286*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA286*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB286*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC286*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD286*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE286*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF286*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG286*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH286*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI286*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ286*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK286*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL286*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM286*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN286*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO286*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP286*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ286*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR286*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS286*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT286*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU286*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV286*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW286*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX286*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY286*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ286*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA286*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB286*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC286*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD286*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE286*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF286*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG286*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH286*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI286*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ286*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK286*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL286*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM286*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN286*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO286*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP286*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ286*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR286*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS286*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT286*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU286*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV286*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW286*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX286*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C287","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D287","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E287","v":"Rathdrum CT 2055 Uprates two unit operation"},null,null,{"$f":"'DATA (Real)'!H287*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I287*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J287*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K287*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L287*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M287*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N287*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O287*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P287*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q287*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R287*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S287*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T287*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U287*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V287*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W287*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X287*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y287*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z287*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA287*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB287*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC287*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD287*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE287*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF287*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG287*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH287*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI287*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ287*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK287*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL287*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM287*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN287*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO287*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP287*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ287*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR287*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS287*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT287*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU287*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV287*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW287*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX287*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY287*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ287*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA287*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB287*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC287*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD287*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE287*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF287*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG287*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH287*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI287*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ287*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK287*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL287*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM287*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN287*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO287*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP287*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ287*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR287*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS287*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT287*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU287*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV287*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW287*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX287*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C288","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D288","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E288","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,null,{"$f":"'DATA (Real)'!H288*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I288*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J288*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K288*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L288*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M288*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N288*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O288*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P288*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q288*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R288*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S288*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T288*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U288*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V288*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W288*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X288*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y288*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z288*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA288*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB288*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC288*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD288*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE288*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF288*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG288*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH288*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI288*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ288*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK288*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL288*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM288*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN288*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO288*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP288*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ288*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR288*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS288*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT288*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU288*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV288*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW288*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX288*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY288*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ288*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA288*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB288*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC288*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD288*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE288*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF288*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG288*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH288*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI288*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ288*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK288*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL288*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM288*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN288*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO288*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP288*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ288*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR288*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS288*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT288*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU288*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV288*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW288*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX288*BX$4/$H$4","v":0}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C289","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D289","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E289","v":"NW Wind On System (Share)"},null,null,{"$f":"'DATA (Real)'!H289*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I289*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J289*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K289*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L289*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M289*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N289*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O289*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P289*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q289*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R289*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S289*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T289*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U289*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V289*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W289*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X289*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y289*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z289*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA289*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB289*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC289*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD289*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE289*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF289*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG289*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH289*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI289*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ289*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK289*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL289*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM289*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN289*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO289*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP289*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ289*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR289*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS289*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT289*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU289*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV289*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW289*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX289*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY289*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ289*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA289*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB289*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC289*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD289*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE289*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF289*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG289*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH289*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI289*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ289*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK289*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL289*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM289*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN289*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO289*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP289*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ289*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR289*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS289*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT289*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU289*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV289*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW289*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX289*BX$4/$H$4","v":115.5624571582986}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C290","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D290","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E290","v":"NW Wind Off System"},null,null,{"$f":"'DATA (Real)'!H290*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I290*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J290*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K290*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L290*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M290*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N290*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O290*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P290*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q290*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R290*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S290*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T290*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U290*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V290*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W290*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X290*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y290*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z290*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA290*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB290*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC290*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD290*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE290*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF290*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG290*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH290*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI290*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ290*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK290*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL290*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM290*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN290*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO290*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP290*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ290*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR290*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS290*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT290*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU290*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV290*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW290*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX290*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY290*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ290*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA290*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB290*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC290*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD290*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE290*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF290*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG290*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH290*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI290*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ290*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK290*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL290*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM290*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN290*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO290*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP290*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ290*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR290*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS290*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT290*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU290*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV290*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW290*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX290*BX$4/$H$4","v":115.5624571582986}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C291","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D291","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E291","v":"Wind Montana"},null,null,{"$f":"'DATA (Real)'!H291*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I291*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J291*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K291*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L291*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M291*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N291*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O291*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P291*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q291*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R291*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S291*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T291*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U291*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V291*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W291*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X291*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y291*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z291*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA291*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB291*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC291*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD291*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE291*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF291*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG291*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH291*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI291*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ291*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK291*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL291*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM291*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN291*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO291*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP291*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ291*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR291*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS291*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT291*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU291*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV291*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW291*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX291*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY291*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ291*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA291*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB291*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC291*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD291*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE291*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF291*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG291*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH291*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI291*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ291*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK291*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL291*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM291*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN291*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO291*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP291*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ291*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR291*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS291*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT291*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU291*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV291*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW291*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX291*BX$4/$H$4","v":115.5624571582986}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C292","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D292","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E292","v":"Off Shore Wind (Share)"},null,null,{"$f":"'DATA (Real)'!H292*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I292*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J292*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K292*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L292*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M292*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N292*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O292*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P292*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q292*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R292*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S292*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T292*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U292*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V292*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W292*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X292*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y292*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z292*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA292*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB292*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC292*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD292*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE292*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF292*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG292*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH292*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI292*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ292*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK292*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL292*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM292*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN292*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO292*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP292*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ292*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR292*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS292*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT292*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU292*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV292*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW292*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX292*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY292*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ292*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA292*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB292*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC292*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD292*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE292*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF292*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG292*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH292*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI292*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ292*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK292*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL292*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM292*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN292*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO292*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP292*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ292*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR292*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS292*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT292*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU292*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV292*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW292*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX292*BX$4/$H$4","v":115.5624571582986}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C293","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D293","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E293","v":"Small Modular Reactor (share)"},null,null,{"$f":"'DATA (Real)'!H293*H$4/$H$4","v":18},{"$f":"'DATA (Real)'!I293*I$4/$H$4","v":18.570959999999999},{"$f":"'DATA (Real)'!J293*J$4/$H$4","v":19.007803144499995},{"$f":"'DATA (Real)'!K293*K$4/$H$4","v":19.432310748060498},{"$f":"'DATA (Real)'!L293*L$4/$H$4","v":19.86629902143385},{"$f":"'DATA (Real)'!M293*M$4/$H$4","v":20.309979699579205},{"$f":"'DATA (Real)'!N293*N$4/$H$4","v":20.756799252969948},{"$f":"'DATA (Real)'!O293*O$4/$H$4","v":21.213448836535289},{"$f":"'DATA (Real)'!P293*P$4/$H$4","v":21.680144710939064},{"$f":"'DATA (Real)'!Q293*Q$4/$H$4","v":22.15710789457972},{"$f":"'DATA (Real)'!R293*R$4/$H$4","v":22.644564268260478},{"$f":"'DATA (Real)'!S293*S$4/$H$4","v":23.14274468216221},{"$f":"'DATA (Real)'!T293*T$4/$H$4","v":23.651885065169779},{"$f":"'DATA (Real)'!U293*U$4/$H$4","v":24.17222653660351},{"$f":"'DATA (Real)'!V293*V$4/$H$4","v":24.704015520408788},{"$f":"'DATA (Real)'!W293*W$4/$H$4","v":25.24750386185778},{"$f":"'DATA (Real)'!X293*X$4/$H$4","v":25.802948946818653},{"$f":"'DATA (Real)'!Y293*Y$4/$H$4","v":26.370613823648664},{"$f":"'DATA (Real)'!Z293*Z$4/$H$4","v":26.950767327768936},{"$f":"'DATA (Real)'!AA293*AA$4/$H$4","v":27.543684208979851},{"$f":"'DATA (Real)'!AB293*AB$4/$H$4","v":28.149645261577408},{"$f":"'DATA (Real)'!AC293*AC$4/$H$4","v":28.768937457332111},{"$f":"'DATA (Real)'!AD293*AD$4/$H$4","v":29.401854081393417},{"$f":"'DATA (Real)'!AE293*AE$4/$H$4","v":30.048694871184075},{"$f":"'DATA (Real)'!AF293*AF$4/$H$4","v":30.709766158350124},{"$f":"'DATA (Real)'!AG293*AG$4/$H$4","v":31.385381013833825},{"$f":"'DATA (Real)'!AH293*AH$4/$H$4","v":32.075859396138171},{"$f":"'DATA (Real)'!AI293*AI$4/$H$4","v":32.781528302853211},{"$f":"'DATA (Real)'!AJ293*AJ$4/$H$4","v":33.502721925515978},{"$f":"'DATA (Real)'!AK293*AK$4/$H$4","v":34.239781807877328},{"$f":"'DATA (Real)'!AL293*AL$4/$H$4","v":34.993057007650634},{"$f":"'DATA (Real)'!AM293*AM$4/$H$4","v":35.762904261818946},{"$f":"'DATA (Real)'!AN293*AN$4/$H$4","v":36.549688155578963},{"$f":"'DATA (Real)'!AO293*AO$4/$H$4","v":37.353781295001696},{"$f":"'DATA (Real)'!AP293*AP$4/$H$4","v":38.175564483491733},{"$f":"'DATA (Real)'!AQ293*AQ$4/$H$4","v":39.01542690212856},{"$f":"'DATA (Real)'!AR293*AR$4/$H$4","v":39.873766293975386},{"$f":"'DATA (Real)'!AS293*AS$4/$H$4","v":40.750989152442841},{"$f":"'DATA (Real)'!AT293*AT$4/$H$4","v":41.64751091379658},{"$f":"'DATA (Real)'!AU293*AU$4/$H$4","v":42.563756153900108},{"$f":"'DATA (Real)'!AV293*AV$4/$H$4","v":43.500158789285912},{"$f":"'DATA (Real)'!AW293*AW$4/$H$4","v":44.457162282650209},{"$f":"'DATA (Real)'!AX293*AX$4/$H$4","v":45.435219852868514},{"$f":"'DATA (Real)'!AY293*AY$4/$H$4","v":46.434794689631623},{"$f":"'DATA (Real)'!AZ293*AZ$4/$H$4","v":47.456360172803514},{"$f":"'DATA (Real)'!BA293*BA$4/$H$4","v":48.500400096605198},{"$f":"'DATA (Real)'!BB293*BB$4/$H$4","v":49.567408898730513},{"$f":"'DATA (Real)'!BC293*BC$4/$H$4","v":50.657891894502583},{"$f":"'DATA (Real)'!BD293*BD$4/$H$4","v":51.772365516181637},{"$f":"'DATA (Real)'!BE293*BE$4/$H$4","v":52.911357557537627},{"$f":"'DATA (Real)'!BF293*BF$4/$H$4","v":54.075407423803469},{"$f":"'DATA (Real)'!BG293*BG$4/$H$4","v":55.265066387127135},{"$f":"'DATA (Real)'!BH293*BH$4/$H$4","v":56.480897847643938},{"$f":"'DATA (Real)'!BI293*BI$4/$H$4","v":57.723477600292107},{"$f":"'DATA (Real)'!BJ293*BJ$4/$H$4","v":58.993394107498524},{"$f":"'DATA (Real)'!BK293*BK$4/$H$4","v":60.291248777863501},{"$f":"'DATA (Real)'!BL293*BL$4/$H$4","v":61.617656250976495},{"$f":"'DATA (Real)'!BM293*BM$4/$H$4","v":62.973244688497985},{"$f":"'DATA (Real)'!BN293*BN$4/$H$4","v":64.358656071644944},{"$f":"'DATA (Real)'!BO293*BO$4/$H$4","v":65.774546505221139},{"$f":"'DATA (Real)'!BP293*BP$4/$H$4","v":67.22158652833599},{"$f":"'DATA (Real)'!BQ293*BQ$4/$H$4","v":68.700461431959383},{"$f":"'DATA (Real)'!BR293*BR$4/$H$4","v":70.211871583462496},{"$f":"'DATA (Real)'!BS293*BS$4/$H$4","v":71.756532758298675},{"$f":"'DATA (Real)'!BT293*BT$4/$H$4","v":73.335176478981253},{"$f":"'DATA (Real)'!BU293*BU$4/$H$4","v":74.948550361518826},{"$f":"'DATA (Real)'!BV293*BV$4/$H$4","v":76.59741846947226},{"$f":"'DATA (Real)'!BW293*BW$4/$H$4","v":78.28256167580065},{"$f":"'DATA (Real)'!BX293*BX$4/$H$4","v":80.00477803266827}]
[null,"CPI Inflator",{"$f":"'DATA (Real)'!C294","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D294","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E294","v":"Geothermal (Off System)"},null,null,{"$f":"'DATA (Real)'!H294*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I294*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J294*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K294*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L294*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M294*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N294*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O294*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P294*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q294*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R294*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S294*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T294*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U294*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V294*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W294*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X294*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y294*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z294*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA294*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB294*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC294*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD294*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE294*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF294*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG294*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH294*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI294*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ294*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK294*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL294*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM294*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN294*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO294*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP294*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ294*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR294*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS294*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT294*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU294*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV294*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW294*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX294*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY294*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ294*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA294*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB294*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC294*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD294*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE294*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF294*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG294*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH294*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI294*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ294*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK294*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL294*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM294*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN294*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO294*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP294*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ294*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR294*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS294*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT294*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU294*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV294*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW294*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX294*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C295","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D295","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E295","v":"New Residential Solar"},null,null,{"$f":"'DATA (Real)'!H295*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I295*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J295*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K295*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L295*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M295*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N295*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O295*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P295*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q295*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R295*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S295*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T295*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U295*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V295*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W295*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X295*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y295*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z295*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA295*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB295*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC295*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD295*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE295*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF295*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG295*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH295*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI295*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ295*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK295*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL295*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM295*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN295*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO295*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP295*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ295*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR295*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS295*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT295*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU295*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV295*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW295*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX295*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY295*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ295*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA295*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB295*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC295*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD295*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE295*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF295*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG295*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH295*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI295*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ295*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK295*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL295*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM295*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN295*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO295*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP295*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ295*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR295*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS295*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT295*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU295*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV295*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW295*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX295*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C296","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D296","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E296","v":"New Residential Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H296*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I296*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J296*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K296*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L296*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M296*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N296*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O296*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P296*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q296*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R296*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S296*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T296*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U296*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V296*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W296*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X296*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y296*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z296*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA296*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB296*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC296*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD296*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE296*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF296*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG296*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH296*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI296*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ296*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK296*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL296*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM296*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN296*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO296*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP296*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ296*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR296*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS296*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT296*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU296*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV296*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW296*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX296*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY296*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ296*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA296*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB296*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC296*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD296*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE296*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF296*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG296*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH296*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI296*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ296*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK296*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL296*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM296*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN296*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO296*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP296*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ296*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR296*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS296*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT296*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU296*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV296*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW296*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX296*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C297","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D297","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E297","v":"Existing Residential Solar"},null,null,{"$f":"'DATA (Real)'!H297*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I297*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J297*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K297*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L297*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M297*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N297*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O297*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P297*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q297*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R297*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S297*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T297*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U297*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V297*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W297*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X297*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y297*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z297*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA297*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB297*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC297*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD297*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE297*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF297*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG297*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH297*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI297*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ297*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK297*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL297*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM297*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN297*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO297*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP297*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ297*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR297*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS297*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT297*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU297*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV297*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW297*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX297*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY297*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ297*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA297*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB297*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC297*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD297*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE297*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF297*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG297*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH297*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI297*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ297*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK297*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL297*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM297*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN297*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO297*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP297*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ297*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR297*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS297*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT297*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU297*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV297*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW297*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX297*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C298","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D298","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E298","v":"Existing Residential Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H298*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I298*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J298*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K298*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L298*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M298*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N298*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O298*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P298*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q298*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R298*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S298*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T298*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U298*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V298*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W298*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X298*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y298*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z298*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA298*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB298*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC298*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD298*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE298*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF298*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG298*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH298*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI298*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ298*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK298*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL298*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM298*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN298*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO298*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP298*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ298*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR298*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS298*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT298*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU298*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV298*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW298*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX298*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY298*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ298*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA298*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB298*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC298*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD298*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE298*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF298*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG298*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH298*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI298*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ298*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK298*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL298*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM298*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN298*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO298*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP298*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ298*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR298*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS298*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT298*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU298*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV298*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW298*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX298*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C299","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D299","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E299","v":"Commercial Solar"},null,null,{"$f":"'DATA (Real)'!H299*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I299*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J299*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K299*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L299*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M299*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N299*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O299*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P299*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q299*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R299*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S299*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T299*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U299*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V299*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W299*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X299*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y299*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z299*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA299*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB299*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC299*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD299*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE299*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF299*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG299*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH299*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI299*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ299*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK299*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL299*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM299*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN299*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO299*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP299*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ299*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR299*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS299*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT299*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU299*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV299*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW299*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX299*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY299*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ299*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA299*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB299*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC299*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD299*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE299*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF299*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG299*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH299*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI299*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ299*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK299*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL299*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM299*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN299*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO299*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP299*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ299*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR299*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS299*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT299*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU299*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV299*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW299*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX299*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C300","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D300","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E300","v":"Commercial Solar + Storage"},null,null,{"$f":"'DATA (Real)'!H300*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I300*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J300*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K300*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L300*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M300*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N300*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O300*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P300*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q300*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R300*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S300*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T300*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U300*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V300*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W300*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X300*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y300*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z300*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA300*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB300*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC300*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD300*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE300*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF300*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG300*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH300*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI300*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ300*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK300*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL300*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM300*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN300*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO300*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP300*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ300*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR300*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS300*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT300*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU300*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV300*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW300*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX300*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY300*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ300*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA300*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB300*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC300*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD300*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE300*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF300*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG300*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH300*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI300*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ300*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK300*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL300*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM300*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN300*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO300*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP300*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ300*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR300*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS300*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT300*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU300*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV300*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW300*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX300*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C301","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D301","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E301","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,null,{"$f":"'DATA (Real)'!H301*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I301*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J301*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K301*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L301*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M301*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N301*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O301*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P301*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q301*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R301*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S301*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T301*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U301*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V301*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W301*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X301*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y301*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z301*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA301*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB301*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC301*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD301*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE301*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF301*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG301*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH301*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI301*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ301*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK301*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL301*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM301*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN301*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO301*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP301*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ301*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR301*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS301*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT301*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU301*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV301*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW301*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX301*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY301*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ301*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA301*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB301*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC301*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD301*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE301*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF301*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG301*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH301*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI301*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ301*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK301*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL301*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM301*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN301*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO301*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP301*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ301*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR301*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS301*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT301*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU301*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV301*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW301*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX301*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C302","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D302","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E302","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"},null,null,{"$f":"'DATA (Real)'!H302*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I302*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J302*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K302*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L302*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M302*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N302*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O302*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P302*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q302*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R302*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S302*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T302*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U302*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V302*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W302*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X302*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y302*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z302*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA302*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB302*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC302*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD302*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE302*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF302*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG302*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH302*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI302*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ302*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK302*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL302*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM302*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN302*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO302*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP302*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ302*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR302*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS302*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT302*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU302*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV302*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW302*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX302*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY302*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ302*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA302*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB302*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC302*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD302*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE302*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF302*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG302*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH302*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI302*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ302*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK302*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL302*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM302*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN302*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO302*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP302*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ302*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR302*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS302*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT302*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU302*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV302*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW302*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX302*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C303","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D303","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E303","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},null,null,{"$f":"'DATA (Real)'!H303*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I303*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J303*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K303*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L303*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M303*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N303*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O303*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P303*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q303*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R303*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S303*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T303*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U303*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V303*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W303*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X303*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y303*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z303*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA303*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB303*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC303*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD303*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE303*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF303*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG303*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH303*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI303*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ303*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK303*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL303*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM303*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN303*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO303*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP303*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ303*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR303*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS303*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT303*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU303*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV303*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW303*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX303*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY303*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ303*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA303*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB303*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC303*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD303*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE303*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF303*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG303*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH303*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI303*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ303*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK303*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL303*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM303*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN303*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO303*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP303*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ303*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR303*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS303*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT303*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU303*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV303*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW303*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX303*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C304","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D304","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E304","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,null,{"$f":"'DATA (Real)'!H304*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I304*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J304*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K304*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L304*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M304*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N304*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O304*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P304*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q304*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R304*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S304*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T304*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U304*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V304*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W304*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X304*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y304*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z304*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA304*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB304*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC304*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD304*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE304*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF304*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG304*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH304*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI304*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ304*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK304*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL304*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM304*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN304*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO304*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP304*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ304*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR304*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS304*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT304*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU304*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV304*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW304*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX304*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY304*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ304*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA304*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB304*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC304*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD304*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE304*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF304*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG304*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH304*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI304*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ304*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK304*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL304*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM304*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN304*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO304*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP304*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ304*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR304*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS304*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT304*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU304*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV304*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW304*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX304*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C305","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D305","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E305","v":"100 MW/400 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H305*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I305*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J305*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K305*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L305*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M305*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N305*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O305*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P305*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q305*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R305*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S305*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T305*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U305*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V305*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W305*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X305*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y305*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z305*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA305*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB305*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC305*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD305*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE305*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF305*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG305*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH305*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI305*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ305*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK305*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL305*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM305*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN305*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO305*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP305*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ305*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR305*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS305*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT305*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU305*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV305*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW305*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX305*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY305*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ305*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA305*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB305*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC305*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD305*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE305*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF305*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG305*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH305*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI305*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ305*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK305*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL305*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM305*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN305*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO305*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP305*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ305*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR305*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS305*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT305*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU305*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV305*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW305*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX305*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C306","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D306","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E306","v":"100 MW/200 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H306*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I306*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J306*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K306*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L306*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M306*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N306*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O306*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P306*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q306*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R306*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S306*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T306*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U306*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V306*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W306*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X306*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y306*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z306*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA306*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB306*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC306*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD306*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE306*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF306*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG306*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH306*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI306*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ306*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK306*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL306*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM306*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN306*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO306*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP306*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ306*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR306*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS306*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT306*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU306*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV306*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW306*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX306*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY306*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ306*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA306*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB306*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC306*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD306*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE306*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF306*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG306*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH306*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI306*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ306*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK306*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL306*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM306*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN306*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO306*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP306*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ306*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR306*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS306*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT306*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU306*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV306*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW306*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX306*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C307","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D307","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E307","v":"50 MW/200 MWh Lithium-ion w/Solar"},null,null,{"$f":"'DATA (Real)'!H307*H$4/$H$4","v":26},{"$f":"'DATA (Real)'!I307*I$4/$H$4","v":26.824720000000003},{"$f":"'DATA (Real)'!J307*J$4/$H$4","v":27.455715653166664},{"$f":"'DATA (Real)'!K307*K$4/$H$4","v":28.068893302754049},{"$f":"'DATA (Real)'!L307*L$4/$H$4","v":28.695765253182227},{"$f":"'DATA (Real)'!M307*M$4/$H$4","v":29.336637343836628},{"$f":"'DATA (Real)'!N307*N$4/$H$4","v":29.982043365401037},{"$f":"'DATA (Real)'!O307*O$4/$H$4","v":30.641648319439856},{"$f":"'DATA (Real)'!P307*P$4/$H$4","v":31.315764582467537},{"$f":"'DATA (Real)'!Q307*Q$4/$H$4","v":32.004711403281817},{"$f":"'DATA (Real)'!R307*R$4/$H$4","v":32.708815054154023},{"$f":"'DATA (Real)'!S307*S$4/$H$4","v":33.428408985345413},{"$f":"'DATA (Real)'!T307*T$4/$H$4","v":34.163833983023011},{"$f":"'DATA (Real)'!U307*U$4/$H$4","v":34.915438330649515},{"$f":"'DATA (Real)'!V307*V$4/$H$4","v":35.683577973923803},{"$f":"'DATA (Real)'!W307*W$4/$H$4","v":36.468616689350128},{"$f":"'DATA (Real)'!X307*X$4/$H$4","v":37.270926256515828},{"$f":"'DATA (Real)'!Y307*Y$4/$H$4","v":38.090886634159183},{"$f":"'DATA (Real)'!Z307*Z$4/$H$4","v":38.928886140110684},{"$f":"'DATA (Real)'!AA307*AA$4/$H$4","v":39.785321635193114},{"$f":"'DATA (Real)'!AB307*AB$4/$H$4","v":40.660598711167367},{"$f":"'DATA (Real)'!AC307*AC$4/$H$4","v":41.55513188281305},{"$f":"'DATA (Real)'!AD307*AD$4/$H$4","v":42.469344784234934},{"$f":"'DATA (Real)'!AE307*AE$4/$H$4","v":43.403670369488104},{"$f":"'DATA (Real)'!AF307*AF$4/$H$4","v":44.358551117616848},{"$f":"'DATA (Real)'!AG307*AG$4/$H$4","v":45.334439242204418},{"$f":"'DATA (Real)'!AH307*AH$4/$H$4","v":46.331796905532912},{"$f":"'DATA (Real)'!AI307*AI$4/$H$4","v":47.351096437454636},{"$f":"'DATA (Real)'!AJ307*AJ$4/$H$4","v":48.392820559078636},{"$f":"'DATA (Real)'!AK307*AK$4/$H$4","v":49.457462611378361},{"$f":"'DATA (Real)'!AL307*AL$4/$H$4","v":50.545526788828695},{"$f":"'DATA (Real)'!AM307*AM$4/$H$4","v":51.657528378182924},{"$f":"'DATA (Real)'!AN307*AN$4/$H$4","v":52.793994002502949},{"$f":"'DATA (Real)'!AO307*AO$4/$H$4","v":53.955461870558018},{"$f":"'DATA (Real)'!AP307*AP$4/$H$4","v":55.142482031710287},{"$f":"'DATA (Real)'!AQ307*AQ$4/$H$4","v":56.355616636407916},{"$f":"'DATA (Real)'!AR307*AR$4/$H$4","v":57.595440202408888},{"$f":"'DATA (Real)'!AS307*AS$4/$H$4","v":58.862539886861882},{"$f":"'DATA (Real)'!AT307*AT$4/$H$4","v":60.157515764372846},{"$f":"'DATA (Real)'!AU307*AU$4/$H$4","v":61.480981111189045},{"$f":"'DATA (Real)'!AV307*AV$4/$H$4","v":62.833562695635202},{"$f":"'DATA (Real)'!AW307*AW$4/$H$4","v":64.215901074939183},{"$f":"'DATA (Real)'!AX307*AX$4/$H$4","v":65.62865089858785},{"$f":"'DATA (Real)'!AY307*AY$4/$H$4","v":67.072481218356785},{"$f":"'DATA (Real)'!AZ307*AZ$4/$H$4","v":68.548075805160636},{"$f":"'DATA (Real)'!BA307*BA$4/$H$4","v":70.05613347287418},{"$f":"'DATA (Real)'!BB307*BB$4/$H$4","v":71.597368409277408},{"$f":"'DATA (Real)'!BC307*BC$4/$H$4","v":73.172510514281512},{"$f":"'DATA (Real)'!BD307*BD$4/$H$4","v":74.782305745595707},{"$f":"'DATA (Real)'!BE307*BE$4/$H$4","v":76.4275164719988},{"$f":"'DATA (Real)'!BF307*BF$4/$H$4","v":78.108921834382784},{"$f":"'DATA (Real)'!BG307*BG$4/$H$4","v":79.827318114739185},{"$f":"'DATA (Real)'!BH307*BH$4/$H$4","v":81.583519113263463},{"$f":"'DATA (Real)'!BI307*BI$4/$H$4","v":83.378356533755252},{"$f":"'DATA (Real)'!BJ307*BJ$4/$H$4","v":85.212680377497875},{"$f":"'DATA (Real)'!BK307*BK$4/$H$4","v":87.087359345802838},{"$f":"'DATA (Real)'!BL307*BL$4/$H$4","v":89.003281251410485},{"$f":"'DATA (Real)'!BM307*BM$4/$H$4","v":90.961353438941529},{"$f":"'DATA (Real)'!BN307*BN$4/$H$4","v":92.962503214598243},{"$f":"'DATA (Real)'!BO307*BO$4/$H$4","v":95.007678285319415},{"$f":"'DATA (Real)'!BP307*BP$4/$H$4","v":97.097847207596431},{"$f":"'DATA (Real)'!BQ307*BQ$4/$H$4","v":99.233999846163556},{"$f":"'DATA (Real)'!BR307*BR$4/$H$4","v":101.41714784277917},{"$f":"'DATA (Real)'!BS307*BS$4/$H$4","v":103.6483250953203},{"$f":"'DATA (Real)'!BT307*BT$4/$H$4","v":105.92858824741737},{"$f":"'DATA (Real)'!BU307*BU$4/$H$4","v":108.25901718886054},{"$f":"'DATA (Real)'!BV307*BV$4/$H$4","v":110.64071556701549},{"$f":"'DATA (Real)'!BW307*BW$4/$H$4","v":113.07481130948985},{"$f":"'DATA (Real)'!BX307*BX$4/$H$4","v":115.5624571582986}]
[null,null,{"$f":"'DATA (Real)'!C308","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D308","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E308","v":"7F.04 CT Frame Greenfield"},null,null,{"$f":"'DATA (Real)'!H308*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I308*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J308*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K308*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L308*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M308*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N308*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O308*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P308*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q308*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R308*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S308*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T308*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U308*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V308*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W308*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X308*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y308*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z308*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA308*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB308*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC308*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD308*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE308*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF308*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG308*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH308*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI308*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ308*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK308*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL308*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM308*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN308*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO308*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP308*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ308*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR308*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS308*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT308*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU308*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV308*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW308*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX308*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY308*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ308*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA308*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB308*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC308*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD308*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE308*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF308*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG308*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH308*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI308*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ308*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK308*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL308*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM308*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN308*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO308*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP308*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ308*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR308*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS308*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT308*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU308*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV308*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW308*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX308*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C309","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D309","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E309","v":"Reciprocating Engine (ICE) Machine"},null,null,{"$f":"'DATA (Real)'!H309*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I309*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J309*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K309*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L309*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M309*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N309*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O309*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P309*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q309*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R309*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S309*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T309*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U309*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V309*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W309*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X309*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y309*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z309*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA309*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB309*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC309*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD309*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE309*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF309*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG309*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH309*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI309*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ309*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK309*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL309*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM309*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN309*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO309*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP309*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ309*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR309*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS309*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT309*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU309*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV309*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW309*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX309*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY309*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ309*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA309*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB309*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC309*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD309*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE309*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF309*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG309*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH309*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI309*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ309*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK309*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL309*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM309*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN309*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO309*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP309*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ309*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR309*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS309*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT309*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU309*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV309*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW309*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX309*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C310","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D310","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E310","v":"NG CCCT (1x1 w/DF)"},null,null,{"$f":"'DATA (Real)'!H310*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I310*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J310*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K310*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L310*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M310*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N310*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O310*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P310*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q310*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R310*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S310*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T310*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U310*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V310*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W310*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X310*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y310*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z310*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA310*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB310*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC310*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD310*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE310*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF310*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG310*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH310*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI310*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ310*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK310*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL310*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM310*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN310*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO310*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP310*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ310*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR310*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS310*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT310*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU310*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV310*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW310*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX310*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY310*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ310*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA310*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB310*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC310*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD310*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE310*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF310*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG310*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH310*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI310*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ310*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK310*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL310*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM310*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN310*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO310*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP310*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ310*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR310*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS310*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT310*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU310*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV310*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW310*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX310*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C311","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D311","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E311","v":"Hydrogen Fuel Cell with 40 hrs Storage "},null,null,{"$f":"'DATA (Real)'!H311*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I311*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J311*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K311*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L311*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M311*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N311*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O311*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P311*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q311*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R311*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S311*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T311*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U311*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V311*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W311*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X311*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y311*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z311*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA311*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB311*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC311*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD311*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE311*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF311*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG311*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH311*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI311*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ311*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK311*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL311*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM311*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN311*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO311*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP311*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ311*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR311*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS311*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT311*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU311*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV311*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW311*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX311*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY311*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ311*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA311*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB311*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC311*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD311*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE311*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF311*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG311*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH311*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI311*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ311*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK311*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL311*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM311*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN311*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO311*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP311*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ311*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR311*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS311*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT311*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU311*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV311*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW311*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX311*BX$4/$H$4","v":0}]
[null,null,{"$f":"'DATA (Real)'!C312","v":"Inflation Reduction Act"},{"$f":"'DATA (Real)'!D312","v":"PTC Value ($/MWh)"},{"$f":"'DATA (Real)'!E312","v":"7F.04 CT Frame Greenfield + amonia + storage"},null,null,{"$f":"'DATA (Real)'!H312*H$4/$H$4","v":0},{"$f":"'DATA (Real)'!I312*I$4/$H$4","v":0},{"$f":"'DATA (Real)'!J312*J$4/$H$4","v":0},{"$f":"'DATA (Real)'!K312*K$4/$H$4","v":0},{"$f":"'DATA (Real)'!L312*L$4/$H$4","v":0},{"$f":"'DATA (Real)'!M312*M$4/$H$4","v":0},{"$f":"'DATA (Real)'!N312*N$4/$H$4","v":0},{"$f":"'DATA (Real)'!O312*O$4/$H$4","v":0},{"$f":"'DATA (Real)'!P312*P$4/$H$4","v":0},{"$f":"'DATA (Real)'!Q312*Q$4/$H$4","v":0},{"$f":"'DATA (Real)'!R312*R$4/$H$4","v":0},{"$f":"'DATA (Real)'!S312*S$4/$H$4","v":0},{"$f":"'DATA (Real)'!T312*T$4/$H$4","v":0},{"$f":"'DATA (Real)'!U312*U$4/$H$4","v":0},{"$f":"'DATA (Real)'!V312*V$4/$H$4","v":0},{"$f":"'DATA (Real)'!W312*W$4/$H$4","v":0},{"$f":"'DATA (Real)'!X312*X$4/$H$4","v":0},{"$f":"'DATA (Real)'!Y312*Y$4/$H$4","v":0},{"$f":"'DATA (Real)'!Z312*Z$4/$H$4","v":0},{"$f":"'DATA (Real)'!AA312*AA$4/$H$4","v":0},{"$f":"'DATA (Real)'!AB312*AB$4/$H$4","v":0},{"$f":"'DATA (Real)'!AC312*AC$4/$H$4","v":0},{"$f":"'DATA (Real)'!AD312*AD$4/$H$4","v":0},{"$f":"'DATA (Real)'!AE312*AE$4/$H$4","v":0},{"$f":"'DATA (Real)'!AF312*AF$4/$H$4","v":0},{"$f":"'DATA (Real)'!AG312*AG$4/$H$4","v":0},{"$f":"'DATA (Real)'!AH312*AH$4/$H$4","v":0},{"$f":"'DATA (Real)'!AI312*AI$4/$H$4","v":0},{"$f":"'DATA (Real)'!AJ312*AJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AK312*AK$4/$H$4","v":0},{"$f":"'DATA (Real)'!AL312*AL$4/$H$4","v":0},{"$f":"'DATA (Real)'!AM312*AM$4/$H$4","v":0},{"$f":"'DATA (Real)'!AN312*AN$4/$H$4","v":0},{"$f":"'DATA (Real)'!AO312*AO$4/$H$4","v":0},{"$f":"'DATA (Real)'!AP312*AP$4/$H$4","v":0},{"$f":"'DATA (Real)'!AQ312*AQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!AR312*AR$4/$H$4","v":0},{"$f":"'DATA (Real)'!AS312*AS$4/$H$4","v":0},{"$f":"'DATA (Real)'!AT312*AT$4/$H$4","v":0},{"$f":"'DATA (Real)'!AU312*AU$4/$H$4","v":0},{"$f":"'DATA (Real)'!AV312*AV$4/$H$4","v":0},{"$f":"'DATA (Real)'!AW312*AW$4/$H$4","v":0},{"$f":"'DATA (Real)'!AX312*AX$4/$H$4","v":0},{"$f":"'DATA (Real)'!AY312*AY$4/$H$4","v":0},{"$f":"'DATA (Real)'!AZ312*AZ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BA312*BA$4/$H$4","v":0},{"$f":"'DATA (Real)'!BB312*BB$4/$H$4","v":0},{"$f":"'DATA (Real)'!BC312*BC$4/$H$4","v":0},{"$f":"'DATA (Real)'!BD312*BD$4/$H$4","v":0},{"$f":"'DATA (Real)'!BE312*BE$4/$H$4","v":0},{"$f":"'DATA (Real)'!BF312*BF$4/$H$4","v":0},{"$f":"'DATA (Real)'!BG312*BG$4/$H$4","v":0},{"$f":"'DATA (Real)'!BH312*BH$4/$H$4","v":0},{"$f":"'DATA (Real)'!BI312*BI$4/$H$4","v":0},{"$f":"'DATA (Real)'!BJ312*BJ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BK312*BK$4/$H$4","v":0},{"$f":"'DATA (Real)'!BL312*BL$4/$H$4","v":0},{"$f":"'DATA (Real)'!BM312*BM$4/$H$4","v":0},{"$f":"'DATA (Real)'!BN312*BN$4/$H$4","v":0},{"$f":"'DATA (Real)'!BO312*BO$4/$H$4","v":0},{"$f":"'DATA (Real)'!BP312*BP$4/$H$4","v":0},{"$f":"'DATA (Real)'!BQ312*BQ$4/$H$4","v":0},{"$f":"'DATA (Real)'!BR312*BR$4/$H$4","v":0},{"$f":"'DATA (Real)'!BS312*BS$4/$H$4","v":0},{"$f":"'DATA (Real)'!BT312*BT$4/$H$4","v":0},{"$f":"'DATA (Real)'!BU312*BU$4/$H$4","v":0},{"$f":"'DATA (Real)'!BV312*BV$4/$H$4","v":0},{"$f":"'DATA (Real)'!BW312*BW$4/$H$4","v":0},{"$f":"'DATA (Real)'!BX312*BX$4/$H$4","v":0}]
[]
[null,{"$f":"D318","v":"Forced Outage (%)"},null,{"$f":"'DATA (Real)'!D314","v":"Forced Outage (%)"}]
[null,null,{"$f":"'DATA (Real)'!C315","v":"Internal"},{"$f":"'DATA (Real)'!D315","v":"Forced Outage (%)"},{"$f":"'DATA (Real)'!E315","v":"7F.04 CT Frame Greenfield"},{"$f":"'DATA (Real)'!F315","v":0},{"$f":"'DATA (Real)'!G315","v":0},{"$f":"'DATA (Real)'!H315","v":0.03},{"$f":"'DATA (Real)'!I315","v":0.03},{"$f":"'DATA (Real)'!J315","v":0.03},{"$f":"'DATA (Real)'!K315","v":0.03},{"$f":"'DATA (Real)'!L315","v":0.03},{"$f":"'DATA (Real)'!M315","v":0.03},{"$f":"'DATA (Real)'!N315","v":0.03},{"$f":"'DATA (Real)'!O315","v":0.03},{"$f":"'DATA (Real)'!P315","v":0.03},{"$f":"'DATA (Real)'!Q315","v":0.03},{"$f":"'DATA (Real)'!R315","v":0.03},{"$f":"'DATA (Real)'!S315","v":0.03},{"$f":"'DATA (Real)'!T315","v":0.03},{"$f":"'DATA (Real)'!U315","v":0.03},{"$f":"'DATA (Real)'!V315","v":0.03},{"$f":"'DATA (Real)'!W315","v":0.03},{"$f":"'DATA (Real)'!X315","v":0.03},{"$f":"'DATA (Real)'!Y315","v":0.03},{"$f":"'DATA (Real)'!Z315","v":0.03},{"$f":"'DATA (Real)'!AA315","v":0.03},{"$f":"'DATA (Real)'!AB315","v":0.03},{"$f":"'DATA (Real)'!AC315","v":0.03},{"$f":"'DATA (Real)'!AD315","v":0.03},{"$f":"'DATA (Real)'!AE315","v":0.03},{"$f":"'DATA (Real)'!AF315","v":0.03},{"$f":"'DATA (Real)'!AG315","v":0.03},{"$f":"'DATA (Real)'!AH315","v":0.03},{"$f":"'DATA (Real)'!AI315","v":0.03},{"$f":"'DATA (Real)'!AJ315","v":0.03},{"$f":"'DATA (Real)'!AK315","v":0.03},{"$f":"'DATA (Real)'!AL315","v":0.03},{"$f":"'DATA (Real)'!AM315","v":0.03},{"$f":"'DATA (Real)'!AN315","v":0.03},{"$f":"'DATA (Real)'!AO315","v":0.03},{"$f":"'DATA (Real)'!AP315","v":0.03},{"$f":"'DATA (Real)'!AQ315","v":0.03},{"$f":"'DATA (Real)'!AR315","v":0.03},{"$f":"'DATA (Real)'!AS315","v":0.03},{"$f":"'DATA (Real)'!AT315","v":0.03},{"$f":"'DATA (Real)'!AU315","v":0.03},{"$f":"'DATA (Real)'!AV315","v":0.03},{"$f":"'DATA (Real)'!AW315","v":0.03},{"$f":"'DATA (Real)'!AX315","v":0.03},{"$f":"'DATA (Real)'!AY315","v":0.03},{"$f":"'DATA (Real)'!AZ315","v":0.03},{"$f":"'DATA (Real)'!BA315","v":0.03},{"$f":"'DATA (Real)'!BB315","v":0.03},{"$f":"'DATA (Real)'!BC315","v":0.03},{"$f":"'DATA (Real)'!BD315","v":0.03},{"$f":"'DATA (Real)'!BE315","v":0.03},{"$f":"'DATA (Real)'!BF315","v":0.03},{"$f":"'DATA (Real)'!BG315","v":0.03},{"$f":"'DATA (Real)'!BH315","v":0.03},{"$f":"'DATA (Real)'!BI315","v":0.03},{"$f":"'DATA (Real)'!BJ315","v":0.03},{"$f":"'DATA (Real)'!BK315","v":0.03},{"$f":"'DATA (Real)'!BL315","v":0.03},{"$f":"'DATA (Real)'!BM315","v":0.03},{"$f":"'DATA (Real)'!BN315","v":0.03},{"$f":"'DATA (Real)'!BO315","v":0.03},{"$f":"'DATA (Real)'!BP315","v":0.03},{"$f":"'DATA (Real)'!BQ315","v":0.03},{"$f":"'DATA (Real)'!BR315","v":0.03},{"$f":"'DATA (Real)'!BS315","v":0.03},{"$f":"'DATA (Real)'!BT315","v":0.03},{"$f":"'DATA (Real)'!BU315","v":0.03},{"$f":"'DATA (Real)'!BV315","v":0.03},{"$f":"'DATA (Real)'!BW315","v":0.03},{"$f":"'DATA (Real)'!BX315","v":0.03}]
[null,null,{"$f":"'DATA (Real)'!C316","v":"Internal"},{"$f":"'DATA (Real)'!D316","v":"Forced Outage (%)"},{"$f":"'DATA (Real)'!E316","v":"Reciprocating Engine (ICE) Machine"},{"$f":"'DATA (Real)'!F316","v":0},{"$f":"'DATA (Real)'!G316","v":0},{"$f":"'DATA (Real)'!H316","v":0.03},{"$f":"'DATA (Real)'!I316","v":0.03},{"$f":"'DATA (Real)'!J316","v":0.03},{"$f":"'DATA (Real)'!K316","v":0.03},{"$f":"'DATA (Real)'!L316","v":0.03},{"$f":"'DATA (Real)'!M316","v":0.03},{"$f":"'DATA (Real)'!N316","v":0.03},{"$f":"'DATA (Real)'!O316","v":0.03},{"$f":"'DATA (Real)'!P316","v":0.03},{"$f":"'DATA (Real)'!Q316","v":0.03},{"$f":"'DATA (Real)'!R316","v":0.03},{"$f":"'DATA (Real)'!S316","v":0.03},{"$f":"'DATA (Real)'!T316","v":0.03},{"$f":"'DATA (Real)'!U316","v":0.03},{"$f":"'DATA (Real)'!V316","v":0.03},{"$f":"'DATA (Real)'!W316","v":0.03},{"$f":"'DATA (Real)'!X316","v":0.03},{"$f":"'DATA (Real)'!Y316","v":0.03},{"$f":"'DATA (Real)'!Z316","v":0.03},{"$f":"'DATA (Real)'!AA316","v":0.03},{"$f":"'DATA (Real)'!AB316","v":0.03},{"$f":"'DATA (Real)'!AC316","v":0.03},{"$f":"'DATA (Real)'!AD316","v":0.03},{"$f":"'DATA (Real)'!AE316","v":0.03},{"$f":"'DATA (Real)'!AF316","v":0.03},{"$f":"'DATA (Real)'!AG316","v":0.03},{"$f":"'DATA (Real)'!AH316","v":0.03},{"$f":"'DATA (Real)'!AI316","v":0.03},{"$f":"'DATA (Real)'!AJ316","v":0.03},{"$f":"'DATA (Real)'!AK316","v":0.03},{"$f":"'DATA (Real)'!AL316","v":0.03},{"$f":"'DATA (Real)'!AM316","v":0.03},{"$f":"'DATA (Real)'!AN316","v":0.03},{"$f":"'DATA (Real)'!AO316","v":0.03},{"$f":"'DATA (Real)'!AP316","v":0.03},{"$f":"'DATA (Real)'!AQ316","v":0.03},{"$f":"'DATA (Real)'!AR316","v":0.03},{"$f":"'DATA (Real)'!AS316","v":0.03},{"$f":"'DATA (Real)'!AT316","v":0.03},{"$f":"'DATA (Real)'!AU316","v":0.03},{"$f":"'DATA (Real)'!AV316","v":0.03},{"$f":"'DATA (Real)'!AW316","v":0.03},{"$f":"'DATA (Real)'!AX316","v":0.03},{"$f":"'DATA (Real)'!AY316","v":0.03},{"$f":"'DATA (Real)'!AZ316","v":0.03},{"$f":"'DATA (Real)'!BA316","v":0.03},{"$f":"'DATA (Real)'!BB316","v":0.03},{"$f":"'DATA (Real)'!BC316","v":0.03},{"$f":"'DATA (Real)'!BD316","v":0.03},{"$f":"'DATA (Real)'!BE316","v":0.03},{"$f":"'DATA (Real)'!BF316","v":0.03},{"$f":"'DATA (Real)'!BG316","v":0.03},{"$f":"'DATA (Real)'!BH316","v":0.03},{"$f":"'DATA (Real)'!BI316","v":0.03},{"$f":"'DATA (Real)'!BJ316","v":0.03},{"$f":"'DATA (Real)'!BK316","v":0.03},{"$f":"'DATA (Real)'!BL316","v":0.03},{"$f":"'DATA (Real)'!BM316","v":0.03},{"$f":"'DATA (Real)'!BN316","v":0.03},{"$f":"'DATA (Real)'!BO316","v":0.03},{"$f":"'DATA (Real)'!BP316","v":0.03},{"$f":"'DATA (Real)'!BQ316","v":0.03},{"$f":"'DATA (Real)'!BR316","v":0.03},{"$f":"'DATA (Real)'!BS316","v":0.03},{"$f":"'DATA (Real)'!BT316","v":0.03},{"$f":"'DATA (Real)'!BU316","v":0.03},{"$f":"'DATA (Real)'!BV316","v":0.03},{"$f":"'DATA (Real)'!BW316","v":0.03},{"$f":"'DATA (Real)'!BX316","v":0.03}]
[null,null,{"$f":"'DATA (Real)'!C317","v":"Internal"},{"$f":"'DATA (Real)'!D317","v":"Forced Outage (%)"},{"$f":"'DATA (Real)'!E317","v":"NG CCCT (1x1 w/DF)"},{"$f":"'DATA (Real)'!F317","v":0},{"$f":"'DATA (Real)'!G317","v":0},{"$f":"'DATA (Real)'!H317","v":0.03},{"$f":"'DATA (Real)'!I317","v":0.03},{"$f":"'DATA (Real)'!J317","v":0.03},{"$f":"'DATA (Real)'!K317","v":0.03},{"$f":"'DATA (Real)'!L317","v":0.03},{"$f":"'DATA (Real)'!M317","v":0.03},{"$f":"'DATA (Real)'!N317","v":0.03},{"$f":"'DATA (Real)'!O317","v":0.03},{"$f":"'DATA (Real)'!P317","v":0.03},{"$f":"'DATA (Real)'!Q317","v":0.03},{"$f":"'DATA (Real)'!R317","v":0.03},{"$f":"'DATA (Real)'!S317","v":0.03},{"$f":"'DATA (Real)'!T317","v":0.03},{"$f":"'DATA (Real)'!U317","v":0.03},{"$f":"'DATA (Real)'!V317","v":0.03},{"$f":"'DATA (Real)'!W317","v":0.03},{"$f":"'DATA (Real)'!X317","v":0.03},{"$f":"'DATA (Real)'!Y317","v":0.03},{"$f":"'DATA (Real)'!Z317","v":0.03},{"$f":"'DATA (Real)'!AA317","v":0.03},{"$f":"'DATA (Real)'!AB317","v":0.03},{"$f":"'DATA (Real)'!AC317","v":0.03},{"$f":"'DATA (Real)'!AD317","v":0.03},{"$f":"'DATA (Real)'!AE317","v":0.03},{"$f":"'DATA (Real)'!AF317","v":0.03},{"$f":"'DATA (Real)'!AG317","v":0.03},{"$f":"'DATA (Real)'!AH317","v":0.03},{"$f":"'DATA (Real)'!AI317","v":0.03},{"$f":"'DATA (Real)'!AJ317","v":0.03},{"$f":"'DATA (Real)'!AK317","v":0.03},{"$f":"'DATA (Real)'!AL317","v":0.03},{"$f":"'DATA (Real)'!AM317","v":0.03},{"$f":"'DATA (Real)'!AN317","v":0.03},{"$f":"'DATA (Real)'!AO317","v":0.03},{"$f":"'DATA (Real)'!AP317","v":0.03},{"$f":"'DATA (Real)'!AQ317","v":0.03},{"$f":"'DATA (Real)'!AR317","v":0.03},{"$f":"'DATA (Real)'!AS317","v":0.03},{"$f":"'DATA (Real)'!AT317","v":0.03},{"$f":"'DATA (Real)'!AU317","v":0.03},{"$f":"'DATA (Real)'!AV317","v":0.03},{"$f":"'DATA (Real)'!AW317","v":0.03},{"$f":"'DATA (Real)'!AX317","v":0.03},{"$f":"'DATA (Real)'!AY317","v":0.03},{"$f":"'DATA (Real)'!AZ317","v":0.03},{"$f":"'DATA (Real)'!BA317","v":0.03},{"$f":"'DATA (Real)'!BB317","v":0.03},{"$f":"'DATA (Real)'!BC317","v":0.03},{"$f":"'DATA (Real)'!BD317","v":0.03},{"$f":"'DATA (Real)'!BE317","v":0.03},{"$f":"'DATA (Real)'!BF317","v":0.03},{"$f":"'DATA (Real)'!BG317","v":0.03},{"$f":"'DATA (Real)'!BH317","v":0.03},{"$f":"'DATA (Real)'!BI317","v":0.03},{"$f":"'DATA (Real)'!BJ317","v":0.03},{"$f":"'DATA (Real)'!BK317","v":0.03},{"$f":"'DATA (Real)'!BL317","v":0.03},{"$f":"'DATA (Real)'!BM317","v":0.03},{"$f":"'DATA (Real)'!BN317","v":0.03},{"$f":"'DATA (Real)'!BO317","v":0.03},{"$f":"'DATA (Real)'!BP317","v":0.03},{"$f":"'DATA (Real)'!BQ317","v":0.03},{"$f":"'DATA (Real)'!BR317","v":0.03},{"$f":"'DATA (Real)'!BS317","v":0.03},{"$f":"'DATA (Real)'!BT317","v":0.03},{"$f":"'DATA (Real)'!BU317","v":0.03},{"$f":"'DATA (Real)'!BV317","v":0.03},{"$f":"'DATA (Real)'!BW317","v":0.03},{"$f":"'DATA (Real)'!BX317","v":0.03}]
[null,null,{"$f":"'DATA (Real)'!C318","v":"Internal"},{"$f":"'DATA (Real)'!D318","v":"Forced Outage (%)"},{"$f":"'DATA (Real)'!E318","v":"Hydrogen Fuel Cell with 40 hrs Storage "},{"$f":"'DATA (Real)'!F318","v":0},{"$f":"'DATA (Real)'!G318","v":0},{"$f":"'DATA (Real)'!H318","v":0.03},{"$f":"'DATA (Real)'!I318","v":0.03},{"$f":"'DATA (Real)'!J318","v":0.03},{"$f":"'DATA (Real)'!K318","v":0.03},{"$f":"'DATA (Real)'!L318","v":0.03},{"$f":"'DATA (Real)'!M318","v":0.03},{"$f":"'DATA (Real)'!N318","v":0.03},{"$f":"'DATA (Real)'!O318","v":0.03},{"$f":"'DATA (Real)'!P318","v":0.03},{"$f":"'DATA (Real)'!Q318","v":0.03},{"$f":"'DATA (Real)'!R318","v":0.03},{"$f":"'DATA (Real)'!S318","v":0.03},{"$f":"'DATA (Real)'!T318","v":0.03},{"$f":"'DATA (Real)'!U318","v":0.03},{"$f":"'DATA (Real)'!V318","v":0.03},{"$f":"'DATA (Real)'!W318","v":0.03},{"$f":"'DATA (Real)'!X318","v":0.03},{"$f":"'DATA (Real)'!Y318","v":0.03},{"$f":"'DATA (Real)'!Z318","v":0.03},{"$f":"'DATA (Real)'!AA318","v":0.03},{"$f":"'DATA (Real)'!AB318","v":0.03},{"$f":"'DATA (Real)'!AC318","v":0.03},{"$f":"'DATA (Real)'!AD318","v":0.03},{"$f":"'DATA (Real)'!AE318","v":0.03},{"$f":"'DATA (Real)'!AF318","v":0.03},{"$f":"'DATA (Real)'!AG318","v":0.03},{"$f":"'DATA (Real)'!AH318","v":0.03},{"$f":"'DATA (Real)'!AI318","v":0.03},{"$f":"'DATA (Real)'!AJ318","v":0.03},{"$f":"'DATA (Real)'!AK318","v":0.03},{"$f":"'DATA (Real)'!AL318","v":0.03},{"$f":"'DATA (Real)'!AM318","v":0.03},{"$f":"'DATA (Real)'!AN318","v":0.03},{"$f":"'DATA (Real)'!AO318","v":0.03},{"$f":"'DATA (Real)'!AP318","v":0.03},{"$f":"'DATA (Real)'!AQ318","v":0.03},{"$f":"'DATA (Real)'!AR318","v":0.03},{"$f":"'DATA (Real)'!AS318","v":0.03},{"$f":"'DATA (Real)'!AT318","v":0.03},{"$f":"'DATA (Real)'!AU318","v":0.03},{"$f":"'DATA (Real)'!AV318","v":0.03},{"$f":"'DATA (Real)'!AW318","v":0.03},{"$f":"'DATA (Real)'!AX318","v":0.03},{"$f":"'DATA (Real)'!AY318","v":0.03},{"$f":"'DATA (Real)'!AZ318","v":0.03},{"$f":"'DATA (Real)'!BA318","v":0.03},{"$f":"'DATA (Real)'!BB318","v":0.03},{"$f":"'DATA (Real)'!BC318","v":0.03},{"$f":"'DATA (Real)'!BD318","v":0.03},{"$f":"'DATA (Real)'!BE318","v":0.03},{"$f":"'DATA (Real)'!BF318","v":0.03},{"$f":"'DATA (Real)'!BG318","v":0.03},{"$f":"'DATA (Real)'!BH318","v":0.03},{"$f":"'DATA (Real)'!BI318","v":0.03},{"$f":"'DATA (Real)'!BJ318","v":0.03},{"$f":"'DATA (Real)'!BK318","v":0.03},{"$f":"'DATA (Real)'!BL318","v":0.03},{"$f":"'DATA (Real)'!BM318","v":0.03},{"$f":"'DATA (Real)'!BN318","v":0.03},{"$f":"'DATA (Real)'!BO318","v":0.03},{"$f":"'DATA (Real)'!BP318","v":0.03},{"$f":"'DATA (Real)'!BQ318","v":0.03},{"$f":"'DATA (Real)'!BR318","v":0.03},{"$f":"'DATA (Real)'!BS318","v":0.03},{"$f":"'DATA (Real)'!BT318","v":0.03},{"$f":"'DATA (Real)'!BU318","v":0.03},{"$f":"'DATA (Real)'!BV318","v":0.03},{"$f":"'DATA (Real)'!BW318","v":0.03},{"$f":"'DATA (Real)'!BX318","v":0.03}]
[null,null,{"$f":"'DATA (Real)'!C319","v":"Internal"},{"$f":"'DATA (Real)'!D319","v":"Forced Outage (%)"},{"$f":"'DATA (Real)'!E319","v":"7F.04 CT Frame Greenfield + amonia + storage"},{"$f":"'DATA (Real)'!F319","v":0},{"$f":"'DATA (Real)'!G319","v":0},{"$f":"'DATA (Real)'!H319","v":0.03},{"$f":"'DATA (Real)'!I319","v":0.03},{"$f":"'DATA (Real)'!J319","v":0.03},{"$f":"'DATA (Real)'!K319","v":0.03},{"$f":"'DATA (Real)'!L319","v":0.03},{"$f":"'DATA (Real)'!M319","v":0.03},{"$f":"'DATA (Real)'!N319","v":0.03},{"$f":"'DATA (Real)'!O319","v":0.03},{"$f":"'DATA (Real)'!P319","v":0.03},{"$f":"'DATA (Real)'!Q319","v":0.03},{"$f":"'DATA (Real)'!R319","v":0.03},{"$f":"'DATA (Real)'!S319","v":0.03},{"$f":"'DATA (Real)'!T319","v":0.03},{"$f":"'DATA (Real)'!U319","v":0.03},{"$f":"'DATA (Real)'!V319","v":0.03},{"$f":"'DATA (Real)'!W319","v":0.03},{"$f":"'DATA (Real)'!X319","v":0.03},{"$f":"'DATA (Real)'!Y319","v":0.03},{"$f":"'DATA (Real)'!Z319","v":0.03},{"$f":"'DATA (Real)'!AA319","v":0.03},{"$f":"'DATA (Real)'!AB319","v":0.03},{"$f":"'DATA (Real)'!AC319","v":0.03},{"$f":"'DATA (Real)'!AD319","v":0.03},{"$f":"'DATA (Real)'!AE319","v":0.03},{"$f":"'DATA (Real)'!AF319","v":0.03},{"$f":"'DATA (Real)'!AG319","v":0.03},{"$f":"'DATA (Real)'!AH319","v":0.03},{"$f":"'DATA (Real)'!AI319","v":0.03},{"$f":"'DATA (Real)'!AJ319","v":0.03},{"$f":"'DATA (Real)'!AK319","v":0.03},{"$f":"'DATA (Real)'!AL319","v":0.03},{"$f":"'DATA (Real)'!AM319","v":0.03},{"$f":"'DATA (Real)'!AN319","v":0.03},{"$f":"'DATA (Real)'!AO319","v":0.03},{"$f":"'DATA (Real)'!AP319","v":0.03},{"$f":"'DATA (Real)'!AQ319","v":0.03},{"$f":"'DATA (Real)'!AR319","v":0.03},{"$f":"'DATA (Real)'!AS319","v":0.03},{"$f":"'DATA (Real)'!AT319","v":0.03},{"$f":"'DATA (Real)'!AU319","v":0.03},{"$f":"'DATA (Real)'!AV319","v":0.03},{"$f":"'DATA (Real)'!AW319","v":0.03},{"$f":"'DATA (Real)'!AX319","v":0.03},{"$f":"'DATA (Real)'!AY319","v":0.03},{"$f":"'DATA (Real)'!AZ319","v":0.03},{"$f":"'DATA (Real)'!BA319","v":0.03},{"$f":"'DATA (Real)'!BB319","v":0.03},{"$f":"'DATA (Real)'!BC319","v":0.03},{"$f":"'DATA (Real)'!BD319","v":0.03},{"$f":"'DATA (Real)'!BE319","v":0.03},{"$f":"'DATA (Real)'!BF319","v":0.03},{"$f":"'DATA (Real)'!BG319","v":0.03},{"$f":"'DATA (Real)'!BH319","v":0.03},{"$f":"'DATA (Real)'!BI319","v":0.03},{"$f":"'DATA (Real)'!BJ319","v":0.03},{"$f":"'DATA (Real)'!BK319","v":0.03},{"$f":"'DATA (Real)'!BL319","v":0.03},{"$f":"'DATA (Real)'!BM319","v":0.03},{"$f":"'DATA (Real)'!BN319","v":0.03},{"$f":"'DATA (Real)'!BO319","v":0.03},{"$f":"'DATA (Real)'!BP319","v":0.03},{"$f":"'DATA (Real)'!BQ319","v":0.03},{"$f":"'DATA (Real)'!BR319","v":0.03},{"$f":"'DATA (Real)'!BS319","v":0.03},{"$f":"'DATA (Real)'!BT319","v":0.03},{"$f":"'DATA (Real)'!BU319","v":0.03},{"$f":"'DATA (Real)'!BV319","v":0.03},{"$f":"'DATA (Real)'!BW319","v":0.03},{"$f":"'DATA (Real)'!BX319","v":0.03}]
[]
[null,{"$f":"D325","v":"B&O Tax Rate"},null,{"$f":"'DATA (Real)'!D321","v":"B&O Tax Rate"}]
[null,null,{"$f":"'DATA (Real)'!C322","v":"Internal"},{"$f":"'DATA (Real)'!D322","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E322","v":"New Residential Solar"},{"$f":"'DATA (Real)'!F322","v":0},{"$f":"'DATA (Real)'!G322","v":0},{"$f":"'DATA (Real)'!H322","v":0},{"$f":"'DATA (Real)'!I322","v":0},{"$f":"'DATA (Real)'!J322","v":0},{"$f":"'DATA (Real)'!K322","v":0},{"$f":"'DATA (Real)'!L322","v":0},{"$f":"'DATA (Real)'!M322","v":0},{"$f":"'DATA (Real)'!N322","v":0},{"$f":"'DATA (Real)'!O322","v":0},{"$f":"'DATA (Real)'!P322","v":0},{"$f":"'DATA (Real)'!Q322","v":0},{"$f":"'DATA (Real)'!R322","v":0},{"$f":"'DATA (Real)'!S322","v":0},{"$f":"'DATA (Real)'!T322","v":0},{"$f":"'DATA (Real)'!U322","v":0},{"$f":"'DATA (Real)'!V322","v":0},{"$f":"'DATA (Real)'!W322","v":0},{"$f":"'DATA (Real)'!X322","v":0},{"$f":"'DATA (Real)'!Y322","v":0},{"$f":"'DATA (Real)'!Z322","v":0},{"$f":"'DATA (Real)'!AA322","v":0},{"$f":"'DATA (Real)'!AB322","v":0},{"$f":"'DATA (Real)'!AC322","v":0},{"$f":"'DATA (Real)'!AD322","v":0},{"$f":"'DATA (Real)'!AE322","v":0},{"$f":"'DATA (Real)'!AF322","v":0},{"$f":"'DATA (Real)'!AG322","v":0},{"$f":"'DATA (Real)'!AH322","v":0},{"$f":"'DATA (Real)'!AI322","v":0},{"$f":"'DATA (Real)'!AJ322","v":0},{"$f":"'DATA (Real)'!AK322","v":0},{"$f":"'DATA (Real)'!AL322","v":0},{"$f":"'DATA (Real)'!AM322","v":0},{"$f":"'DATA (Real)'!AN322","v":0},{"$f":"'DATA (Real)'!AO322","v":0},{"$f":"'DATA (Real)'!AP322","v":0},{"$f":"'DATA (Real)'!AQ322","v":0},{"$f":"'DATA (Real)'!AR322","v":0},{"$f":"'DATA (Real)'!AS322","v":0},{"$f":"'DATA (Real)'!AT322","v":0},{"$f":"'DATA (Real)'!AU322","v":0},{"$f":"'DATA (Real)'!AV322","v":0},{"$f":"'DATA (Real)'!AW322","v":0},{"$f":"'DATA (Real)'!AX322","v":0},{"$f":"'DATA (Real)'!AY322","v":0},{"$f":"'DATA (Real)'!AZ322","v":0},{"$f":"'DATA (Real)'!BA322","v":0},{"$f":"'DATA (Real)'!BB322","v":0},{"$f":"'DATA (Real)'!BC322","v":0},{"$f":"'DATA (Real)'!BD322","v":0},{"$f":"'DATA (Real)'!BE322","v":0},{"$f":"'DATA (Real)'!BF322","v":0},{"$f":"'DATA (Real)'!BG322","v":0},{"$f":"'DATA (Real)'!BH322","v":0},{"$f":"'DATA (Real)'!BI322","v":0},{"$f":"'DATA (Real)'!BJ322","v":0},{"$f":"'DATA (Real)'!BK322","v":0},{"$f":"'DATA (Real)'!BL322","v":0},{"$f":"'DATA (Real)'!BM322","v":0},{"$f":"'DATA (Real)'!BN322","v":0},{"$f":"'DATA (Real)'!BO322","v":0},{"$f":"'DATA (Real)'!BP322","v":0},{"$f":"'DATA (Real)'!BQ322","v":0},{"$f":"'DATA (Real)'!BR322","v":0},{"$f":"'DATA (Real)'!BS322","v":0},{"$f":"'DATA (Real)'!BT322","v":0},{"$f":"'DATA (Real)'!BU322","v":0},{"$f":"'DATA (Real)'!BV322","v":0},{"$f":"'DATA (Real)'!BW322","v":0},{"$f":"'DATA (Real)'!BX322","v":0}]
[null,null,{"$f":"'DATA (Real)'!C323","v":"Internal"},{"$f":"'DATA (Real)'!D323","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E323","v":"New Residential Solar + Storage"},{"$f":"'DATA (Real)'!F323","v":0},{"$f":"'DATA (Real)'!G323","v":0},{"$f":"'DATA (Real)'!H323","v":0},{"$f":"'DATA (Real)'!I323","v":0},{"$f":"'DATA (Real)'!J323","v":0},{"$f":"'DATA (Real)'!K323","v":0},{"$f":"'DATA (Real)'!L323","v":0},{"$f":"'DATA (Real)'!M323","v":0},{"$f":"'DATA (Real)'!N323","v":0},{"$f":"'DATA (Real)'!O323","v":0},{"$f":"'DATA (Real)'!P323","v":0},{"$f":"'DATA (Real)'!Q323","v":0},{"$f":"'DATA (Real)'!R323","v":0},{"$f":"'DATA (Real)'!S323","v":0},{"$f":"'DATA (Real)'!T323","v":0},{"$f":"'DATA (Real)'!U323","v":0},{"$f":"'DATA (Real)'!V323","v":0},{"$f":"'DATA (Real)'!W323","v":0},{"$f":"'DATA (Real)'!X323","v":0},{"$f":"'DATA (Real)'!Y323","v":0},{"$f":"'DATA (Real)'!Z323","v":0},{"$f":"'DATA (Real)'!AA323","v":0},{"$f":"'DATA (Real)'!AB323","v":0},{"$f":"'DATA (Real)'!AC323","v":0},{"$f":"'DATA (Real)'!AD323","v":0},{"$f":"'DATA (Real)'!AE323","v":0},{"$f":"'DATA (Real)'!AF323","v":0},{"$f":"'DATA (Real)'!AG323","v":0},{"$f":"'DATA (Real)'!AH323","v":0},{"$f":"'DATA (Real)'!AI323","v":0},{"$f":"'DATA (Real)'!AJ323","v":0},{"$f":"'DATA (Real)'!AK323","v":0},{"$f":"'DATA (Real)'!AL323","v":0},{"$f":"'DATA (Real)'!AM323","v":0},{"$f":"'DATA (Real)'!AN323","v":0},{"$f":"'DATA (Real)'!AO323","v":0},{"$f":"'DATA (Real)'!AP323","v":0},{"$f":"'DATA (Real)'!AQ323","v":0},{"$f":"'DATA (Real)'!AR323","v":0},{"$f":"'DATA (Real)'!AS323","v":0},{"$f":"'DATA (Real)'!AT323","v":0},{"$f":"'DATA (Real)'!AU323","v":0},{"$f":"'DATA (Real)'!AV323","v":0},{"$f":"'DATA (Real)'!AW323","v":0},{"$f":"'DATA (Real)'!AX323","v":0},{"$f":"'DATA (Real)'!AY323","v":0},{"$f":"'DATA (Real)'!AZ323","v":0},{"$f":"'DATA (Real)'!BA323","v":0},{"$f":"'DATA (Real)'!BB323","v":0},{"$f":"'DATA (Real)'!BC323","v":0},{"$f":"'DATA (Real)'!BD323","v":0},{"$f":"'DATA (Real)'!BE323","v":0},{"$f":"'DATA (Real)'!BF323","v":0},{"$f":"'DATA (Real)'!BG323","v":0},{"$f":"'DATA (Real)'!BH323","v":0},{"$f":"'DATA (Real)'!BI323","v":0},{"$f":"'DATA (Real)'!BJ323","v":0},{"$f":"'DATA (Real)'!BK323","v":0},{"$f":"'DATA (Real)'!BL323","v":0},{"$f":"'DATA (Real)'!BM323","v":0},{"$f":"'DATA (Real)'!BN323","v":0},{"$f":"'DATA (Real)'!BO323","v":0},{"$f":"'DATA (Real)'!BP323","v":0},{"$f":"'DATA (Real)'!BQ323","v":0},{"$f":"'DATA (Real)'!BR323","v":0},{"$f":"'DATA (Real)'!BS323","v":0},{"$f":"'DATA (Real)'!BT323","v":0},{"$f":"'DATA (Real)'!BU323","v":0},{"$f":"'DATA (Real)'!BV323","v":0},{"$f":"'DATA (Real)'!BW323","v":0},{"$f":"'DATA (Real)'!BX323","v":0}]
[null,null,{"$f":"'DATA (Real)'!C324","v":"Internal"},{"$f":"'DATA (Real)'!D324","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E324","v":"Existing Residential Solar"},{"$f":"'DATA (Real)'!F324","v":0},{"$f":"'DATA (Real)'!G324","v":0},{"$f":"'DATA (Real)'!H324","v":0},{"$f":"'DATA (Real)'!I324","v":0},{"$f":"'DATA (Real)'!J324","v":0},{"$f":"'DATA (Real)'!K324","v":0},{"$f":"'DATA (Real)'!L324","v":0},{"$f":"'DATA (Real)'!M324","v":0},{"$f":"'DATA (Real)'!N324","v":0},{"$f":"'DATA (Real)'!O324","v":0},{"$f":"'DATA (Real)'!P324","v":0},{"$f":"'DATA (Real)'!Q324","v":0},{"$f":"'DATA (Real)'!R324","v":0},{"$f":"'DATA (Real)'!S324","v":0},{"$f":"'DATA (Real)'!T324","v":0},{"$f":"'DATA (Real)'!U324","v":0},{"$f":"'DATA (Real)'!V324","v":0},{"$f":"'DATA (Real)'!W324","v":0},{"$f":"'DATA (Real)'!X324","v":0},{"$f":"'DATA (Real)'!Y324","v":0},{"$f":"'DATA (Real)'!Z324","v":0},{"$f":"'DATA (Real)'!AA324","v":0},{"$f":"'DATA (Real)'!AB324","v":0},{"$f":"'DATA (Real)'!AC324","v":0},{"$f":"'DATA (Real)'!AD324","v":0},{"$f":"'DATA (Real)'!AE324","v":0},{"$f":"'DATA (Real)'!AF324","v":0},{"$f":"'DATA (Real)'!AG324","v":0},{"$f":"'DATA (Real)'!AH324","v":0},{"$f":"'DATA (Real)'!AI324","v":0},{"$f":"'DATA (Real)'!AJ324","v":0},{"$f":"'DATA (Real)'!AK324","v":0},{"$f":"'DATA (Real)'!AL324","v":0},{"$f":"'DATA (Real)'!AM324","v":0},{"$f":"'DATA (Real)'!AN324","v":0},{"$f":"'DATA (Real)'!AO324","v":0},{"$f":"'DATA (Real)'!AP324","v":0},{"$f":"'DATA (Real)'!AQ324","v":0},{"$f":"'DATA (Real)'!AR324","v":0},{"$f":"'DATA (Real)'!AS324","v":0},{"$f":"'DATA (Real)'!AT324","v":0},{"$f":"'DATA (Real)'!AU324","v":0},{"$f":"'DATA (Real)'!AV324","v":0},{"$f":"'DATA (Real)'!AW324","v":0},{"$f":"'DATA (Real)'!AX324","v":0},{"$f":"'DATA (Real)'!AY324","v":0},{"$f":"'DATA (Real)'!AZ324","v":0},{"$f":"'DATA (Real)'!BA324","v":0},{"$f":"'DATA (Real)'!BB324","v":0},{"$f":"'DATA (Real)'!BC324","v":0},{"$f":"'DATA (Real)'!BD324","v":0},{"$f":"'DATA (Real)'!BE324","v":0},{"$f":"'DATA (Real)'!BF324","v":0},{"$f":"'DATA (Real)'!BG324","v":0},{"$f":"'DATA (Real)'!BH324","v":0},{"$f":"'DATA (Real)'!BI324","v":0},{"$f":"'DATA (Real)'!BJ324","v":0},{"$f":"'DATA (Real)'!BK324","v":0},{"$f":"'DATA (Real)'!BL324","v":0},{"$f":"'DATA (Real)'!BM324","v":0},{"$f":"'DATA (Real)'!BN324","v":0},{"$f":"'DATA (Real)'!BO324","v":0},{"$f":"'DATA (Real)'!BP324","v":0},{"$f":"'DATA (Real)'!BQ324","v":0},{"$f":"'DATA (Real)'!BR324","v":0},{"$f":"'DATA (Real)'!BS324","v":0},{"$f":"'DATA (Real)'!BT324","v":0},{"$f":"'DATA (Real)'!BU324","v":0},{"$f":"'DATA (Real)'!BV324","v":0},{"$f":"'DATA (Real)'!BW324","v":0},{"$f":"'DATA (Real)'!BX324","v":0}]
[null,null,{"$f":"'DATA (Real)'!C325","v":"Internal"},{"$f":"'DATA (Real)'!D325","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E325","v":"Existing Residential Solar + Storage"},{"$f":"'DATA (Real)'!F325","v":0},{"$f":"'DATA (Real)'!G325","v":0},{"$f":"'DATA (Real)'!H325","v":0},{"$f":"'DATA (Real)'!I325","v":0},{"$f":"'DATA (Real)'!J325","v":0},{"$f":"'DATA (Real)'!K325","v":0},{"$f":"'DATA (Real)'!L325","v":0},{"$f":"'DATA (Real)'!M325","v":0},{"$f":"'DATA (Real)'!N325","v":0},{"$f":"'DATA (Real)'!O325","v":0},{"$f":"'DATA (Real)'!P325","v":0},{"$f":"'DATA (Real)'!Q325","v":0},{"$f":"'DATA (Real)'!R325","v":0},{"$f":"'DATA (Real)'!S325","v":0},{"$f":"'DATA (Real)'!T325","v":0},{"$f":"'DATA (Real)'!U325","v":0},{"$f":"'DATA (Real)'!V325","v":0},{"$f":"'DATA (Real)'!W325","v":0},{"$f":"'DATA (Real)'!X325","v":0},{"$f":"'DATA (Real)'!Y325","v":0},{"$f":"'DATA (Real)'!Z325","v":0},{"$f":"'DATA (Real)'!AA325","v":0},{"$f":"'DATA (Real)'!AB325","v":0},{"$f":"'DATA (Real)'!AC325","v":0},{"$f":"'DATA (Real)'!AD325","v":0},{"$f":"'DATA (Real)'!AE325","v":0},{"$f":"'DATA (Real)'!AF325","v":0},{"$f":"'DATA (Real)'!AG325","v":0},{"$f":"'DATA (Real)'!AH325","v":0},{"$f":"'DATA (Real)'!AI325","v":0},{"$f":"'DATA (Real)'!AJ325","v":0},{"$f":"'DATA (Real)'!AK325","v":0},{"$f":"'DATA (Real)'!AL325","v":0},{"$f":"'DATA (Real)'!AM325","v":0},{"$f":"'DATA (Real)'!AN325","v":0},{"$f":"'DATA (Real)'!AO325","v":0},{"$f":"'DATA (Real)'!AP325","v":0},{"$f":"'DATA (Real)'!AQ325","v":0},{"$f":"'DATA (Real)'!AR325","v":0},{"$f":"'DATA (Real)'!AS325","v":0},{"$f":"'DATA (Real)'!AT325","v":0},{"$f":"'DATA (Real)'!AU325","v":0},{"$f":"'DATA (Real)'!AV325","v":0},{"$f":"'DATA (Real)'!AW325","v":0},{"$f":"'DATA (Real)'!AX325","v":0},{"$f":"'DATA (Real)'!AY325","v":0},{"$f":"'DATA (Real)'!AZ325","v":0},{"$f":"'DATA (Real)'!BA325","v":0},{"$f":"'DATA (Real)'!BB325","v":0},{"$f":"'DATA (Real)'!BC325","v":0},{"$f":"'DATA (Real)'!BD325","v":0},{"$f":"'DATA (Real)'!BE325","v":0},{"$f":"'DATA (Real)'!BF325","v":0},{"$f":"'DATA (Real)'!BG325","v":0},{"$f":"'DATA (Real)'!BH325","v":0},{"$f":"'DATA (Real)'!BI325","v":0},{"$f":"'DATA (Real)'!BJ325","v":0},{"$f":"'DATA (Real)'!BK325","v":0},{"$f":"'DATA (Real)'!BL325","v":0},{"$f":"'DATA (Real)'!BM325","v":0},{"$f":"'DATA (Real)'!BN325","v":0},{"$f":"'DATA (Real)'!BO325","v":0},{"$f":"'DATA (Real)'!BP325","v":0},{"$f":"'DATA (Real)'!BQ325","v":0},{"$f":"'DATA (Real)'!BR325","v":0},{"$f":"'DATA (Real)'!BS325","v":0},{"$f":"'DATA (Real)'!BT325","v":0},{"$f":"'DATA (Real)'!BU325","v":0},{"$f":"'DATA (Real)'!BV325","v":0},{"$f":"'DATA (Real)'!BW325","v":0},{"$f":"'DATA (Real)'!BX325","v":0}]
[null,null,{"$f":"'DATA (Real)'!C326","v":"Internal"},{"$f":"'DATA (Real)'!D326","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E326","v":"Commercial Solar"},{"$f":"'DATA (Real)'!F326","v":0},{"$f":"'DATA (Real)'!G326","v":0},{"$f":"'DATA (Real)'!H326","v":0},{"$f":"'DATA (Real)'!I326","v":0},{"$f":"'DATA (Real)'!J326","v":0},{"$f":"'DATA (Real)'!K326","v":0},{"$f":"'DATA (Real)'!L326","v":0},{"$f":"'DATA (Real)'!M326","v":0},{"$f":"'DATA (Real)'!N326","v":0},{"$f":"'DATA (Real)'!O326","v":0},{"$f":"'DATA (Real)'!P326","v":0},{"$f":"'DATA (Real)'!Q326","v":0},{"$f":"'DATA (Real)'!R326","v":0},{"$f":"'DATA (Real)'!S326","v":0},{"$f":"'DATA (Real)'!T326","v":0},{"$f":"'DATA (Real)'!U326","v":0},{"$f":"'DATA (Real)'!V326","v":0},{"$f":"'DATA (Real)'!W326","v":0},{"$f":"'DATA (Real)'!X326","v":0},{"$f":"'DATA (Real)'!Y326","v":0},{"$f":"'DATA (Real)'!Z326","v":0},{"$f":"'DATA (Real)'!AA326","v":0},{"$f":"'DATA (Real)'!AB326","v":0},{"$f":"'DATA (Real)'!AC326","v":0},{"$f":"'DATA (Real)'!AD326","v":0},{"$f":"'DATA (Real)'!AE326","v":0},{"$f":"'DATA (Real)'!AF326","v":0},{"$f":"'DATA (Real)'!AG326","v":0},{"$f":"'DATA (Real)'!AH326","v":0},{"$f":"'DATA (Real)'!AI326","v":0},{"$f":"'DATA (Real)'!AJ326","v":0},{"$f":"'DATA (Real)'!AK326","v":0},{"$f":"'DATA (Real)'!AL326","v":0},{"$f":"'DATA (Real)'!AM326","v":0},{"$f":"'DATA (Real)'!AN326","v":0},{"$f":"'DATA (Real)'!AO326","v":0},{"$f":"'DATA (Real)'!AP326","v":0},{"$f":"'DATA (Real)'!AQ326","v":0},{"$f":"'DATA (Real)'!AR326","v":0},{"$f":"'DATA (Real)'!AS326","v":0},{"$f":"'DATA (Real)'!AT326","v":0},{"$f":"'DATA (Real)'!AU326","v":0},{"$f":"'DATA (Real)'!AV326","v":0},{"$f":"'DATA (Real)'!AW326","v":0},{"$f":"'DATA (Real)'!AX326","v":0},{"$f":"'DATA (Real)'!AY326","v":0},{"$f":"'DATA (Real)'!AZ326","v":0},{"$f":"'DATA (Real)'!BA326","v":0},{"$f":"'DATA (Real)'!BB326","v":0},{"$f":"'DATA (Real)'!BC326","v":0},{"$f":"'DATA (Real)'!BD326","v":0},{"$f":"'DATA (Real)'!BE326","v":0},{"$f":"'DATA (Real)'!BF326","v":0},{"$f":"'DATA (Real)'!BG326","v":0},{"$f":"'DATA (Real)'!BH326","v":0},{"$f":"'DATA (Real)'!BI326","v":0},{"$f":"'DATA (Real)'!BJ326","v":0},{"$f":"'DATA (Real)'!BK326","v":0},{"$f":"'DATA (Real)'!BL326","v":0},{"$f":"'DATA (Real)'!BM326","v":0},{"$f":"'DATA (Real)'!BN326","v":0},{"$f":"'DATA (Real)'!BO326","v":0},{"$f":"'DATA (Real)'!BP326","v":0},{"$f":"'DATA (Real)'!BQ326","v":0},{"$f":"'DATA (Real)'!BR326","v":0},{"$f":"'DATA (Real)'!BS326","v":0},{"$f":"'DATA (Real)'!BT326","v":0},{"$f":"'DATA (Real)'!BU326","v":0},{"$f":"'DATA (Real)'!BV326","v":0},{"$f":"'DATA (Real)'!BW326","v":0},{"$f":"'DATA (Real)'!BX326","v":0}]
[null,null,{"$f":"'DATA (Real)'!C327","v":"Internal"},{"$f":"'DATA (Real)'!D327","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E327","v":"Commercial Solar + Storage"},{"$f":"'DATA (Real)'!F327","v":0},{"$f":"'DATA (Real)'!G327","v":0},{"$f":"'DATA (Real)'!H327","v":0},{"$f":"'DATA (Real)'!I327","v":0},{"$f":"'DATA (Real)'!J327","v":0},{"$f":"'DATA (Real)'!K327","v":0},{"$f":"'DATA (Real)'!L327","v":0},{"$f":"'DATA (Real)'!M327","v":0},{"$f":"'DATA (Real)'!N327","v":0},{"$f":"'DATA (Real)'!O327","v":0},{"$f":"'DATA (Real)'!P327","v":0},{"$f":"'DATA (Real)'!Q327","v":0},{"$f":"'DATA (Real)'!R327","v":0},{"$f":"'DATA (Real)'!S327","v":0},{"$f":"'DATA (Real)'!T327","v":0},{"$f":"'DATA (Real)'!U327","v":0},{"$f":"'DATA (Real)'!V327","v":0},{"$f":"'DATA (Real)'!W327","v":0},{"$f":"'DATA (Real)'!X327","v":0},{"$f":"'DATA (Real)'!Y327","v":0},{"$f":"'DATA (Real)'!Z327","v":0},{"$f":"'DATA (Real)'!AA327","v":0},{"$f":"'DATA (Real)'!AB327","v":0},{"$f":"'DATA (Real)'!AC327","v":0},{"$f":"'DATA (Real)'!AD327","v":0},{"$f":"'DATA (Real)'!AE327","v":0},{"$f":"'DATA (Real)'!AF327","v":0},{"$f":"'DATA (Real)'!AG327","v":0},{"$f":"'DATA (Real)'!AH327","v":0},{"$f":"'DATA (Real)'!AI327","v":0},{"$f":"'DATA (Real)'!AJ327","v":0},{"$f":"'DATA (Real)'!AK327","v":0},{"$f":"'DATA (Real)'!AL327","v":0},{"$f":"'DATA (Real)'!AM327","v":0},{"$f":"'DATA (Real)'!AN327","v":0},{"$f":"'DATA (Real)'!AO327","v":0},{"$f":"'DATA (Real)'!AP327","v":0},{"$f":"'DATA (Real)'!AQ327","v":0},{"$f":"'DATA (Real)'!AR327","v":0},{"$f":"'DATA (Real)'!AS327","v":0},{"$f":"'DATA (Real)'!AT327","v":0},{"$f":"'DATA (Real)'!AU327","v":0},{"$f":"'DATA (Real)'!AV327","v":0},{"$f":"'DATA (Real)'!AW327","v":0},{"$f":"'DATA (Real)'!AX327","v":0},{"$f":"'DATA (Real)'!AY327","v":0},{"$f":"'DATA (Real)'!AZ327","v":0},{"$f":"'DATA (Real)'!BA327","v":0},{"$f":"'DATA (Real)'!BB327","v":0},{"$f":"'DATA (Real)'!BC327","v":0},{"$f":"'DATA (Real)'!BD327","v":0},{"$f":"'DATA (Real)'!BE327","v":0},{"$f":"'DATA (Real)'!BF327","v":0},{"$f":"'DATA (Real)'!BG327","v":0},{"$f":"'DATA (Real)'!BH327","v":0},{"$f":"'DATA (Real)'!BI327","v":0},{"$f":"'DATA (Real)'!BJ327","v":0},{"$f":"'DATA (Real)'!BK327","v":0},{"$f":"'DATA (Real)'!BL327","v":0},{"$f":"'DATA (Real)'!BM327","v":0},{"$f":"'DATA (Real)'!BN327","v":0},{"$f":"'DATA (Real)'!BO327","v":0},{"$f":"'DATA (Real)'!BP327","v":0},{"$f":"'DATA (Real)'!BQ327","v":0},{"$f":"'DATA (Real)'!BR327","v":0},{"$f":"'DATA (Real)'!BS327","v":0},{"$f":"'DATA (Real)'!BT327","v":0},{"$f":"'DATA (Real)'!BU327","v":0},{"$f":"'DATA (Real)'!BV327","v":0},{"$f":"'DATA (Real)'!BW327","v":0},{"$f":"'DATA (Real)'!BX327","v":0}]
[null,null,{"$f":"'DATA (Real)'!C328","v":"Internal"},{"$f":"'DATA (Real)'!D328","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E328","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW328","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX328","v":2.7499999999999998E-3}]
[null,null,{"$f":"'DATA (Real)'!C329","v":"Internal"},{"$f":"'DATA (Real)'!D329","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E329","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)"},{"$f":"'DATA (Real)'!F329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW329","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX329","v":2.7499999999999998E-3}]
[null,null,{"$f":"'DATA (Real)'!C330","v":"Internal"},{"$f":"'DATA (Real)'!D330","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E330","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW330","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX330","v":2.7499999999999998E-3}]
[null,null,{"$f":"'DATA (Real)'!C331","v":"Internal"},{"$f":"'DATA (Real)'!D331","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E331","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F331","v":0},{"$f":"'DATA (Real)'!G331","v":0},{"$f":"'DATA (Real)'!H331","v":0},{"$f":"'DATA (Real)'!I331","v":0},{"$f":"'DATA (Real)'!J331","v":0},{"$f":"'DATA (Real)'!K331","v":0},{"$f":"'DATA (Real)'!L331","v":0},{"$f":"'DATA (Real)'!M331","v":0},{"$f":"'DATA (Real)'!N331","v":0},{"$f":"'DATA (Real)'!O331","v":0},{"$f":"'DATA (Real)'!P331","v":0},{"$f":"'DATA (Real)'!Q331","v":0},{"$f":"'DATA (Real)'!R331","v":0},{"$f":"'DATA (Real)'!S331","v":0},{"$f":"'DATA (Real)'!T331","v":0},{"$f":"'DATA (Real)'!U331","v":0},{"$f":"'DATA (Real)'!V331","v":0},{"$f":"'DATA (Real)'!W331","v":0},{"$f":"'DATA (Real)'!X331","v":0},{"$f":"'DATA (Real)'!Y331","v":0},{"$f":"'DATA (Real)'!Z331","v":0},{"$f":"'DATA (Real)'!AA331","v":0},{"$f":"'DATA (Real)'!AB331","v":0},{"$f":"'DATA (Real)'!AC331","v":0},{"$f":"'DATA (Real)'!AD331","v":0},{"$f":"'DATA (Real)'!AE331","v":0},{"$f":"'DATA (Real)'!AF331","v":0},{"$f":"'DATA (Real)'!AG331","v":0},{"$f":"'DATA (Real)'!AH331","v":0},{"$f":"'DATA (Real)'!AI331","v":0},{"$f":"'DATA (Real)'!AJ331","v":0},{"$f":"'DATA (Real)'!AK331","v":0},{"$f":"'DATA (Real)'!AL331","v":0},{"$f":"'DATA (Real)'!AM331","v":0},{"$f":"'DATA (Real)'!AN331","v":0},{"$f":"'DATA (Real)'!AO331","v":0},{"$f":"'DATA (Real)'!AP331","v":0},{"$f":"'DATA (Real)'!AQ331","v":0},{"$f":"'DATA (Real)'!AR331","v":0},{"$f":"'DATA (Real)'!AS331","v":0},{"$f":"'DATA (Real)'!AT331","v":0},{"$f":"'DATA (Real)'!AU331","v":0},{"$f":"'DATA (Real)'!AV331","v":0},{"$f":"'DATA (Real)'!AW331","v":0},{"$f":"'DATA (Real)'!AX331","v":0},{"$f":"'DATA (Real)'!AY331","v":0},{"$f":"'DATA (Real)'!AZ331","v":0},{"$f":"'DATA (Real)'!BA331","v":0},{"$f":"'DATA (Real)'!BB331","v":0},{"$f":"'DATA (Real)'!BC331","v":0},{"$f":"'DATA (Real)'!BD331","v":0},{"$f":"'DATA (Real)'!BE331","v":0},{"$f":"'DATA (Real)'!BF331","v":0},{"$f":"'DATA (Real)'!BG331","v":0},{"$f":"'DATA (Real)'!BH331","v":0},{"$f":"'DATA (Real)'!BI331","v":0},{"$f":"'DATA (Real)'!BJ331","v":0},{"$f":"'DATA (Real)'!BK331","v":0},{"$f":"'DATA (Real)'!BL331","v":0},{"$f":"'DATA (Real)'!BM331","v":0},{"$f":"'DATA (Real)'!BN331","v":0},{"$f":"'DATA (Real)'!BO331","v":0},{"$f":"'DATA (Real)'!BP331","v":0},{"$f":"'DATA (Real)'!BQ331","v":0},{"$f":"'DATA (Real)'!BR331","v":0},{"$f":"'DATA (Real)'!BS331","v":0},{"$f":"'DATA (Real)'!BT331","v":0},{"$f":"'DATA (Real)'!BU331","v":0},{"$f":"'DATA (Real)'!BV331","v":0},{"$f":"'DATA (Real)'!BW331","v":0},{"$f":"'DATA (Real)'!BX331","v":0}]
[null,null,{"$f":"'DATA (Real)'!C332","v":"Internal"},{"$f":"'DATA (Real)'!D332","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E332","v":"100 MW/400 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW332","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX332","v":2.7499999999999998E-3}]
[null,null,{"$f":"'DATA (Real)'!C333","v":"Internal"},{"$f":"'DATA (Real)'!D333","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E333","v":"100 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW333","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX333","v":2.7499999999999998E-3}]
[null,null,{"$f":"'DATA (Real)'!C334","v":"Internal"},{"$f":"'DATA (Real)'!D334","v":"B&O Tax Rate"},{"$f":"'DATA (Real)'!E334","v":"50 MW/200 MWh Lithium-ion w/Solar (Solar Only)"},{"$f":"'DATA (Real)'!F334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!G334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!H334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!I334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!J334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!K334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!L334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!M334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!N334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!O334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!P334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Q334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!R334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!S334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!T334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!U334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!V334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!W334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!X334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Y334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!Z334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AA334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AB334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AC334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AD334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AE334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AF334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AG334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AH334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AI334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AJ334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AK334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AL334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AM334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AN334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AO334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AP334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AQ334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AR334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AS334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AT334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AU334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AV334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AW334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AX334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AY334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!AZ334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BA334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BB334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BC334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BD334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BE334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BF334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BG334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BH334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BI334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BJ334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BK334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BL334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BM334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BN334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BO334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BP334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BQ334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BR334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BS334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BT334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BU334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BV334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BW334","v":2.7499999999999998E-3},{"$f":"'DATA (Real)'!BX334","v":2.7499999999999998E-3}]
[]
[null,{"$f":"D340","v":"Tax Dep Rate"},null,{"$f":"'DATA (Real)'!D336","v":"Tax Dep Rate"}]
[null,null,{"$f":"'DATA (Real)'!C337","v":"Internal"},{"$f":"'DATA (Real)'!D337","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E337","v":"New Residential Solar"},{"$f":"'DATA (Real)'!F337","v":0},{"$f":"'DATA (Real)'!G337","v":0},{"$f":"'DATA (Real)'!H337","v":0.85},{"$f":"'DATA (Real)'!I337","v":0.85},{"$f":"'DATA (Real)'!J337","v":0.85},{"$f":"'DATA (Real)'!K337","v":0.85},{"$f":"'DATA (Real)'!L337","v":0.85},{"$f":"'DATA (Real)'!M337","v":0.85},{"$f":"'DATA (Real)'!N337","v":0.85},{"$f":"'DATA (Real)'!O337","v":0.85},{"$f":"'DATA (Real)'!P337","v":0.85},{"$f":"'DATA (Real)'!Q337","v":0.85},{"$f":"'DATA (Real)'!R337","v":0.85},{"$f":"'DATA (Real)'!S337","v":0.85},{"$f":"'DATA (Real)'!T337","v":0.85},{"$f":"'DATA (Real)'!U337","v":0.95},{"$f":"'DATA (Real)'!V337","v":0.95},{"$f":"'DATA (Real)'!W337","v":0.95},{"$f":"'DATA (Real)'!X337","v":0.95},{"$f":"'DATA (Real)'!Y337","v":0.95},{"$f":"'DATA (Real)'!Z337","v":0.95},{"$f":"'DATA (Real)'!AA337","v":0.95},{"$f":"'DATA (Real)'!AB337","v":0.95},{"$f":"'DATA (Real)'!AC337","v":0.95},{"$f":"'DATA (Real)'!AD337","v":0.95},{"$f":"'DATA (Real)'!AE337","v":0.95},{"$f":"'DATA (Real)'!AF337","v":0.95},{"$f":"'DATA (Real)'!AG337","v":0.95},{"$f":"'DATA (Real)'!AH337","v":0.95},{"$f":"'DATA (Real)'!AI337","v":0.95},{"$f":"'DATA (Real)'!AJ337","v":0.95},{"$f":"'DATA (Real)'!AK337","v":0.95},{"$f":"'DATA (Real)'!AL337","v":0.95},{"$f":"'DATA (Real)'!AM337","v":0.95},{"$f":"'DATA (Real)'!AN337","v":0.95},{"$f":"'DATA (Real)'!AO337","v":0.95},{"$f":"'DATA (Real)'!AP337","v":0.95},{"$f":"'DATA (Real)'!AQ337","v":0.95},{"$f":"'DATA (Real)'!AR337","v":0.95},{"$f":"'DATA (Real)'!AS337","v":0.95},{"$f":"'DATA (Real)'!AT337","v":0.95},{"$f":"'DATA (Real)'!AU337","v":0.95},{"$f":"'DATA (Real)'!AV337","v":0.95},{"$f":"'DATA (Real)'!AW337","v":0.95},{"$f":"'DATA (Real)'!AX337","v":0.95},{"$f":"'DATA (Real)'!AY337","v":0.95},{"$f":"'DATA (Real)'!AZ337","v":0.95},{"$f":"'DATA (Real)'!BA337","v":0.95},{"$f":"'DATA (Real)'!BB337","v":0.95},{"$f":"'DATA (Real)'!BC337","v":0.95},{"$f":"'DATA (Real)'!BD337","v":0.95},{"$f":"'DATA (Real)'!BE337","v":0.95},{"$f":"'DATA (Real)'!BF337","v":0.95},{"$f":"'DATA (Real)'!BG337","v":0.95},{"$f":"'DATA (Real)'!BH337","v":0.95},{"$f":"'DATA (Real)'!BI337","v":0.95},{"$f":"'DATA (Real)'!BJ337","v":0.95},{"$f":"'DATA (Real)'!BK337","v":0.95},{"$f":"'DATA (Real)'!BL337","v":0.95},{"$f":"'DATA (Real)'!BM337","v":0.95},{"$f":"'DATA (Real)'!BN337","v":0.95},{"$f":"'DATA (Real)'!BO337","v":0.95},{"$f":"'DATA (Real)'!BP337","v":0.95},{"$f":"'DATA (Real)'!BQ337","v":0.95},{"$f":"'DATA (Real)'!BR337","v":0.95},{"$f":"'DATA (Real)'!BS337","v":0.95},{"$f":"'DATA (Real)'!BT337","v":0.95},{"$f":"'DATA (Real)'!BU337","v":0.95},{"$f":"'DATA (Real)'!BV337","v":0.95},{"$f":"'DATA (Real)'!BW337","v":0.95},{"$f":"'DATA (Real)'!BX337","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C338","v":"Internal"},{"$f":"'DATA (Real)'!D338","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E338","v":"New Residential Solar + Storage"},{"$f":"'DATA (Real)'!F338","v":0},{"$f":"'DATA (Real)'!G338","v":0},{"$f":"'DATA (Real)'!H338","v":0.85},{"$f":"'DATA (Real)'!I338","v":0.85},{"$f":"'DATA (Real)'!J338","v":0.85},{"$f":"'DATA (Real)'!K338","v":0.85},{"$f":"'DATA (Real)'!L338","v":0.85},{"$f":"'DATA (Real)'!M338","v":0.85},{"$f":"'DATA (Real)'!N338","v":0.85},{"$f":"'DATA (Real)'!O338","v":0.85},{"$f":"'DATA (Real)'!P338","v":0.85},{"$f":"'DATA (Real)'!Q338","v":0.85},{"$f":"'DATA (Real)'!R338","v":0.85},{"$f":"'DATA (Real)'!S338","v":0.85},{"$f":"'DATA (Real)'!T338","v":0.85},{"$f":"'DATA (Real)'!U338","v":0.95},{"$f":"'DATA (Real)'!V338","v":0.95},{"$f":"'DATA (Real)'!W338","v":0.95},{"$f":"'DATA (Real)'!X338","v":0.95},{"$f":"'DATA (Real)'!Y338","v":0.95},{"$f":"'DATA (Real)'!Z338","v":0.95},{"$f":"'DATA (Real)'!AA338","v":0.95},{"$f":"'DATA (Real)'!AB338","v":0.95},{"$f":"'DATA (Real)'!AC338","v":0.95},{"$f":"'DATA (Real)'!AD338","v":0.95},{"$f":"'DATA (Real)'!AE338","v":0.95},{"$f":"'DATA (Real)'!AF338","v":0.95},{"$f":"'DATA (Real)'!AG338","v":0.95},{"$f":"'DATA (Real)'!AH338","v":0.95},{"$f":"'DATA (Real)'!AI338","v":0.95},{"$f":"'DATA (Real)'!AJ338","v":0.95},{"$f":"'DATA (Real)'!AK338","v":0.95},{"$f":"'DATA (Real)'!AL338","v":0.95},{"$f":"'DATA (Real)'!AM338","v":0.95},{"$f":"'DATA (Real)'!AN338","v":0.95},{"$f":"'DATA (Real)'!AO338","v":0.95},{"$f":"'DATA (Real)'!AP338","v":0.95},{"$f":"'DATA (Real)'!AQ338","v":0.95},{"$f":"'DATA (Real)'!AR338","v":0.95},{"$f":"'DATA (Real)'!AS338","v":0.95},{"$f":"'DATA (Real)'!AT338","v":0.95},{"$f":"'DATA (Real)'!AU338","v":0.95},{"$f":"'DATA (Real)'!AV338","v":0.95},{"$f":"'DATA (Real)'!AW338","v":0.95},{"$f":"'DATA (Real)'!AX338","v":0.95},{"$f":"'DATA (Real)'!AY338","v":0.95},{"$f":"'DATA (Real)'!AZ338","v":0.95},{"$f":"'DATA (Real)'!BA338","v":0.95},{"$f":"'DATA (Real)'!BB338","v":0.95},{"$f":"'DATA (Real)'!BC338","v":0.95},{"$f":"'DATA (Real)'!BD338","v":0.95},{"$f":"'DATA (Real)'!BE338","v":0.95},{"$f":"'DATA (Real)'!BF338","v":0.95},{"$f":"'DATA (Real)'!BG338","v":0.95},{"$f":"'DATA (Real)'!BH338","v":0.95},{"$f":"'DATA (Real)'!BI338","v":0.95},{"$f":"'DATA (Real)'!BJ338","v":0.95},{"$f":"'DATA (Real)'!BK338","v":0.95},{"$f":"'DATA (Real)'!BL338","v":0.95},{"$f":"'DATA (Real)'!BM338","v":0.95},{"$f":"'DATA (Real)'!BN338","v":0.95},{"$f":"'DATA (Real)'!BO338","v":0.95},{"$f":"'DATA (Real)'!BP338","v":0.95},{"$f":"'DATA (Real)'!BQ338","v":0.95},{"$f":"'DATA (Real)'!BR338","v":0.95},{"$f":"'DATA (Real)'!BS338","v":0.95},{"$f":"'DATA (Real)'!BT338","v":0.95},{"$f":"'DATA (Real)'!BU338","v":0.95},{"$f":"'DATA (Real)'!BV338","v":0.95},{"$f":"'DATA (Real)'!BW338","v":0.95},{"$f":"'DATA (Real)'!BX338","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C339","v":"Internal"},{"$f":"'DATA (Real)'!D339","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E339","v":"Existing Residential Solar"},{"$f":"'DATA (Real)'!F339","v":0},{"$f":"'DATA (Real)'!G339","v":0},{"$f":"'DATA (Real)'!H339","v":0.85},{"$f":"'DATA (Real)'!I339","v":0.85},{"$f":"'DATA (Real)'!J339","v":0.85},{"$f":"'DATA (Real)'!K339","v":0.85},{"$f":"'DATA (Real)'!L339","v":0.85},{"$f":"'DATA (Real)'!M339","v":0.85},{"$f":"'DATA (Real)'!N339","v":0.85},{"$f":"'DATA (Real)'!O339","v":0.85},{"$f":"'DATA (Real)'!P339","v":0.85},{"$f":"'DATA (Real)'!Q339","v":0.85},{"$f":"'DATA (Real)'!R339","v":0.85},{"$f":"'DATA (Real)'!S339","v":0.85},{"$f":"'DATA (Real)'!T339","v":0.85},{"$f":"'DATA (Real)'!U339","v":0.95},{"$f":"'DATA (Real)'!V339","v":0.95},{"$f":"'DATA (Real)'!W339","v":0.95},{"$f":"'DATA (Real)'!X339","v":0.95},{"$f":"'DATA (Real)'!Y339","v":0.95},{"$f":"'DATA (Real)'!Z339","v":0.95},{"$f":"'DATA (Real)'!AA339","v":0.95},{"$f":"'DATA (Real)'!AB339","v":0.95},{"$f":"'DATA (Real)'!AC339","v":0.95},{"$f":"'DATA (Real)'!AD339","v":0.95},{"$f":"'DATA (Real)'!AE339","v":0.95},{"$f":"'DATA (Real)'!AF339","v":0.95},{"$f":"'DATA (Real)'!AG339","v":0.95},{"$f":"'DATA (Real)'!AH339","v":0.95},{"$f":"'DATA (Real)'!AI339","v":0.95},{"$f":"'DATA (Real)'!AJ339","v":0.95},{"$f":"'DATA (Real)'!AK339","v":0.95},{"$f":"'DATA (Real)'!AL339","v":0.95},{"$f":"'DATA (Real)'!AM339","v":0.95},{"$f":"'DATA (Real)'!AN339","v":0.95},{"$f":"'DATA (Real)'!AO339","v":0.95},{"$f":"'DATA (Real)'!AP339","v":0.95},{"$f":"'DATA (Real)'!AQ339","v":0.95},{"$f":"'DATA (Real)'!AR339","v":0.95},{"$f":"'DATA (Real)'!AS339","v":0.95},{"$f":"'DATA (Real)'!AT339","v":0.95},{"$f":"'DATA (Real)'!AU339","v":0.95},{"$f":"'DATA (Real)'!AV339","v":0.95},{"$f":"'DATA (Real)'!AW339","v":0.95},{"$f":"'DATA (Real)'!AX339","v":0.95},{"$f":"'DATA (Real)'!AY339","v":0.95},{"$f":"'DATA (Real)'!AZ339","v":0.95},{"$f":"'DATA (Real)'!BA339","v":0.95},{"$f":"'DATA (Real)'!BB339","v":0.95},{"$f":"'DATA (Real)'!BC339","v":0.95},{"$f":"'DATA (Real)'!BD339","v":0.95},{"$f":"'DATA (Real)'!BE339","v":0.95},{"$f":"'DATA (Real)'!BF339","v":0.95},{"$f":"'DATA (Real)'!BG339","v":0.95},{"$f":"'DATA (Real)'!BH339","v":0.95},{"$f":"'DATA (Real)'!BI339","v":0.95},{"$f":"'DATA (Real)'!BJ339","v":0.95},{"$f":"'DATA (Real)'!BK339","v":0.95},{"$f":"'DATA (Real)'!BL339","v":0.95},{"$f":"'DATA (Real)'!BM339","v":0.95},{"$f":"'DATA (Real)'!BN339","v":0.95},{"$f":"'DATA (Real)'!BO339","v":0.95},{"$f":"'DATA (Real)'!BP339","v":0.95},{"$f":"'DATA (Real)'!BQ339","v":0.95},{"$f":"'DATA (Real)'!BR339","v":0.95},{"$f":"'DATA (Real)'!BS339","v":0.95},{"$f":"'DATA (Real)'!BT339","v":0.95},{"$f":"'DATA (Real)'!BU339","v":0.95},{"$f":"'DATA (Real)'!BV339","v":0.95},{"$f":"'DATA (Real)'!BW339","v":0.95},{"$f":"'DATA (Real)'!BX339","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C340","v":"Internal"},{"$f":"'DATA (Real)'!D340","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E340","v":"Existing Residential Solar + Storage"},{"$f":"'DATA (Real)'!F340","v":0},{"$f":"'DATA (Real)'!G340","v":0},{"$f":"'DATA (Real)'!H340","v":0.85},{"$f":"'DATA (Real)'!I340","v":0.85},{"$f":"'DATA (Real)'!J340","v":0.85},{"$f":"'DATA (Real)'!K340","v":0.85},{"$f":"'DATA (Real)'!L340","v":0.85},{"$f":"'DATA (Real)'!M340","v":0.85},{"$f":"'DATA (Real)'!N340","v":0.85},{"$f":"'DATA (Real)'!O340","v":0.85},{"$f":"'DATA (Real)'!P340","v":0.85},{"$f":"'DATA (Real)'!Q340","v":0.85},{"$f":"'DATA (Real)'!R340","v":0.85},{"$f":"'DATA (Real)'!S340","v":0.85},{"$f":"'DATA (Real)'!T340","v":0.85},{"$f":"'DATA (Real)'!U340","v":0.95},{"$f":"'DATA (Real)'!V340","v":0.95},{"$f":"'DATA (Real)'!W340","v":0.95},{"$f":"'DATA (Real)'!X340","v":0.95},{"$f":"'DATA (Real)'!Y340","v":0.95},{"$f":"'DATA (Real)'!Z340","v":0.95},{"$f":"'DATA (Real)'!AA340","v":0.95},{"$f":"'DATA (Real)'!AB340","v":0.95},{"$f":"'DATA (Real)'!AC340","v":0.95},{"$f":"'DATA (Real)'!AD340","v":0.95},{"$f":"'DATA (Real)'!AE340","v":0.95},{"$f":"'DATA (Real)'!AF340","v":0.95},{"$f":"'DATA (Real)'!AG340","v":0.95},{"$f":"'DATA (Real)'!AH340","v":0.95},{"$f":"'DATA (Real)'!AI340","v":0.95},{"$f":"'DATA (Real)'!AJ340","v":0.95},{"$f":"'DATA (Real)'!AK340","v":0.95},{"$f":"'DATA (Real)'!AL340","v":0.95},{"$f":"'DATA (Real)'!AM340","v":0.95},{"$f":"'DATA (Real)'!AN340","v":0.95},{"$f":"'DATA (Real)'!AO340","v":0.95},{"$f":"'DATA (Real)'!AP340","v":0.95},{"$f":"'DATA (Real)'!AQ340","v":0.95},{"$f":"'DATA (Real)'!AR340","v":0.95},{"$f":"'DATA (Real)'!AS340","v":0.95},{"$f":"'DATA (Real)'!AT340","v":0.95},{"$f":"'DATA (Real)'!AU340","v":0.95},{"$f":"'DATA (Real)'!AV340","v":0.95},{"$f":"'DATA (Real)'!AW340","v":0.95},{"$f":"'DATA (Real)'!AX340","v":0.95},{"$f":"'DATA (Real)'!AY340","v":0.95},{"$f":"'DATA (Real)'!AZ340","v":0.95},{"$f":"'DATA (Real)'!BA340","v":0.95},{"$f":"'DATA (Real)'!BB340","v":0.95},{"$f":"'DATA (Real)'!BC340","v":0.95},{"$f":"'DATA (Real)'!BD340","v":0.95},{"$f":"'DATA (Real)'!BE340","v":0.95},{"$f":"'DATA (Real)'!BF340","v":0.95},{"$f":"'DATA (Real)'!BG340","v":0.95},{"$f":"'DATA (Real)'!BH340","v":0.95},{"$f":"'DATA (Real)'!BI340","v":0.95},{"$f":"'DATA (Real)'!BJ340","v":0.95},{"$f":"'DATA (Real)'!BK340","v":0.95},{"$f":"'DATA (Real)'!BL340","v":0.95},{"$f":"'DATA (Real)'!BM340","v":0.95},{"$f":"'DATA (Real)'!BN340","v":0.95},{"$f":"'DATA (Real)'!BO340","v":0.95},{"$f":"'DATA (Real)'!BP340","v":0.95},{"$f":"'DATA (Real)'!BQ340","v":0.95},{"$f":"'DATA (Real)'!BR340","v":0.95},{"$f":"'DATA (Real)'!BS340","v":0.95},{"$f":"'DATA (Real)'!BT340","v":0.95},{"$f":"'DATA (Real)'!BU340","v":0.95},{"$f":"'DATA (Real)'!BV340","v":0.95},{"$f":"'DATA (Real)'!BW340","v":0.95},{"$f":"'DATA (Real)'!BX340","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C341","v":"Internal"},{"$f":"'DATA (Real)'!D341","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E341","v":"Commercial Solar"},{"$f":"'DATA (Real)'!F341","v":0},{"$f":"'DATA (Real)'!G341","v":0},{"$f":"'DATA (Real)'!H341","v":0.85},{"$f":"'DATA (Real)'!I341","v":0.85},{"$f":"'DATA (Real)'!J341","v":0.85},{"$f":"'DATA (Real)'!K341","v":0.85},{"$f":"'DATA (Real)'!L341","v":0.85},{"$f":"'DATA (Real)'!M341","v":0.85},{"$f":"'DATA (Real)'!N341","v":0.85},{"$f":"'DATA (Real)'!O341","v":0.85},{"$f":"'DATA (Real)'!P341","v":0.85},{"$f":"'DATA (Real)'!Q341","v":0.85},{"$f":"'DATA (Real)'!R341","v":0.85},{"$f":"'DATA (Real)'!S341","v":0.85},{"$f":"'DATA (Real)'!T341","v":0.85},{"$f":"'DATA (Real)'!U341","v":0.95},{"$f":"'DATA (Real)'!V341","v":0.95},{"$f":"'DATA (Real)'!W341","v":0.95},{"$f":"'DATA (Real)'!X341","v":0.95},{"$f":"'DATA (Real)'!Y341","v":0.95},{"$f":"'DATA (Real)'!Z341","v":0.95},{"$f":"'DATA (Real)'!AA341","v":0.95},{"$f":"'DATA (Real)'!AB341","v":0.95},{"$f":"'DATA (Real)'!AC341","v":0.95},{"$f":"'DATA (Real)'!AD341","v":0.95},{"$f":"'DATA (Real)'!AE341","v":0.95},{"$f":"'DATA (Real)'!AF341","v":0.95},{"$f":"'DATA (Real)'!AG341","v":0.95},{"$f":"'DATA (Real)'!AH341","v":0.95},{"$f":"'DATA (Real)'!AI341","v":0.95},{"$f":"'DATA (Real)'!AJ341","v":0.95},{"$f":"'DATA (Real)'!AK341","v":0.95},{"$f":"'DATA (Real)'!AL341","v":0.95},{"$f":"'DATA (Real)'!AM341","v":0.95},{"$f":"'DATA (Real)'!AN341","v":0.95},{"$f":"'DATA (Real)'!AO341","v":0.95},{"$f":"'DATA (Real)'!AP341","v":0.95},{"$f":"'DATA (Real)'!AQ341","v":0.95},{"$f":"'DATA (Real)'!AR341","v":0.95},{"$f":"'DATA (Real)'!AS341","v":0.95},{"$f":"'DATA (Real)'!AT341","v":0.95},{"$f":"'DATA (Real)'!AU341","v":0.95},{"$f":"'DATA (Real)'!AV341","v":0.95},{"$f":"'DATA (Real)'!AW341","v":0.95},{"$f":"'DATA (Real)'!AX341","v":0.95},{"$f":"'DATA (Real)'!AY341","v":0.95},{"$f":"'DATA (Real)'!AZ341","v":0.95},{"$f":"'DATA (Real)'!BA341","v":0.95},{"$f":"'DATA (Real)'!BB341","v":0.95},{"$f":"'DATA (Real)'!BC341","v":0.95},{"$f":"'DATA (Real)'!BD341","v":0.95},{"$f":"'DATA (Real)'!BE341","v":0.95},{"$f":"'DATA (Real)'!BF341","v":0.95},{"$f":"'DATA (Real)'!BG341","v":0.95},{"$f":"'DATA (Real)'!BH341","v":0.95},{"$f":"'DATA (Real)'!BI341","v":0.95},{"$f":"'DATA (Real)'!BJ341","v":0.95},{"$f":"'DATA (Real)'!BK341","v":0.95},{"$f":"'DATA (Real)'!BL341","v":0.95},{"$f":"'DATA (Real)'!BM341","v":0.95},{"$f":"'DATA (Real)'!BN341","v":0.95},{"$f":"'DATA (Real)'!BO341","v":0.95},{"$f":"'DATA (Real)'!BP341","v":0.95},{"$f":"'DATA (Real)'!BQ341","v":0.95},{"$f":"'DATA (Real)'!BR341","v":0.95},{"$f":"'DATA (Real)'!BS341","v":0.95},{"$f":"'DATA (Real)'!BT341","v":0.95},{"$f":"'DATA (Real)'!BU341","v":0.95},{"$f":"'DATA (Real)'!BV341","v":0.95},{"$f":"'DATA (Real)'!BW341","v":0.95},{"$f":"'DATA (Real)'!BX341","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C342","v":"Internal"},{"$f":"'DATA (Real)'!D342","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E342","v":"Commercial Solar + Storage"},{"$f":"'DATA (Real)'!F342","v":0},{"$f":"'DATA (Real)'!G342","v":0},{"$f":"'DATA (Real)'!H342","v":0.85},{"$f":"'DATA (Real)'!I342","v":0.85},{"$f":"'DATA (Real)'!J342","v":0.85},{"$f":"'DATA (Real)'!K342","v":0.85},{"$f":"'DATA (Real)'!L342","v":0.85},{"$f":"'DATA (Real)'!M342","v":0.85},{"$f":"'DATA (Real)'!N342","v":0.85},{"$f":"'DATA (Real)'!O342","v":0.85},{"$f":"'DATA (Real)'!P342","v":0.85},{"$f":"'DATA (Real)'!Q342","v":0.85},{"$f":"'DATA (Real)'!R342","v":0.85},{"$f":"'DATA (Real)'!S342","v":0.85},{"$f":"'DATA (Real)'!T342","v":0.85},{"$f":"'DATA (Real)'!U342","v":0.95},{"$f":"'DATA (Real)'!V342","v":0.95},{"$f":"'DATA (Real)'!W342","v":0.95},{"$f":"'DATA (Real)'!X342","v":0.95},{"$f":"'DATA (Real)'!Y342","v":0.95},{"$f":"'DATA (Real)'!Z342","v":0.95},{"$f":"'DATA (Real)'!AA342","v":0.95},{"$f":"'DATA (Real)'!AB342","v":0.95},{"$f":"'DATA (Real)'!AC342","v":0.95},{"$f":"'DATA (Real)'!AD342","v":0.95},{"$f":"'DATA (Real)'!AE342","v":0.95},{"$f":"'DATA (Real)'!AF342","v":0.95},{"$f":"'DATA (Real)'!AG342","v":0.95},{"$f":"'DATA (Real)'!AH342","v":0.95},{"$f":"'DATA (Real)'!AI342","v":0.95},{"$f":"'DATA (Real)'!AJ342","v":0.95},{"$f":"'DATA (Real)'!AK342","v":0.95},{"$f":"'DATA (Real)'!AL342","v":0.95},{"$f":"'DATA (Real)'!AM342","v":0.95},{"$f":"'DATA (Real)'!AN342","v":0.95},{"$f":"'DATA (Real)'!AO342","v":0.95},{"$f":"'DATA (Real)'!AP342","v":0.95},{"$f":"'DATA (Real)'!AQ342","v":0.95},{"$f":"'DATA (Real)'!AR342","v":0.95},{"$f":"'DATA (Real)'!AS342","v":0.95},{"$f":"'DATA (Real)'!AT342","v":0.95},{"$f":"'DATA (Real)'!AU342","v":0.95},{"$f":"'DATA (Real)'!AV342","v":0.95},{"$f":"'DATA (Real)'!AW342","v":0.95},{"$f":"'DATA (Real)'!AX342","v":0.95},{"$f":"'DATA (Real)'!AY342","v":0.95},{"$f":"'DATA (Real)'!AZ342","v":0.95},{"$f":"'DATA (Real)'!BA342","v":0.95},{"$f":"'DATA (Real)'!BB342","v":0.95},{"$f":"'DATA (Real)'!BC342","v":0.95},{"$f":"'DATA (Real)'!BD342","v":0.95},{"$f":"'DATA (Real)'!BE342","v":0.95},{"$f":"'DATA (Real)'!BF342","v":0.95},{"$f":"'DATA (Real)'!BG342","v":0.95},{"$f":"'DATA (Real)'!BH342","v":0.95},{"$f":"'DATA (Real)'!BI342","v":0.95},{"$f":"'DATA (Real)'!BJ342","v":0.95},{"$f":"'DATA (Real)'!BK342","v":0.95},{"$f":"'DATA (Real)'!BL342","v":0.95},{"$f":"'DATA (Real)'!BM342","v":0.95},{"$f":"'DATA (Real)'!BN342","v":0.95},{"$f":"'DATA (Real)'!BO342","v":0.95},{"$f":"'DATA (Real)'!BP342","v":0.95},{"$f":"'DATA (Real)'!BQ342","v":0.95},{"$f":"'DATA (Real)'!BR342","v":0.95},{"$f":"'DATA (Real)'!BS342","v":0.95},{"$f":"'DATA (Real)'!BT342","v":0.95},{"$f":"'DATA (Real)'!BU342","v":0.95},{"$f":"'DATA (Real)'!BV342","v":0.95},{"$f":"'DATA (Real)'!BW342","v":0.95},{"$f":"'DATA (Real)'!BX342","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C343","v":"Internal"},{"$f":"'DATA (Real)'!D343","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E343","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'DATA (Real)'!F343","v":0},{"$f":"'DATA (Real)'!G343","v":0},{"$f":"'DATA (Real)'!H343","v":0.85},{"$f":"'DATA (Real)'!I343","v":0.85},{"$f":"'DATA (Real)'!J343","v":0.85},{"$f":"'DATA (Real)'!K343","v":0.85},{"$f":"'DATA (Real)'!L343","v":0.85},{"$f":"'DATA (Real)'!M343","v":0.85},{"$f":"'DATA (Real)'!N343","v":0.85},{"$f":"'DATA (Real)'!O343","v":0.85},{"$f":"'DATA (Real)'!P343","v":0.85},{"$f":"'DATA (Real)'!Q343","v":0.85},{"$f":"'DATA (Real)'!R343","v":0.85},{"$f":"'DATA (Real)'!S343","v":0.85},{"$f":"'DATA (Real)'!T343","v":0.85},{"$f":"'DATA (Real)'!U343","v":0.95},{"$f":"'DATA (Real)'!V343","v":0.95},{"$f":"'DATA (Real)'!W343","v":0.95},{"$f":"'DATA (Real)'!X343","v":0.95},{"$f":"'DATA (Real)'!Y343","v":0.95},{"$f":"'DATA (Real)'!Z343","v":0.95},{"$f":"'DATA (Real)'!AA343","v":0.95},{"$f":"'DATA (Real)'!AB343","v":0.95},{"$f":"'DATA (Real)'!AC343","v":0.95},{"$f":"'DATA (Real)'!AD343","v":0.95},{"$f":"'DATA (Real)'!AE343","v":0.95},{"$f":"'DATA (Real)'!AF343","v":0.95},{"$f":"'DATA (Real)'!AG343","v":0.95},{"$f":"'DATA (Real)'!AH343","v":0.95},{"$f":"'DATA (Real)'!AI343","v":0.95},{"$f":"'DATA (Real)'!AJ343","v":0.95},{"$f":"'DATA (Real)'!AK343","v":0.95},{"$f":"'DATA (Real)'!AL343","v":0.95},{"$f":"'DATA (Real)'!AM343","v":0.95},{"$f":"'DATA (Real)'!AN343","v":0.95},{"$f":"'DATA (Real)'!AO343","v":0.95},{"$f":"'DATA (Real)'!AP343","v":0.95},{"$f":"'DATA (Real)'!AQ343","v":0.95},{"$f":"'DATA (Real)'!AR343","v":0.95},{"$f":"'DATA (Real)'!AS343","v":0.95},{"$f":"'DATA (Real)'!AT343","v":0.95},{"$f":"'DATA (Real)'!AU343","v":0.95},{"$f":"'DATA (Real)'!AV343","v":0.95},{"$f":"'DATA (Real)'!AW343","v":0.95},{"$f":"'DATA (Real)'!AX343","v":0.95},{"$f":"'DATA (Real)'!AY343","v":0.95},{"$f":"'DATA (Real)'!AZ343","v":0.95},{"$f":"'DATA (Real)'!BA343","v":0.95},{"$f":"'DATA (Real)'!BB343","v":0.95},{"$f":"'DATA (Real)'!BC343","v":0.95},{"$f":"'DATA (Real)'!BD343","v":0.95},{"$f":"'DATA (Real)'!BE343","v":0.95},{"$f":"'DATA (Real)'!BF343","v":0.95},{"$f":"'DATA (Real)'!BG343","v":0.95},{"$f":"'DATA (Real)'!BH343","v":0.95},{"$f":"'DATA (Real)'!BI343","v":0.95},{"$f":"'DATA (Real)'!BJ343","v":0.95},{"$f":"'DATA (Real)'!BK343","v":0.95},{"$f":"'DATA (Real)'!BL343","v":0.95},{"$f":"'DATA (Real)'!BM343","v":0.95},{"$f":"'DATA (Real)'!BN343","v":0.95},{"$f":"'DATA (Real)'!BO343","v":0.95},{"$f":"'DATA (Real)'!BP343","v":0.95},{"$f":"'DATA (Real)'!BQ343","v":0.95},{"$f":"'DATA (Real)'!BR343","v":0.95},{"$f":"'DATA (Real)'!BS343","v":0.95},{"$f":"'DATA (Real)'!BT343","v":0.95},{"$f":"'DATA (Real)'!BU343","v":0.95},{"$f":"'DATA (Real)'!BV343","v":0.95},{"$f":"'DATA (Real)'!BW343","v":0.95},{"$f":"'DATA (Real)'!BX343","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C344","v":"Internal"},{"$f":"'DATA (Real)'!D344","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E344","v":"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"},{"$f":"'DATA (Real)'!F344","v":0},{"$f":"'DATA (Real)'!G344","v":0},{"$f":"'DATA (Real)'!H344","v":0.85},{"$f":"'DATA (Real)'!I344","v":0.85},{"$f":"'DATA (Real)'!J344","v":0.85},{"$f":"'DATA (Real)'!K344","v":0.85},{"$f":"'DATA (Real)'!L344","v":0.85},{"$f":"'DATA (Real)'!M344","v":0.85},{"$f":"'DATA (Real)'!N344","v":0.85},{"$f":"'DATA (Real)'!O344","v":0.85},{"$f":"'DATA (Real)'!P344","v":0.85},{"$f":"'DATA (Real)'!Q344","v":0.85},{"$f":"'DATA (Real)'!R344","v":0.85},{"$f":"'DATA (Real)'!S344","v":0.85},{"$f":"'DATA (Real)'!T344","v":0.85},{"$f":"'DATA (Real)'!U344","v":0.95},{"$f":"'DATA (Real)'!V344","v":0.95},{"$f":"'DATA (Real)'!W344","v":0.95},{"$f":"'DATA (Real)'!X344","v":0.95},{"$f":"'DATA (Real)'!Y344","v":0.95},{"$f":"'DATA (Real)'!Z344","v":0.95},{"$f":"'DATA (Real)'!AA344","v":0.95},{"$f":"'DATA (Real)'!AB344","v":0.95},{"$f":"'DATA (Real)'!AC344","v":0.95},{"$f":"'DATA (Real)'!AD344","v":0.95},{"$f":"'DATA (Real)'!AE344","v":0.95},{"$f":"'DATA (Real)'!AF344","v":0.95},{"$f":"'DATA (Real)'!AG344","v":0.95},{"$f":"'DATA (Real)'!AH344","v":0.95},{"$f":"'DATA (Real)'!AI344","v":0.95},{"$f":"'DATA (Real)'!AJ344","v":0.95},{"$f":"'DATA (Real)'!AK344","v":0.95},{"$f":"'DATA (Real)'!AL344","v":0.95},{"$f":"'DATA (Real)'!AM344","v":0.95},{"$f":"'DATA (Real)'!AN344","v":0.95},{"$f":"'DATA (Real)'!AO344","v":0.95},{"$f":"'DATA (Real)'!AP344","v":0.95},{"$f":"'DATA (Real)'!AQ344","v":0.95},{"$f":"'DATA (Real)'!AR344","v":0.95},{"$f":"'DATA (Real)'!AS344","v":0.95},{"$f":"'DATA (Real)'!AT344","v":0.95},{"$f":"'DATA (Real)'!AU344","v":0.95},{"$f":"'DATA (Real)'!AV344","v":0.95},{"$f":"'DATA (Real)'!AW344","v":0.95},{"$f":"'DATA (Real)'!AX344","v":0.95},{"$f":"'DATA (Real)'!AY344","v":0.95},{"$f":"'DATA (Real)'!AZ344","v":0.95},{"$f":"'DATA (Real)'!BA344","v":0.95},{"$f":"'DATA (Real)'!BB344","v":0.95},{"$f":"'DATA (Real)'!BC344","v":0.95},{"$f":"'DATA (Real)'!BD344","v":0.95},{"$f":"'DATA (Real)'!BE344","v":0.95},{"$f":"'DATA (Real)'!BF344","v":0.95},{"$f":"'DATA (Real)'!BG344","v":0.95},{"$f":"'DATA (Real)'!BH344","v":0.95},{"$f":"'DATA (Real)'!BI344","v":0.95},{"$f":"'DATA (Real)'!BJ344","v":0.95},{"$f":"'DATA (Real)'!BK344","v":0.95},{"$f":"'DATA (Real)'!BL344","v":0.95},{"$f":"'DATA (Real)'!BM344","v":0.95},{"$f":"'DATA (Real)'!BN344","v":0.95},{"$f":"'DATA (Real)'!BO344","v":0.95},{"$f":"'DATA (Real)'!BP344","v":0.95},{"$f":"'DATA (Real)'!BQ344","v":0.95},{"$f":"'DATA (Real)'!BR344","v":0.95},{"$f":"'DATA (Real)'!BS344","v":0.95},{"$f":"'DATA (Real)'!BT344","v":0.95},{"$f":"'DATA (Real)'!BU344","v":0.95},{"$f":"'DATA (Real)'!BV344","v":0.95},{"$f":"'DATA (Real)'!BW344","v":0.95},{"$f":"'DATA (Real)'!BX344","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C345","v":"Internal"},{"$f":"'DATA (Real)'!D345","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E345","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F345","v":0},{"$f":"'DATA (Real)'!G345","v":0},{"$f":"'DATA (Real)'!H345","v":0.85},{"$f":"'DATA (Real)'!I345","v":0.85},{"$f":"'DATA (Real)'!J345","v":0.85},{"$f":"'DATA (Real)'!K345","v":0.85},{"$f":"'DATA (Real)'!L345","v":0.85},{"$f":"'DATA (Real)'!M345","v":0.85},{"$f":"'DATA (Real)'!N345","v":0.85},{"$f":"'DATA (Real)'!O345","v":0.85},{"$f":"'DATA (Real)'!P345","v":0.85},{"$f":"'DATA (Real)'!Q345","v":0.85},{"$f":"'DATA (Real)'!R345","v":0.85},{"$f":"'DATA (Real)'!S345","v":0.85},{"$f":"'DATA (Real)'!T345","v":0.85},{"$f":"'DATA (Real)'!U345","v":0.95},{"$f":"'DATA (Real)'!V345","v":0.95},{"$f":"'DATA (Real)'!W345","v":0.95},{"$f":"'DATA (Real)'!X345","v":0.95},{"$f":"'DATA (Real)'!Y345","v":0.95},{"$f":"'DATA (Real)'!Z345","v":0.95},{"$f":"'DATA (Real)'!AA345","v":0.95},{"$f":"'DATA (Real)'!AB345","v":0.95},{"$f":"'DATA (Real)'!AC345","v":0.95},{"$f":"'DATA (Real)'!AD345","v":0.95},{"$f":"'DATA (Real)'!AE345","v":0.95},{"$f":"'DATA (Real)'!AF345","v":0.95},{"$f":"'DATA (Real)'!AG345","v":0.95},{"$f":"'DATA (Real)'!AH345","v":0.95},{"$f":"'DATA (Real)'!AI345","v":0.95},{"$f":"'DATA (Real)'!AJ345","v":0.95},{"$f":"'DATA (Real)'!AK345","v":0.95},{"$f":"'DATA (Real)'!AL345","v":0.95},{"$f":"'DATA (Real)'!AM345","v":0.95},{"$f":"'DATA (Real)'!AN345","v":0.95},{"$f":"'DATA (Real)'!AO345","v":0.95},{"$f":"'DATA (Real)'!AP345","v":0.95},{"$f":"'DATA (Real)'!AQ345","v":0.95},{"$f":"'DATA (Real)'!AR345","v":0.95},{"$f":"'DATA (Real)'!AS345","v":0.95},{"$f":"'DATA (Real)'!AT345","v":0.95},{"$f":"'DATA (Real)'!AU345","v":0.95},{"$f":"'DATA (Real)'!AV345","v":0.95},{"$f":"'DATA (Real)'!AW345","v":0.95},{"$f":"'DATA (Real)'!AX345","v":0.95},{"$f":"'DATA (Real)'!AY345","v":0.95},{"$f":"'DATA (Real)'!AZ345","v":0.95},{"$f":"'DATA (Real)'!BA345","v":0.95},{"$f":"'DATA (Real)'!BB345","v":0.95},{"$f":"'DATA (Real)'!BC345","v":0.95},{"$f":"'DATA (Real)'!BD345","v":0.95},{"$f":"'DATA (Real)'!BE345","v":0.95},{"$f":"'DATA (Real)'!BF345","v":0.95},{"$f":"'DATA (Real)'!BG345","v":0.95},{"$f":"'DATA (Real)'!BH345","v":0.95},{"$f":"'DATA (Real)'!BI345","v":0.95},{"$f":"'DATA (Real)'!BJ345","v":0.95},{"$f":"'DATA (Real)'!BK345","v":0.95},{"$f":"'DATA (Real)'!BL345","v":0.95},{"$f":"'DATA (Real)'!BM345","v":0.95},{"$f":"'DATA (Real)'!BN345","v":0.95},{"$f":"'DATA (Real)'!BO345","v":0.95},{"$f":"'DATA (Real)'!BP345","v":0.95},{"$f":"'DATA (Real)'!BQ345","v":0.95},{"$f":"'DATA (Real)'!BR345","v":0.95},{"$f":"'DATA (Real)'!BS345","v":0.95},{"$f":"'DATA (Real)'!BT345","v":0.95},{"$f":"'DATA (Real)'!BU345","v":0.95},{"$f":"'DATA (Real)'!BV345","v":0.95},{"$f":"'DATA (Real)'!BW345","v":0.95},{"$f":"'DATA (Real)'!BX345","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C346","v":"Internal"},{"$f":"'DATA (Real)'!D346","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E346","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Real)'!F346","v":0},{"$f":"'DATA (Real)'!G346","v":0},{"$f":"'DATA (Real)'!H346","v":0.85},{"$f":"'DATA (Real)'!I346","v":0.85},{"$f":"'DATA (Real)'!J346","v":0.85},{"$f":"'DATA (Real)'!K346","v":0.85},{"$f":"'DATA (Real)'!L346","v":0.85},{"$f":"'DATA (Real)'!M346","v":0.85},{"$f":"'DATA (Real)'!N346","v":0.85},{"$f":"'DATA (Real)'!O346","v":0.85},{"$f":"'DATA (Real)'!P346","v":0.85},{"$f":"'DATA (Real)'!Q346","v":0.85},{"$f":"'DATA (Real)'!R346","v":0.85},{"$f":"'DATA (Real)'!S346","v":0.85},{"$f":"'DATA (Real)'!T346","v":0.85},{"$f":"'DATA (Real)'!U346","v":0.95},{"$f":"'DATA (Real)'!V346","v":0.95},{"$f":"'DATA (Real)'!W346","v":0.95},{"$f":"'DATA (Real)'!X346","v":0.95},{"$f":"'DATA (Real)'!Y346","v":0.95},{"$f":"'DATA (Real)'!Z346","v":0.95},{"$f":"'DATA (Real)'!AA346","v":0.95},{"$f":"'DATA (Real)'!AB346","v":0.95},{"$f":"'DATA (Real)'!AC346","v":0.95},{"$f":"'DATA (Real)'!AD346","v":0.95},{"$f":"'DATA (Real)'!AE346","v":0.95},{"$f":"'DATA (Real)'!AF346","v":0.95},{"$f":"'DATA (Real)'!AG346","v":0.95},{"$f":"'DATA (Real)'!AH346","v":0.95},{"$f":"'DATA (Real)'!AI346","v":0.95},{"$f":"'DATA (Real)'!AJ346","v":0.95},{"$f":"'DATA (Real)'!AK346","v":0.95},{"$f":"'DATA (Real)'!AL346","v":0.95},{"$f":"'DATA (Real)'!AM346","v":0.95},{"$f":"'DATA (Real)'!AN346","v":0.95},{"$f":"'DATA (Real)'!AO346","v":0.95},{"$f":"'DATA (Real)'!AP346","v":0.95},{"$f":"'DATA (Real)'!AQ346","v":0.95},{"$f":"'DATA (Real)'!AR346","v":0.95},{"$f":"'DATA (Real)'!AS346","v":0.95},{"$f":"'DATA (Real)'!AT346","v":0.95},{"$f":"'DATA (Real)'!AU346","v":0.95},{"$f":"'DATA (Real)'!AV346","v":0.95},{"$f":"'DATA (Real)'!AW346","v":0.95},{"$f":"'DATA (Real)'!AX346","v":0.95},{"$f":"'DATA (Real)'!AY346","v":0.95},{"$f":"'DATA (Real)'!AZ346","v":0.95},{"$f":"'DATA (Real)'!BA346","v":0.95},{"$f":"'DATA (Real)'!BB346","v":0.95},{"$f":"'DATA (Real)'!BC346","v":0.95},{"$f":"'DATA (Real)'!BD346","v":0.95},{"$f":"'DATA (Real)'!BE346","v":0.95},{"$f":"'DATA (Real)'!BF346","v":0.95},{"$f":"'DATA (Real)'!BG346","v":0.95},{"$f":"'DATA (Real)'!BH346","v":0.95},{"$f":"'DATA (Real)'!BI346","v":0.95},{"$f":"'DATA (Real)'!BJ346","v":0.95},{"$f":"'DATA (Real)'!BK346","v":0.95},{"$f":"'DATA (Real)'!BL346","v":0.95},{"$f":"'DATA (Real)'!BM346","v":0.95},{"$f":"'DATA (Real)'!BN346","v":0.95},{"$f":"'DATA (Real)'!BO346","v":0.95},{"$f":"'DATA (Real)'!BP346","v":0.95},{"$f":"'DATA (Real)'!BQ346","v":0.95},{"$f":"'DATA (Real)'!BR346","v":0.95},{"$f":"'DATA (Real)'!BS346","v":0.95},{"$f":"'DATA (Real)'!BT346","v":0.95},{"$f":"'DATA (Real)'!BU346","v":0.95},{"$f":"'DATA (Real)'!BV346","v":0.95},{"$f":"'DATA (Real)'!BW346","v":0.95},{"$f":"'DATA (Real)'!BX346","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C347","v":"Internal"},{"$f":"'DATA (Real)'!D347","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E347","v":"100 MW/400 MWh Lithium-ion w/Solar"},{"$f":"'DATA (Real)'!F347","v":0},{"$f":"'DATA (Real)'!G347","v":0},{"$f":"'DATA (Real)'!H347","v":0.85},{"$f":"'DATA (Real)'!I347","v":0.85},{"$f":"'DATA (Real)'!J347","v":0.85},{"$f":"'DATA (Real)'!K347","v":0.85},{"$f":"'DATA (Real)'!L347","v":0.85},{"$f":"'DATA (Real)'!M347","v":0.85},{"$f":"'DATA (Real)'!N347","v":0.85},{"$f":"'DATA (Real)'!O347","v":0.85},{"$f":"'DATA (Real)'!P347","v":0.85},{"$f":"'DATA (Real)'!Q347","v":0.85},{"$f":"'DATA (Real)'!R347","v":0.85},{"$f":"'DATA (Real)'!S347","v":0.85},{"$f":"'DATA (Real)'!T347","v":0.85},{"$f":"'DATA (Real)'!U347","v":0.95},{"$f":"'DATA (Real)'!V347","v":0.95},{"$f":"'DATA (Real)'!W347","v":0.95},{"$f":"'DATA (Real)'!X347","v":0.95},{"$f":"'DATA (Real)'!Y347","v":0.95},{"$f":"'DATA (Real)'!Z347","v":0.95},{"$f":"'DATA (Real)'!AA347","v":0.95},{"$f":"'DATA (Real)'!AB347","v":0.95},{"$f":"'DATA (Real)'!AC347","v":0.95},{"$f":"'DATA (Real)'!AD347","v":0.95},{"$f":"'DATA (Real)'!AE347","v":0.95},{"$f":"'DATA (Real)'!AF347","v":0.95},{"$f":"'DATA (Real)'!AG347","v":0.95},{"$f":"'DATA (Real)'!AH347","v":0.95},{"$f":"'DATA (Real)'!AI347","v":0.95},{"$f":"'DATA (Real)'!AJ347","v":0.95},{"$f":"'DATA (Real)'!AK347","v":0.95},{"$f":"'DATA (Real)'!AL347","v":0.95},{"$f":"'DATA (Real)'!AM347","v":0.95},{"$f":"'DATA (Real)'!AN347","v":0.95},{"$f":"'DATA (Real)'!AO347","v":0.95},{"$f":"'DATA (Real)'!AP347","v":0.95},{"$f":"'DATA (Real)'!AQ347","v":0.95},{"$f":"'DATA (Real)'!AR347","v":0.95},{"$f":"'DATA (Real)'!AS347","v":0.95},{"$f":"'DATA (Real)'!AT347","v":0.95},{"$f":"'DATA (Real)'!AU347","v":0.95},{"$f":"'DATA (Real)'!AV347","v":0.95},{"$f":"'DATA (Real)'!AW347","v":0.95},{"$f":"'DATA (Real)'!AX347","v":0.95},{"$f":"'DATA (Real)'!AY347","v":0.95},{"$f":"'DATA (Real)'!AZ347","v":0.95},{"$f":"'DATA (Real)'!BA347","v":0.95},{"$f":"'DATA (Real)'!BB347","v":0.95},{"$f":"'DATA (Real)'!BC347","v":0.95},{"$f":"'DATA (Real)'!BD347","v":0.95},{"$f":"'DATA (Real)'!BE347","v":0.95},{"$f":"'DATA (Real)'!BF347","v":0.95},{"$f":"'DATA (Real)'!BG347","v":0.95},{"$f":"'DATA (Real)'!BH347","v":0.95},{"$f":"'DATA (Real)'!BI347","v":0.95},{"$f":"'DATA (Real)'!BJ347","v":0.95},{"$f":"'DATA (Real)'!BK347","v":0.95},{"$f":"'DATA (Real)'!BL347","v":0.95},{"$f":"'DATA (Real)'!BM347","v":0.95},{"$f":"'DATA (Real)'!BN347","v":0.95},{"$f":"'DATA (Real)'!BO347","v":0.95},{"$f":"'DATA (Real)'!BP347","v":0.95},{"$f":"'DATA (Real)'!BQ347","v":0.95},{"$f":"'DATA (Real)'!BR347","v":0.95},{"$f":"'DATA (Real)'!BS347","v":0.95},{"$f":"'DATA (Real)'!BT347","v":0.95},{"$f":"'DATA (Real)'!BU347","v":0.95},{"$f":"'DATA (Real)'!BV347","v":0.95},{"$f":"'DATA (Real)'!BW347","v":0.95},{"$f":"'DATA (Real)'!BX347","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C348","v":"Internal"},{"$f":"'DATA (Real)'!D348","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E348","v":"100 MW/200 MWh Lithium-ion w/Solar"},{"$f":"'DATA (Real)'!F348","v":0},{"$f":"'DATA (Real)'!G348","v":0},{"$f":"'DATA (Real)'!H348","v":0.85},{"$f":"'DATA (Real)'!I348","v":0.85},{"$f":"'DATA (Real)'!J348","v":0.85},{"$f":"'DATA (Real)'!K348","v":0.85},{"$f":"'DATA (Real)'!L348","v":0.85},{"$f":"'DATA (Real)'!M348","v":0.85},{"$f":"'DATA (Real)'!N348","v":0.85},{"$f":"'DATA (Real)'!O348","v":0.85},{"$f":"'DATA (Real)'!P348","v":0.85},{"$f":"'DATA (Real)'!Q348","v":0.85},{"$f":"'DATA (Real)'!R348","v":0.85},{"$f":"'DATA (Real)'!S348","v":0.85},{"$f":"'DATA (Real)'!T348","v":0.85},{"$f":"'DATA (Real)'!U348","v":0.95},{"$f":"'DATA (Real)'!V348","v":0.95},{"$f":"'DATA (Real)'!W348","v":0.95},{"$f":"'DATA (Real)'!X348","v":0.95},{"$f":"'DATA (Real)'!Y348","v":0.95},{"$f":"'DATA (Real)'!Z348","v":0.95},{"$f":"'DATA (Real)'!AA348","v":0.95},{"$f":"'DATA (Real)'!AB348","v":0.95},{"$f":"'DATA (Real)'!AC348","v":0.95},{"$f":"'DATA (Real)'!AD348","v":0.95},{"$f":"'DATA (Real)'!AE348","v":0.95},{"$f":"'DATA (Real)'!AF348","v":0.95},{"$f":"'DATA (Real)'!AG348","v":0.95},{"$f":"'DATA (Real)'!AH348","v":0.95},{"$f":"'DATA (Real)'!AI348","v":0.95},{"$f":"'DATA (Real)'!AJ348","v":0.95},{"$f":"'DATA (Real)'!AK348","v":0.95},{"$f":"'DATA (Real)'!AL348","v":0.95},{"$f":"'DATA (Real)'!AM348","v":0.95},{"$f":"'DATA (Real)'!AN348","v":0.95},{"$f":"'DATA (Real)'!AO348","v":0.95},{"$f":"'DATA (Real)'!AP348","v":0.95},{"$f":"'DATA (Real)'!AQ348","v":0.95},{"$f":"'DATA (Real)'!AR348","v":0.95},{"$f":"'DATA (Real)'!AS348","v":0.95},{"$f":"'DATA (Real)'!AT348","v":0.95},{"$f":"'DATA (Real)'!AU348","v":0.95},{"$f":"'DATA (Real)'!AV348","v":0.95},{"$f":"'DATA (Real)'!AW348","v":0.95},{"$f":"'DATA (Real)'!AX348","v":0.95},{"$f":"'DATA (Real)'!AY348","v":0.95},{"$f":"'DATA (Real)'!AZ348","v":0.95},{"$f":"'DATA (Real)'!BA348","v":0.95},{"$f":"'DATA (Real)'!BB348","v":0.95},{"$f":"'DATA (Real)'!BC348","v":0.95},{"$f":"'DATA (Real)'!BD348","v":0.95},{"$f":"'DATA (Real)'!BE348","v":0.95},{"$f":"'DATA (Real)'!BF348","v":0.95},{"$f":"'DATA (Real)'!BG348","v":0.95},{"$f":"'DATA (Real)'!BH348","v":0.95},{"$f":"'DATA (Real)'!BI348","v":0.95},{"$f":"'DATA (Real)'!BJ348","v":0.95},{"$f":"'DATA (Real)'!BK348","v":0.95},{"$f":"'DATA (Real)'!BL348","v":0.95},{"$f":"'DATA (Real)'!BM348","v":0.95},{"$f":"'DATA (Real)'!BN348","v":0.95},{"$f":"'DATA (Real)'!BO348","v":0.95},{"$f":"'DATA (Real)'!BP348","v":0.95},{"$f":"'DATA (Real)'!BQ348","v":0.95},{"$f":"'DATA (Real)'!BR348","v":0.95},{"$f":"'DATA (Real)'!BS348","v":0.95},{"$f":"'DATA (Real)'!BT348","v":0.95},{"$f":"'DATA (Real)'!BU348","v":0.95},{"$f":"'DATA (Real)'!BV348","v":0.95},{"$f":"'DATA (Real)'!BW348","v":0.95},{"$f":"'DATA (Real)'!BX348","v":0.95}]
[null,null,{"$f":"'DATA (Real)'!C349","v":"Internal"},{"$f":"'DATA (Real)'!D349","v":"Tax Dep Rate"},{"$f":"'DATA (Real)'!E349","v":"50 MW/200 MWh Lithium-ion w/Solar"},{"$f":"'DATA (Real)'!F349","v":0},{"$f":"'DATA (Real)'!G349","v":0},{"$f":"'DATA (Real)'!H349","v":0.85},{"$f":"'DATA (Real)'!I349","v":0.85},{"$f":"'DATA (Real)'!J349","v":0.85},{"$f":"'DATA (Real)'!K349","v":0.85},{"$f":"'DATA (Real)'!L349","v":0.85},{"$f":"'DATA (Real)'!M349","v":0.85},{"$f":"'DATA (Real)'!N349","v":0.85},{"$f":"'DATA (Real)'!O349","v":0.85},{"$f":"'DATA (Real)'!P349","v":0.85},{"$f":"'DATA (Real)'!Q349","v":0.85},{"$f":"'DATA (Real)'!R349","v":0.85},{"$f":"'DATA (Real)'!S349","v":0.85},{"$f":"'DATA (Real)'!T349","v":0.85},{"$f":"'DATA (Real)'!U349","v":0.95},{"$f":"'DATA (Real)'!V349","v":0.95},{"$f":"'DATA (Real)'!W349","v":0.95},{"$f":"'DATA (Real)'!X349","v":0.95},{"$f":"'DATA (Real)'!Y349","v":0.95},{"$f":"'DATA (Real)'!Z349","v":0.95},{"$f":"'DATA (Real)'!AA349","v":0.95},{"$f":"'DATA (Real)'!AB349","v":0.95},{"$f":"'DATA (Real)'!AC349","v":0.95},{"$f":"'DATA (Real)'!AD349","v":0.95},{"$f":"'DATA (Real)'!AE349","v":0.95},{"$f":"'DATA (Real)'!AF349","v":0.95},{"$f":"'DATA (Real)'!AG349","v":0.95},{"$f":"'DATA (Real)'!AH349","v":0.95},{"$f":"'DATA (Real)'!AI349","v":0.95},{"$f":"'DATA (Real)'!AJ349","v":0.95},{"$f":"'DATA (Real)'!AK349","v":0.95},{"$f":"'DATA (Real)'!AL349","v":0.95},{"$f":"'DATA (Real)'!AM349","v":0.95},{"$f":"'DATA (Real)'!AN349","v":0.95},{"$f":"'DATA (Real)'!AO349","v":0.95},{"$f":"'DATA (Real)'!AP349","v":0.95},{"$f":"'DATA (Real)'!AQ349","v":0.95},{"$f":"'DATA (Real)'!AR349","v":0.95},{"$f":"'DATA (Real)'!AS349","v":0.95},{"$f":"'DATA (Real)'!AT349","v":0.95},{"$f":"'DATA (Real)'!AU349","v":0.95},{"$f":"'DATA (Real)'!AV349","v":0.95},{"$f":"'DATA (Real)'!AW349","v":0.95},{"$f":"'DATA (Real)'!AX349","v":0.95},{"$f":"'DATA (Real)'!AY349","v":0.95},{"$f":"'DATA (Real)'!AZ349","v":0.95},{"$f":"'DATA (Real)'!BA349","v":0.95},{"$f":"'DATA (Real)'!BB349","v":0.95},{"$f":"'DATA (Real)'!BC349","v":0.95},{"$f":"'DATA (Real)'!BD349","v":0.95},{"$f":"'DATA (Real)'!BE349","v":0.95},{"$f":"'DATA (Real)'!BF349","v":0.95},{"$f":"'DATA (Real)'!BG349","v":0.95},{"$f":"'DATA (Real)'!BH349","v":0.95},{"$f":"'DATA (Real)'!BI349","v":0.95},{"$f":"'DATA (Real)'!BJ349","v":0.95},{"$f":"'DATA (Real)'!BK349","v":0.95},{"$f":"'DATA (Real)'!BL349","v":0.95},{"$f":"'DATA (Real)'!BM349","v":0.95},{"$f":"'DATA (Real)'!BN349","v":0.95},{"$f":"'DATA (Real)'!BO349","v":0.95},{"$f":"'DATA (Real)'!BP349","v":0.95},{"$f":"'DATA (Real)'!BQ349","v":0.95},{"$f":"'DATA (Real)'!BR349","v":0.95},{"$f":"'DATA (Real)'!BS349","v":0.95},{"$f":"'DATA (Real)'!BT349","v":0.95},{"$f":"'DATA (Real)'!BU349","v":0.95},{"$f":"'DATA (Real)'!BV349","v":0.95},{"$f":"'DATA (Real)'!BW349","v":0.95},{"$f":"'DATA (Real)'!BX349","v":0.95}]
[]
[null,"Capital Costs + AFUDC",null,"Capital Costs + AFUDC"]
[null,null,null,"CAPEX ($/kW) + AFUDC","Distribution Scale 4hr Lithium-Ion",{"$f":"F43*(1+AFUDC!$C24)","v":2377.0490171178044},{"$f":"G43*(1+AFUDC!$C24)","v":2081.3126372911561},{"$f":"H43*(1+AFUDC!$C24)","v":2072.7566339176246},{"$f":"I43*(1+AFUDC!$C24)","v":1958.935396347016},{"$f":"J43*(1+AFUDC!$C24)","v":1862.9933554418303},{"$f":"K43*(1+AFUDC!$C24)","v":1802.1105098065175},{"$f":"L43*(1+AFUDC!$C24)","v":1763.7736691666203},{"$f":"M43*(1+AFUDC!$C24)","v":1731.7521544666674},{"$f":"N43*(1+AFUDC!$C24)","v":1687.7442260052214},{"$f":"O43*(1+AFUDC!$C24)","v":1659.609073610626},{"$f":"P43*(1+AFUDC!$C24)","v":1629.4191063052824},{"$f":"Q43*(1+AFUDC!$C24)","v":1645.2782615244864},{"$f":"R43*(1+AFUDC!$C24)","v":1660.200605955145},{"$f":"S43*(1+AFUDC!$C24)","v":1674.9832188621806},{"$f":"T43*(1+AFUDC!$C24)","v":1689.6127296438431},{"$f":"U43*(1+AFUDC!$C24)","v":1704.0752470219634},{"$f":"V43*(1+AFUDC!$C24)","v":1718.3563426035778},{"$f":"W43*(1+AFUDC!$C24)","v":1732.4410339712203},{"$f":"X43*(1+AFUDC!$C24)","v":1746.3137672892258},{"$f":"Y43*(1+AFUDC!$C24)","v":1759.9583994127811},{"$f":"Z43*(1+AFUDC!$C24)","v":1773.3581794863981},{"$f":"AA43*(1+AFUDC!$C24)","v":1786.4957300179433},{"$f":"AB43*(1+AFUDC!$C24)","v":1799.3530274140003},{"$f":"AC43*(1+AFUDC!$C24)","v":1811.9113819621618},{"$f":"AD43*(1+AFUDC!$C24)","v":1824.1514172451746},{"$f":"AE43*(1+AFUDC!$C24)","v":1836.0530489717628}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Distribution Scale 8hr Lithium-Ion",{"$f":"F44*(1+AFUDC!$C25)","v":4410.8572458622912},{"$f":"G44*(1+AFUDC!$C25)","v":3826.5598061746409},{"$f":"H44*(1+AFUDC!$C25)","v":3778.7864998411519},{"$f":"I44*(1+AFUDC!$C25)","v":3549.1354822673707},{"$f":"J44*(1+AFUDC!$C25)","v":3329.0814099679737},{"$f":"K44*(1+AFUDC!$C25)","v":3212.0275126842466},{"$f":"L44*(1+AFUDC!$C25)","v":3114.279394613779},{"$f":"M44*(1+AFUDC!$C25)","v":3032.765307911382},{"$f":"N44*(1+AFUDC!$C25)","v":2935.9734172244639},{"$f":"O44*(1+AFUDC!$C25)","v":2852.1021179002096},{"$f":"P44*(1+AFUDC!$C25)","v":2777.2907248213323},{"$f":"Q44*(1+AFUDC!$C25)","v":2804.1010712750922},{"$f":"R44*(1+AFUDC!$C25)","v":2829.5308482753339},{"$f":"S44*(1+AFUDC!$C25)","v":2854.7223505451016},{"$f":"T44*(1+AFUDC!$C25)","v":2879.6527859841735},{"$f":"U44*(1+AFUDC!$C25)","v":2904.2984749648872},{"$f":"V44*(1+AFUDC!$C25)","v":2928.6348223123482},{"$f":"W44*(1+AFUDC!$C25)","v":2952.6362884812024},{"$f":"X44*(1+AFUDC!$C25)","v":2976.276359907501},{"$f":"Y44*(1+AFUDC!$C25)","v":2999.5275185129326},{"$f":"Z44*(1+AFUDC!$C25)","v":3022.3612103387927},{"$f":"AA44*(1+AFUDC!$C25)","v":3044.7478132860424},{"$f":"AB44*(1+AFUDC!$C25)","v":3066.6566039371555},{"$f":"AC44*(1+AFUDC!$C25)","v":3088.0557234353018},{"$f":"AD44*(1+AFUDC!$C25)","v":3108.9121423950614},{"$f":"AE44*(1+AFUDC!$C25)","v":3129.1916248188918}]
[null,null,null,"CAPEX ($/kW) + AFUDC","4hr Lithium-Ion",{"$f":"F45*(1+AFUDC!$C26)","v":1822.8109628131017},{"$f":"G45*(1+AFUDC!$C26)","v":1596.0291373780067},{"$f":"H45*(1+AFUDC!$C26)","v":1589.4680708476878},{"$f":"I45*(1+AFUDC!$C26)","v":1502.1856470732612},{"$f":"J45*(1+AFUDC!$C26)","v":1428.6136665641325},{"$f":"K45*(1+AFUDC!$C26)","v":1381.9264011051018},{"$f":"L45*(1+AFUDC!$C26)","v":1352.5282637950206},{"$f":"M45*(1+AFUDC!$C26)","v":1327.9729569331842},{"$f":"N45*(1+AFUDC!$C26)","v":1294.2260152956553},{"$f":"O45*(1+AFUDC!$C26)","v":1272.6509178298618},{"$f":"P45*(1+AFUDC!$C26)","v":1249.5001106841705},{"$f":"Q45*(1+AFUDC!$C26)","v":1261.6615098754967},{"$f":"R45*(1+AFUDC!$C26)","v":1273.1045271726573},{"$f":"S45*(1+AFUDC!$C26)","v":1284.4403930601177},{"$f":"T45*(1+AFUDC!$C26)","v":1295.6588544554747},{"$f":"U45*(1+AFUDC!$C26)","v":1306.7492590019815},{"$f":"V45*(1+AFUDC!$C26)","v":1317.7005424629815},{"$f":"W45*(1+AFUDC!$C26)","v":1328.5012157549049},{"$f":"X45*(1+AFUDC!$C26)","v":1339.1393516091266},{"$f":"Y45*(1+AFUDC!$C26)","v":1349.6025708525081},{"$f":"Z45*(1+AFUDC!$C26)","v":1359.8780282964149},{"$f":"AA45*(1+AFUDC!$C26)","v":1369.9523982235639},{"$f":"AB45*(1+AFUDC!$C26)","v":1379.811859461809},{"$f":"AC45*(1+AFUDC!$C26)","v":1389.4420800338019},{"$f":"AD45*(1+AFUDC!$C26)","v":1398.8282013709827},{"$f":"AE45*(1+AFUDC!$C26)","v":1407.9548220802576}]
[null,null,null,"CAPEX ($/kW) + AFUDC","8hr Lithium-Ion",{"$f":"F46*(1+AFUDC!$C27)","v":3382.4119255690239},{"$f":"G46*(1+AFUDC!$C27)","v":2934.3505810462784},{"$f":"H46*(1+AFUDC!$C27)","v":2897.7162054455175},{"$f":"I46*(1+AFUDC!$C27)","v":2721.6111317006594},{"$f":"J46*(1+AFUDC!$C27)","v":2552.8653580500318},{"$f":"K46*(1+AFUDC!$C27)","v":2463.1040087163587},{"$f":"L46*(1+AFUDC!$C27)","v":2388.1470600248927},{"$f":"M46*(1+AFUDC!$C27)","v":2325.6389797140419},{"$f":"N46*(1+AFUDC!$C27)","v":2251.4153022951186},{"$f":"O46*(1+AFUDC!$C27)","v":2187.0996223185234},{"$f":"P46*(1+AFUDC!$C27)","v":2129.7314206258025},{"$f":"Q46*(1+AFUDC!$C27)","v":2150.2906068608377},{"$f":"R46*(1+AFUDC!$C27)","v":2169.7911202975092},{"$f":"S46*(1+AFUDC!$C27)","v":2189.1089156716835},{"$f":"T46*(1+AFUDC!$C27)","v":2208.226515140097},{"$f":"U46*(1+AFUDC!$C27)","v":2227.1257602699256},{"$f":"V46*(1+AFUDC!$C27)","v":2245.7877905521473},{"$f":"W46*(1+AFUDC!$C27)","v":2264.1930212988077},{"$f":"X46*(1+AFUDC!$C27)","v":2282.3211209077049},{"$f":"Y46*(1+AFUDC!$C27)","v":2300.150987477085},{"$f":"Z46*(1+AFUDC!$C27)","v":2317.6607247529869},{"$f":"AA46*(1+AFUDC!$C27)","v":2334.827617391099},{"$f":"AB46*(1+AFUDC!$C27)","v":2351.6281055144987},{"$f":"AC46*(1+AFUDC!$C27)","v":2368.0377585485212},{"$f":"AD46*(1+AFUDC!$C27)","v":2384.0312483129728},{"$f":"AE46*(1+AFUDC!$C27)","v":2399.5823213519102}]
[null,null,null,"CAPEX ($/kW) + AFUDC","16hr Lithium-Ion",{"$f":"F47*(1+AFUDC!$C28)","v":6501.6138510808669},{"$f":"G47*(1+AFUDC!$C28)","v":5610.9934683828224},{"$f":"H47*(1+AFUDC!$C28)","v":5514.2124746411782},{"$f":"I47*(1+AFUDC!$C28)","v":5160.4621009554558},{"$f":"J47*(1+AFUDC!$C28)","v":4801.3687410218308},{"$f":"K47*(1+AFUDC!$C28)","v":4625.459223938873},{"$f":"L47*(1+AFUDC!$C28)","v":4459.3846524846376},{"$f":"M47*(1+AFUDC!$C28)","v":4320.9710252757586},{"$f":"N47*(1+AFUDC!$C28)","v":4165.7938762940457},{"$f":"O47*(1+AFUDC!$C28)","v":4015.9970312958462},{"$f":"P47*(1+AFUDC!$C28)","v":3890.1940405090672},{"$f":"Q47*(1+AFUDC!$C28)","v":3927.5488008315183},{"$f":"R47*(1+AFUDC!$C28)","v":3963.1643065472122},{"$f":"S47*(1+AFUDC!$C28)","v":3998.4459608948141},{"$f":"T47*(1+AFUDC!$C28)","v":4033.3618365093416},{"$f":"U47*(1+AFUDC!$C28)","v":4067.878762805813},{"$f":"V47*(1+AFUDC!$C28)","v":4101.9622867304797},{"$f":"W47*(1+AFUDC!$C28)","v":4135.5766323866137},{"$f":"X47*(1+AFUDC!$C28)","v":4168.684659504861},{"$f":"Y47*(1+AFUDC!$C28)","v":4201.2478207262375},{"$f":"Z47*(1+AFUDC!$C28)","v":4233.2261176661304},{"$f":"AA47*(1+AFUDC!$C28)","v":4264.5780557261696},{"$f":"AB47*(1+AFUDC!$C28)","v":4295.2605976198774},{"$f":"AC47*(1+AFUDC!$C28)","v":4325.2291155779612},{"$f":"AD47*(1+AFUDC!$C28)","v":4354.4373421969531},{"$f":"AE47*(1+AFUDC!$C28)","v":4382.8373198952149}]
[null,null,null,"CAPEX ($/kW) + AFUDC","4 hr Vanadium Flow Battery",{"$f":"F48*(1+AFUDC!$C29)","v":1723.2354147999999},{"$f":"G48*(1+AFUDC!$C29)","v":1572.0215071513001},{"$f":"H48*(1+AFUDC!$C29)","v":1499.710042597299},{"$f":"I48*(1+AFUDC!$C29)","v":1454.3770394784251},{"$f":"J48*(1+AFUDC!$C29)","v":1400.1263892787522},{"$f":"K48*(1+AFUDC!$C29)","v":1372.5233365069666},{"$f":"L48*(1+AFUDC!$C29)","v":1346.5790327424368},{"$f":"M48*(1+AFUDC!$C29)","v":1326.0497052134774},{"$f":"N48*(1+AFUDC!$C29)","v":1306.7699013860288},{"$f":"O48*(1+AFUDC!$C29)","v":1290.5057331435828},{"$f":"P48*(1+AFUDC!$C29)","v":1272.5297270873084},{"$f":"Q48*(1+AFUDC!$C29)","v":1255.4673649633669},{"$f":"R48*(1+AFUDC!$C29)","v":1239.7246257372099},{"$f":"S48*(1+AFUDC!$C29)","v":1226.2115062561379},{"$f":"T48*(1+AFUDC!$C29)","v":1215.4568187330592},{"$f":"U48*(1+AFUDC!$C29)","v":1208.7391146724801},{"$f":"V48*(1+AFUDC!$C29)","v":1204.5512098635704},{"$f":"W48*(1+AFUDC!$C29)","v":1202.582153125828},{"$f":"X48*(1+AFUDC!$C29)","v":1203.3957570964435},{"$f":"Y48*(1+AFUDC!$C29)","v":1203.7279447753554},{"$f":"Z48*(1+AFUDC!$C29)","v":1203.5781243755189},{"$f":"AA48*(1+AFUDC!$C29)","v":1202.9462828503131},{"$f":"AB48*(1+AFUDC!$C29)","v":1201.8329863059892},{"$f":"AC48*(1+AFUDC!$C29)","v":1200.2393792546252},{"$f":"AD48*(1+AFUDC!$C29)","v":1198.1671827086},{"$f":"AE48*(1+AFUDC!$C29)","v":1195.6186911208513}]
[null,null,null,"CAPEX ($/kW) + AFUDC","4 hr Zinc Bromide Flow Battery",{"$f":"F49*(1+AFUDC!$C30)","v":1938.6503949999999},{"$f":"G49*(1+AFUDC!$C30)","v":1708.9203231924996},{"$f":"H49*(1+AFUDC!$C30)","v":1575.3573207427844},{"$f":"I49*(1+AFUDC!$C30)","v":1527.7376634049626},{"$f":"J49*(1+AFUDC!$C30)","v":1470.7505415483279},{"$f":"K49*(1+AFUDC!$C30)","v":1441.7551557579043},{"$f":"L49*(1+AFUDC!$C30)","v":1414.5021883801285},{"$f":"M49*(1+AFUDC!$C30)","v":1392.937335512529},{"$f":"N49*(1+AFUDC!$C30)","v":1372.6850339079772},{"$f":"O49*(1+AFUDC!$C30)","v":1355.6004803751116},{"$f":"P49*(1+AFUDC!$C30)","v":1336.7177417562355},{"$f":"Q49*(1+AFUDC!$C30)","v":1318.7947324293366},{"$f":"R49*(1+AFUDC!$C30)","v":1302.2579094541961},{"$f":"S49*(1+AFUDC!$C30)","v":1288.0631710741623},{"$f":"T49*(1+AFUDC!$C30)","v":1276.7660034613875},{"$f":"U49*(1+AFUDC!$C30)","v":1269.7094498811441},{"$f":"V49*(1+AFUDC!$C30)","v":1265.310301837924},{"$f":"W49*(1+AFUDC!$C30)","v":1263.2419233789865},{"$f":"X49*(1+AFUDC!$C30)","v":1264.0965665665954},{"$f":"Y49*(1+AFUDC!$C30)","v":1264.4455102136808},{"$f":"Z49*(1+AFUDC!$C30)","v":1264.2881326827078},{"$f":"AA49*(1+AFUDC!$C30)","v":1263.6244202689677},{"$f":"AB49*(1+AFUDC!$C30)","v":1262.4549676338302},{"$f":"AC49*(1+AFUDC!$C30)","v":1260.7809770200136},{"$f":"AD49*(1+AFUDC!$C30)","v":1258.6042562499476},{"$f":"AE49*(1+AFUDC!$C30)","v":1255.9272155116871}]
[null,null,null,"CAPEX ($/kW) + AFUDC","100hr Iron Oxide",null,null,{"$f":"H50*(1+AFUDC!$C31)","v":2638.3374999999996},{"$f":"I50*(1+AFUDC!$C31)","v":2667.5850541899999},{"$f":"J50*(1+AFUDC!$C31)","v":2675.7277464185377},{"$f":"K50*(1+AFUDC!$C31)","v":2680.7759527667799},{"$f":"L50*(1+AFUDC!$C31)","v":2685.8336833976668},{"$f":"M50*(1+AFUDC!$C31)","v":2690.9009562803435},{"$f":"N50*(1+AFUDC!$C31)","v":2695.0987617721407},{"$f":"O50*(1+AFUDC!$C31)","v":2699.3031158405061},{"$f":"P50*(1+AFUDC!$C31)","v":2703.5140287012173},{"$f":"Q50*(1+AFUDC!$C31)","v":2707.7315105859911},{"$f":"R50*(1+AFUDC!$C31)","v":2711.9555717425055},{"$f":"S50*(1+AFUDC!$C31)","v":2716.1862224344231},{"$f":"T50*(1+AFUDC!$C31)","v":2720.4234729414211},{"$f":"U50*(1+AFUDC!$C31)","v":2724.6673335592095},{"$f":"V50*(1+AFUDC!$C31)","v":2728.917814599562},{"$f":"W50*(1+AFUDC!$C31)","v":2733.1749263903366},{"$f":"X50*(1+AFUDC!$C31)","v":2737.4386792755058},{"$f":"Y50*(1+AFUDC!$C31)","v":2741.709083615176},{"$f":"Z50*(1+AFUDC!$C31)","v":2745.9861497856155},{"$f":"AA50*(1+AFUDC!$C31)","v":2750.2698881792808},{"$f":"AB50*(1+AFUDC!$C31)","v":2754.5603092048405},{"$f":"AC50*(1+AFUDC!$C31)","v":2758.8574232872002},{"$f":"AD50*(1+AFUDC!$C31)","v":2763.1612408675278},{"$f":"AE50*(1+AFUDC!$C31)","v":2767.4717724032812}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Liquid Air",null,null,{"$f":"H51*(1+AFUDC!$C35)","v":1735.7731999999999},{"$f":"I51*(1+AFUDC!$C35)","v":1790.8319259040002},{"$f":"J51*(1+AFUDC!$C35)","v":1832.9575160610459},{"$f":"K51*(1+AFUDC!$C35)","v":1873.8935672530758},{"$f":"L51*(1+AFUDC!$C35)","v":1915.7438569217277},{"$f":"M51*(1+AFUDC!$C35)","v":1958.5288030596464},{"$f":"N51*(1+AFUDC!$C35)","v":2001.6164367269587},{"$f":"O51*(1+AFUDC!$C35)","v":2045.6519983349517},{"$f":"P51*(1+AFUDC!$C35)","v":2090.6563422983209},{"$f":"Q51*(1+AFUDC!$C35)","v":2136.6507818288837},{"$f":"R51*(1+AFUDC!$C35)","v":2183.6570990291193},{"$f":"S51*(1+AFUDC!$C35)","v":2231.6975552077602},{"$f":"T51*(1+AFUDC!$C35)","v":2280.7949014223304},{"$f":"U51*(1+AFUDC!$C35)","v":2330.9723892536217},{"$f":"V51*(1+AFUDC!$C35)","v":2382.2537818172009},{"$f":"W51*(1+AFUDC!$C35)","v":2434.6633650171798},{"$f":"X51*(1+AFUDC!$C35)","v":2488.2259590475578},{"$f":"Y51*(1+AFUDC!$C35)","v":2542.9669301466042},{"$f":"Z51*(1+AFUDC!$C35)","v":2598.9122026098294},{"$f":"AA51*(1+AFUDC!$C35)","v":2656.0882710672454},{"$f":"AB51*(1+AFUDC!$C35)","v":2714.5222130307252},{"$f":"AC51*(1+AFUDC!$C35)","v":2774.2417017174012},{"$f":"AD51*(1+AFUDC!$C35)","v":2835.2750191551836},{"$f":"AE51*(1+AFUDC!$C35)","v":2897.6510695765983}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Pumped Hydro (8.5 hr/ 400 MW share)",{"$f":"F52*(1+AFUDC!$C36)","v":4341.1262047999999},{"$f":"G52*(1+AFUDC!$C36)","v":4449.6543599199986},{"$f":"H52*(1+AFUDC!$C36)","v":4769.6343542530985},{"$f":"I52*(1+AFUDC!$C36)","v":4920.9271559700064},{"$f":"J52*(1+AFUDC!$C36)","v":5036.681715382626},{"$f":"K52*(1+AFUDC!$C36)","v":5149.1676070261701},{"$f":"L52*(1+AFUDC!$C36)","v":5264.165683583089},{"$f":"M52*(1+AFUDC!$C36)","v":5381.7320505164435},{"$f":"N52*(1+AFUDC!$C36)","v":5500.1301556278058},{"$f":"O52*(1+AFUDC!$C36)","v":5621.1330190516173},{"$f":"P52*(1+AFUDC!$C36)","v":5744.7979454707538},{"$f":"Q52*(1+AFUDC!$C36)","v":5871.1835002711105},{"$f":"R52*(1+AFUDC!$C36)","v":6000.3495372770749},{"$f":"S52*(1+AFUDC!$C36)","v":6132.3572270971717},{"$f":"T52*(1+AFUDC!$C36)","v":6267.2690860933089},{"$f":"U52*(1+AFUDC!$C36)","v":6405.1490059873604},{"$f":"V52*(1+AFUDC!$C36)","v":6546.0622841190834},{"$f":"W52*(1+AFUDC!$C36)","v":6690.0756543697034},{"$f":"X52*(1+AFUDC!$C36)","v":6837.2573187658372},{"$f":"Y52*(1+AFUDC!$C36)","v":6987.6769797786837},{"$f":"Z52*(1+AFUDC!$C36)","v":7141.4058733338152},{"$f":"AA52*(1+AFUDC!$C36)","v":7298.5168025471594},{"$f":"AB52*(1+AFUDC!$C36)","v":7459.0841722031973},{"$f":"AC52*(1+AFUDC!$C36)","v":7623.1840239916673},{"$f":"AD52*(1+AFUDC!$C36)","v":7790.8940725194834},{"$f":"AE52*(1+AFUDC!$C36)","v":7962.2937421149127}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Pumped Hydro (16 hr/ 100 MW)",{"$f":"F53*(1+AFUDC!$C37)","v":3765.1683735999995},{"$f":"G53*(1+AFUDC!$C37)","v":3859.2975829399988},{"$f":"H53*(1+AFUDC!$C37)","v":4136.8243117219372},{"$f":"I53*(1+AFUDC!$C37)","v":4268.0443788897564},{"$f":"J53*(1+AFUDC!$C37)","v":4368.4412311440155},{"$f":"K53*(1+AFUDC!$C37)","v":4466.0030853062317},{"$f":"L53*(1+AFUDC!$C37)","v":4565.7438208780704},{"$f":"M53*(1+AFUDC!$C37)","v":4667.7120995443474},{"$f":"N53*(1+AFUDC!$C37)","v":4770.4017657343229},{"$f":"O53*(1+AFUDC!$C37)","v":4875.3506045804788},{"$f":"P53*(1+AFUDC!$C37)","v":4982.6083178812496},{"$f":"Q53*(1+AFUDC!$C37)","v":5092.2257008746355},{"$f":"R53*(1+AFUDC!$C37)","v":5204.2546662938785},{"$f":"S53*(1+AFUDC!$C37)","v":5318.748268952344},{"$f":"T53*(1+AFUDC!$C37)","v":5435.760730869295},{"$f":"U53*(1+AFUDC!$C37)","v":5555.3474669484194},{"$f":"V53*(1+AFUDC!$C37)","v":5677.5651112212854},{"$f":"W53*(1+AFUDC!$C37)","v":5802.4715436681536},{"$f":"X53*(1+AFUDC!$C37)","v":5930.1259176288531},{"$f":"Y53*(1+AFUDC!$C37)","v":6060.5886878166884},{"$f":"Z53*(1+AFUDC!$C37)","v":6193.9216389486546},{"$f":"AA53*(1+AFUDC!$C37)","v":6330.1879150055247},{"$f":"AB53*(1+AFUDC!$C37)","v":6469.452049135647},{"$f":"AC53*(1+AFUDC!$C37)","v":6611.7799942166321},{"$f":"AD53*(1+AFUDC!$C37)","v":6757.2391540893968},{"$f":"AE53*(1+AFUDC!$C37)","v":6905.8984154793634}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Pumped Hyrdo (24 hr/ 100 MW)",{"$f":"F54*(1+AFUDC!$C38)","v":3380.0595168},{"$f":"G54*(1+AFUDC!$C38)","v":3464.5610047199993},{"$f":"H54*(1+AFUDC!$C38)","v":3713.7017516154315},{"$f":"I54*(1+AFUDC!$C38)","v":3831.5003711766722},{"$f":"J54*(1+AFUDC!$C38)","v":3921.6284351161639},{"$f":"K54*(1+AFUDC!$C38)","v":4009.2114701670907},{"$f":"L54*(1+AFUDC!$C38)","v":4098.7505263341563},{"$f":"M54*(1+AFUDC!$C38)","v":4190.2892880889522},{"$f":"N54*(1+AFUDC!$C38)","v":4282.4756524269096},{"$f":"O54*(1+AFUDC!$C38)","v":4376.6901167803017},{"$f":"P54*(1+AFUDC!$C38)","v":4472.977299349468},{"$f":"Q54*(1+AFUDC!$C38)","v":4571.3827999351561},{"$f":"R54*(1+AFUDC!$C38)","v":4671.9532215337304},{"$f":"S54*(1+AFUDC!$C38)","v":4774.7361924074721},{"$f":"T54*(1+AFUDC!$C38)","v":4879.7803886404372},{"$f":"U54*(1+AFUDC!$C38)","v":4987.135557190526},{"$f":"V54*(1+AFUDC!$C38)","v":5096.8525394487178},{"$f":"W54*(1+AFUDC!$C38)","v":5208.9832953165887},{"$f":"X54*(1+AFUDC!$C38)","v":5323.5809278135539},{"$f":"Y54*(1+AFUDC!$C38)","v":5440.699708225452},{"$f":"Z54*(1+AFUDC!$C38)","v":5560.3951018064126},{"$f":"AA54*(1+AFUDC!$C38)","v":5682.7237940461537},{"$f":"AB54*(1+AFUDC!$C38)","v":5807.7437175151699},{"$f":"AC54*(1+AFUDC!$C38)","v":5935.514079300503},{"$f":"AD54*(1+AFUDC!$C38)","v":6066.0953890451146},{"$f":"AE54*(1+AFUDC!$C38)","v":6199.5494876041066}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Wood Biomass",null,null,{"$f":"H55*(1+AFUDC!$C39)","v":5065.6784704861102},{"$f":"I55*(1+AFUDC!$C39)","v":5226.3617915699306},{"$f":"J55*(1+AFUDC!$C39)","v":5349.3010644628803},{"$f":"K55*(1+AFUDC!$C39)","v":5468.7687882358832},{"$f":"L55*(1+AFUDC!$C39)","v":5590.9046245064847},{"$f":"M55*(1+AFUDC!$C39)","v":5715.7681611204625},{"$f":"N55*(1+AFUDC!$C39)","v":5841.5150606651132},{"$f":"O55*(1+AFUDC!$C39)","v":5970.0283919997455},{"$f":"P55*(1+AFUDC!$C39)","v":6101.3690166237402},{"$f":"Q55*(1+AFUDC!$C39)","v":6235.599134989463},{"$f":"R55*(1+AFUDC!$C39)","v":6372.7823159592308},{"$f":"S55*(1+AFUDC!$C39)","v":6512.9835269103341},{"$f":"T55*(1+AFUDC!$C39)","v":6656.2691645023615},{"$f":"U55*(1+AFUDC!$C39)","v":6802.7070861214124},{"$f":"V55*(1+AFUDC!$C39)","v":6952.3666420160844},{"$f":"W55*(1+AFUDC!$C39)","v":7105.3187081404376},{"$f":"X55*(1+AFUDC!$C39)","v":7261.6357197195275},{"$f":"Y55*(1+AFUDC!$C39)","v":7421.3917055533584},{"$f":"Z55*(1+AFUDC!$C39)","v":7584.6623230755322},{"$f":"AA55*(1+AFUDC!$C39)","v":7751.5248941831924},{"$f":"AB55*(1+AFUDC!$C39)","v":7922.0584418552235},{"$f":"AC55*(1+AFUDC!$C39)","v":8096.3437275760389},{"$f":"AD55*(1+AFUDC!$C39)","v":8274.4632895827126},{"$f":"AE55*(1+AFUDC!$C39)","v":8456.5014819535318}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Rathdrum CT 2055 Uprates two unit operation",null,null,{"$f":"H56*(1+AFUDC!$C40)","v":864.2354822499999},{"$f":"I56*(1+AFUDC!$C40)","v":891.64903174696997},{"$f":"J56*(1+AFUDC!$C40)","v":912.62321761666783},{"$f":"K56*(1+AFUDC!$C40)","v":933.00513614343993},{"$f":"L56*(1+AFUDC!$C40)","v":953.8422508506435},{"$f":"M56*(1+AFUDC!$C40)","v":975.14472778630784},{"$f":"N56*(1+AFUDC!$C40)","v":996.59791179760668},{"$f":"O56*(1+AFUDC!$C40)","v":1018.5230658571541},{"$f":"P56*(1+AFUDC!$C40)","v":1040.9305733060114},{"$f":"Q56*(1+AFUDC!$C40)","v":1063.8310459187437},{"$f":"R56*(1+AFUDC!$C40)","v":1087.2353289289563},{"$f":"S56*(1+AFUDC!$C40)","v":1111.1545061653933},{"$f":"T56*(1+AFUDC!$C40)","v":1135.5999053010319},{"$f":"U56*(1+AFUDC!$C40)","v":1160.5831032176543},{"$f":"V56*(1+AFUDC!$C40)","v":1186.1159314884428},{"$f":"W56*(1+AFUDC!$C40)","v":1212.2104819811884},{"$f":"X56*(1+AFUDC!$C40)","v":1238.8791125847749},{"$f":"Y56*(1+AFUDC!$C40)","v":1266.13445306164},{"$f":"Z56*(1+AFUDC!$C40)","v":1293.9894110289961},{"$f":"AA56*(1+AFUDC!$C40)","v":1322.457178071634},{"$f":"AB56*(1+AFUDC!$C40)","v":1351.55123598921},{"$f":"AC56*(1+AFUDC!$C40)","v":1381.2853631809724},{"$f":"AD56*(1+AFUDC!$C40)","v":1411.6736411709537},{"$f":"AE56*(1+AFUDC!$C40)","v":1442.730461276715}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,{"$f":"H57*(1+AFUDC!$C41)","v":156.34725},{"$f":"I57*(1+AFUDC!$C41)","v":161.30658477},{"$f":"J57*(1+AFUDC!$C41)","v":165.10098612132933},{"$f":"K57*(1+AFUDC!$C41)","v":168.788241478039},{"$f":"L57*(1+AFUDC!$C41)","v":172.55784553771517},{"$f":"M57*(1+AFUDC!$C41)","v":176.41163742139082},{"$f":"N57*(1+AFUDC!$C41)","v":180.29269344466144},{"$f":"O57*(1+AFUDC!$C41)","v":184.25913270044401},{"$f":"P57*(1+AFUDC!$C41)","v":188.31283361985373},{"$f":"Q57*(1+AFUDC!$C41)","v":192.45571595949053},{"$f":"R57*(1+AFUDC!$C41)","v":196.68974171059935},{"$f":"S57*(1+AFUDC!$C41)","v":201.01691602823254},{"$f":"T57*(1+AFUDC!$C41)","v":205.43928818085362},{"$f":"U57*(1+AFUDC!$C41)","v":209.95895252083244},{"$f":"V57*(1+AFUDC!$C41)","v":214.57804947629074},{"$f":"W57*(1+AFUDC!$C41)","v":219.2987665647691},{"$f":"X57*(1+AFUDC!$C41)","v":224.12333942919406},{"$f":"Y57*(1+AFUDC!$C41)","v":229.05405289663634},{"$f":"Z57*(1+AFUDC!$C41)","v":234.09324206036234},{"$f":"AA57*(1+AFUDC!$C41)","v":239.24329338569029},{"$f":"AB57*(1+AFUDC!$C41)","v":244.50664584017548},{"$f":"AC57*(1+AFUDC!$C41)","v":249.88579204865934},{"$f":"AD57*(1+AFUDC!$C41)","v":255.38327947372983},{"$f":"AE57*(1+AFUDC!$C41)","v":261.00171162215196}]
[null,null,null,"CAPEX ($/kW) + AFUDC","New Residential Solar",null,null,{"$f":"H58*(1+AFUDC!$C11)","v":3739.8262199999999},{"$f":"I58*(1+AFUDC!$C11)","v":3858.4535076984002},{"$f":"J58*(1+AFUDC!$C11)","v":3949.2155880221967},{"$f":"K58*(1+AFUDC!$C11)","v":4037.414736154692},{"$f":"L58*(1+AFUDC!$C11)","v":4127.5836652621465},{"$f":"M58*(1+AFUDC!$C11)","v":4219.7663671196678},{"$f":"N58*(1+AFUDC!$C11)","v":4312.6012271963009},{"$f":"O58*(1+AFUDC!$C11)","v":4407.4784541946201},{"$f":"P58*(1+AFUDC!$C11)","v":4504.442980186901},{"$f":"Q58*(1+AFUDC!$C11)","v":4603.5407257510133},{"$f":"R58*(1+AFUDC!$C11)","v":4704.8186217175362},{"$f":"S58*(1+AFUDC!$C11)","v":4808.3246313953214},{"$f":"T58*(1+AFUDC!$C11)","v":4914.1077732860185},{"$f":"U58*(1+AFUDC!$C11)","v":5022.218144298311},{"$f":"V58*(1+AFUDC!$C11)","v":5132.7069434728746},{"$f":"W58*(1+AFUDC!$C11)","v":5245.6264962292771},{"$f":"X58*(1+AFUDC!$C11)","v":5361.0302791463209},{"$f":"Y58*(1+AFUDC!$C11)","v":5478.9729452875408},{"$f":"Z58*(1+AFUDC!$C11)","v":5599.5103500838668},{"$f":"AA58*(1+AFUDC!$C11)","v":5722.699577785711},{"$f":"AB58*(1+AFUDC!$C11)","v":5848.5989684969963},{"$f":"AC58*(1+AFUDC!$C11)","v":5977.2681458039306},{"$f":"AD58*(1+AFUDC!$C11)","v":6108.7680450116168},{"$f":"AE58*(1+AFUDC!$C11)","v":6243.160942001874}]
[null,null,null,"CAPEX ($/kW) + AFUDC","New Residential Solar + Storage (Solar Only)",null,null,{"$f":"H59*(1+AFUDC!$C11)","v":3739.8262199999999},{"$f":"I59*(1+AFUDC!$C11)","v":3858.4535076984002},{"$f":"J59*(1+AFUDC!$C11)","v":3949.2155880221967},{"$f":"K59*(1+AFUDC!$C11)","v":4037.414736154692},{"$f":"L59*(1+AFUDC!$C11)","v":4127.5836652621465},{"$f":"M59*(1+AFUDC!$C11)","v":4219.7663671196678},{"$f":"N59*(1+AFUDC!$C11)","v":4312.6012271963009},{"$f":"O59*(1+AFUDC!$C11)","v":4407.4784541946201},{"$f":"P59*(1+AFUDC!$C11)","v":4504.442980186901},{"$f":"Q59*(1+AFUDC!$C11)","v":4603.5407257510133},{"$f":"R59*(1+AFUDC!$C11)","v":4704.8186217175362},{"$f":"S59*(1+AFUDC!$C11)","v":4808.3246313953214},{"$f":"T59*(1+AFUDC!$C11)","v":4914.1077732860185},{"$f":"U59*(1+AFUDC!$C11)","v":5022.218144298311},{"$f":"V59*(1+AFUDC!$C11)","v":5132.7069434728746},{"$f":"W59*(1+AFUDC!$C11)","v":5245.6264962292771},{"$f":"X59*(1+AFUDC!$C11)","v":5361.0302791463209},{"$f":"Y59*(1+AFUDC!$C11)","v":5478.9729452875408},{"$f":"Z59*(1+AFUDC!$C11)","v":5599.5103500838668},{"$f":"AA59*(1+AFUDC!$C11)","v":5722.699577785711},{"$f":"AB59*(1+AFUDC!$C11)","v":5848.5989684969963},{"$f":"AC59*(1+AFUDC!$C11)","v":5977.2681458039306},{"$f":"AD59*(1+AFUDC!$C11)","v":6108.7680450116168},{"$f":"AE59*(1+AFUDC!$C11)","v":6243.160942001874}]
[null,null,null,"CAPEX ($/kW) + AFUDC","New Residential Solar + Storage (Battery Only)",null,null,{"$f":"H60*(1+AFUDC!$C12)","v":3116.5218499999996},{"$f":"I60*(1+AFUDC!$C12)","v":3215.3779230820001},{"$f":"J60*(1+AFUDC!$C12)","v":3291.0129900184975},{"$f":"K60*(1+AFUDC!$C12)","v":3364.5122801289103},{"$f":"L60*(1+AFUDC!$C12)","v":3439.6530543851227},{"$f":"M60*(1+AFUDC!$C12)","v":3516.4719725997234},{"$f":"N60*(1+AFUDC!$C12)","v":3593.8343559969176},{"$f":"O60*(1+AFUDC!$C12)","v":3672.8987118288496},{"$f":"P60*(1+AFUDC!$C12)","v":3753.7024834890844},{"$f":"Q60*(1+AFUDC!$C12)","v":3836.2839381258445},{"$f":"R60*(1+AFUDC!$C12)","v":3920.6821847646129},{"$f":"S60*(1+AFUDC!$C12)","v":4006.9371928294349},{"$f":"T60*(1+AFUDC!$C12)","v":4095.0898110716821},{"$f":"U60*(1+AFUDC!$C12)","v":4185.1817869152592},{"$f":"V60*(1+AFUDC!$C12)","v":4277.2557862273943},{"$f":"W60*(1+AFUDC!$C12)","v":4371.3554135243967},{"$f":"X60*(1+AFUDC!$C12)","v":4467.5252326219343},{"$f":"Y60*(1+AFUDC!$C12)","v":4565.8107877396169},{"$f":"Z60*(1+AFUDC!$C12)","v":4666.2586250698887},{"$f":"AA60*(1+AFUDC!$C12)","v":4768.9163148214257},{"$f":"AB60*(1+AFUDC!$C12)","v":4873.8324737474968},{"$f":"AC60*(1+AFUDC!$C12)","v":4981.0567881699417},{"$f":"AD60*(1+AFUDC!$C12)","v":5090.64003750968},{"$f":"AE60*(1+AFUDC!$C12)","v":5202.6341183348941}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Existing Residential Solar",null,null,{"$f":"H61*(1+AFUDC!$C13)","v":4075.45165},{"$f":"I61*(1+AFUDC!$C13)","v":4204.7249763379996},{"$f":"J61*(1+AFUDC!$C13)","v":4303.6323715626504},{"$f":"K61*(1+AFUDC!$C13)","v":4399.7468278608821},{"$f":"L61*(1+AFUDC!$C13)","v":4498.0078403497764},{"$f":"M61*(1+AFUDC!$C13)","v":4598.4633487842539},{"$f":"N61*(1+AFUDC!$C13)","v":4699.6295424575073},{"$f":"O61*(1+AFUDC!$C13)","v":4803.0213923915726},{"$f":"P61*(1+AFUDC!$C13)","v":4908.6878630241872},{"$f":"Q61*(1+AFUDC!$C13)","v":5016.6789960107199},{"$f":"R61*(1+AFUDC!$C13)","v":5127.0459339229565},{"$f":"S61*(1+AFUDC!$C13)","v":5239.8409444692606},{"$f":"T61*(1+AFUDC!$C13)","v":5355.1174452475843},{"$f":"U61*(1+AFUDC!$C13)","v":5472.9300290430319},{"$f":"V61*(1+AFUDC!$C13)","v":5593.3344896819781},{"$f":"W61*(1+AFUDC!$C13)","v":5716.3878484549814},{"$f":"X61*(1+AFUDC!$C13)","v":5842.1483811209919},{"$f":"Y61*(1+AFUDC!$C13)","v":5970.6756455056529},{"$f":"Z61*(1+AFUDC!$C13)","v":6102.0305097067776},{"$f":"AA61*(1+AFUDC!$C13)","v":6236.2751809203255},{"$f":"AB61*(1+AFUDC!$C13)","v":6373.4732349005735},{"$f":"AC61*(1+AFUDC!$C13)","v":6513.6896460683865},{"$f":"AD61*(1+AFUDC!$C13)","v":6656.9908182818908},{"$f":"AE61*(1+AFUDC!$C13)","v":6803.4446162840923}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Existing Residential Solar + Storage (Solar Only)",null,null,{"$f":"H62*(1+AFUDC!$C13)","v":4075.45165},{"$f":"I62*(1+AFUDC!$C13)","v":4204.7249763379996},{"$f":"J62*(1+AFUDC!$C13)","v":4303.6323715626504},{"$f":"K62*(1+AFUDC!$C13)","v":4399.7468278608821},{"$f":"L62*(1+AFUDC!$C13)","v":4498.0078403497764},{"$f":"M62*(1+AFUDC!$C13)","v":4598.4633487842539},{"$f":"N62*(1+AFUDC!$C13)","v":4699.6295424575073},{"$f":"O62*(1+AFUDC!$C13)","v":4803.0213923915726},{"$f":"P62*(1+AFUDC!$C13)","v":4908.6878630241872},{"$f":"Q62*(1+AFUDC!$C13)","v":5016.6789960107199},{"$f":"R62*(1+AFUDC!$C13)","v":5127.0459339229565},{"$f":"S62*(1+AFUDC!$C13)","v":5239.8409444692606},{"$f":"T62*(1+AFUDC!$C13)","v":5355.1174452475843},{"$f":"U62*(1+AFUDC!$C13)","v":5472.9300290430319},{"$f":"V62*(1+AFUDC!$C13)","v":5593.3344896819781},{"$f":"W62*(1+AFUDC!$C13)","v":5716.3878484549814},{"$f":"X62*(1+AFUDC!$C13)","v":5842.1483811209919},{"$f":"Y62*(1+AFUDC!$C13)","v":5970.6756455056529},{"$f":"Z62*(1+AFUDC!$C13)","v":6102.0305097067776},{"$f":"AA62*(1+AFUDC!$C13)","v":6236.2751809203255},{"$f":"AB62*(1+AFUDC!$C13)","v":6373.4732349005735},{"$f":"AC62*(1+AFUDC!$C13)","v":6513.6896460683865},{"$f":"AD62*(1+AFUDC!$C13)","v":6656.9908182818908},{"$f":"AE62*(1+AFUDC!$C13)","v":6803.4446162840923}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Existing Residential Solar + Storage (Battery Only)",null,null,{"$f":"H63*(1+AFUDC!$C14)","v":3356.2543000000001},{"$f":"I63*(1+AFUDC!$C14)","v":3462.7146863960002},{"$f":"J63*(1+AFUDC!$C14)","v":3544.1678354045357},{"$f":"K63*(1+AFUDC!$C14)","v":3623.3209170619034},{"$f":"L63*(1+AFUDC!$C14)","v":3704.2417508762856},{"$f":"M63*(1+AFUDC!$C14)","v":3786.9698166458561},{"$f":"N63*(1+AFUDC!$C14)","v":3870.2831526120649},{"$f":"O63*(1+AFUDC!$C14)","v":3955.4293819695308},{"$f":"P63*(1+AFUDC!$C14)","v":4042.4488283728606},{"$f":"Q63*(1+AFUDC!$C14)","v":4131.3827025970631},{"$f":"R63*(1+AFUDC!$C14)","v":4222.2731220541991},{"$f":"S63*(1+AFUDC!$C14)","v":4315.1631307393909},{"$f":"T63*(1+AFUDC!$C14)","v":4410.096719615658},{"$f":"U63*(1+AFUDC!$C14)","v":4507.1188474472019},{"$f":"V63*(1+AFUDC!$C14)","v":4606.27546209104},{"$f":"W63*(1+AFUDC!$C14)","v":4707.6135222570429},{"$f":"X63*(1+AFUDC!$C14)","v":4811.1810197466984},{"$f":"Y63*(1+AFUDC!$C14)","v":4917.0270021811266},{"$f":"Z63*(1+AFUDC!$C14)","v":5025.2015962291107},{"$f":"AA63*(1+AFUDC!$C14)","v":5135.7560313461518},{"$f":"AB63*(1+AFUDC!$C14)","v":5248.7426640357662},{"$f":"AC63*(1+AFUDC!$C14)","v":5364.2150026445534},{"$f":"AD63*(1+AFUDC!$C14)","v":5482.2277327027341},{"$f":"AE63*(1+AFUDC!$C14)","v":5602.8367428221927}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Commercial Solar",null,null,{"$f":"H64*(1+AFUDC!$C15)","v":2766.5124730000002},{"$f":"I64*(1+AFUDC!$C15)","v":2854.2662486435602},{"$f":"J64*(1+AFUDC!$C15)","v":2921.4069157548815},{"$f":"K64*(1+AFUDC!$C15)","v":2986.6516702067406},{"$f":"L64*(1+AFUDC!$C15)","v":3053.3535575080241},{"$f":"M64*(1+AFUDC!$C15)","v":3121.54512029237},{"$f":"N64*(1+AFUDC!$C15)","v":3190.2191129388025},{"$f":"O64*(1+AFUDC!$C15)","v":3260.4039334234562},{"$f":"P64*(1+AFUDC!$C15)","v":3332.132819958772},{"$f":"Q64*(1+AFUDC!$C15)","v":3405.439741997865},{"$f":"R64*(1+AFUDC!$C15)","v":3480.3594163218181},{"$f":"S64*(1+AFUDC!$C15)","v":3556.9273234808979},{"$f":"T64*(1+AFUDC!$C15)","v":3635.1797245974781},{"$f":"U64*(1+AFUDC!$C15)","v":3715.1536785386229},{"$f":"V64*(1+AFUDC!$C15)","v":3796.8870594664722},{"$f":"W64*(1+AFUDC!$C15)","v":3880.4185747747338},{"$f":"X64*(1+AFUDC!$C15)","v":3965.7877834197789},{"$f":"Y64*(1+AFUDC!$C15)","v":4053.0351146550138},{"$f":"Z64*(1+AFUDC!$C15)","v":4142.2018871774244},{"$f":"AA64*(1+AFUDC!$C15)","v":4233.3303286953278},{"$f":"AB64*(1+AFUDC!$C15)","v":4326.4635959266252},{"$f":"AC64*(1+AFUDC!$C15)","v":4421.6457950370104},{"$f":"AD64*(1+AFUDC!$C15)","v":4518.9220025278246},{"$f":"AE64*(1+AFUDC!$C15)","v":4618.3382865834365}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Commercial Solar + Storage (Solar Only)",null,null,{"$f":"H65*(1+AFUDC!$C15)","v":2766.5124730000002},{"$f":"I65*(1+AFUDC!$C15)","v":2854.2662486435602},{"$f":"J65*(1+AFUDC!$C15)","v":2921.4069157548815},{"$f":"K65*(1+AFUDC!$C15)","v":2986.6516702067406},{"$f":"L65*(1+AFUDC!$C15)","v":3053.3535575080241},{"$f":"M65*(1+AFUDC!$C15)","v":3121.54512029237},{"$f":"N65*(1+AFUDC!$C15)","v":3190.2191129388025},{"$f":"O65*(1+AFUDC!$C15)","v":3260.4039334234562},{"$f":"P65*(1+AFUDC!$C15)","v":3332.132819958772},{"$f":"Q65*(1+AFUDC!$C15)","v":3405.439741997865},{"$f":"R65*(1+AFUDC!$C15)","v":3480.3594163218181},{"$f":"S65*(1+AFUDC!$C15)","v":3556.9273234808979},{"$f":"T65*(1+AFUDC!$C15)","v":3635.1797245974781},{"$f":"U65*(1+AFUDC!$C15)","v":3715.1536785386229},{"$f":"V65*(1+AFUDC!$C15)","v":3796.8870594664722},{"$f":"W65*(1+AFUDC!$C15)","v":3880.4185747747338},{"$f":"X65*(1+AFUDC!$C15)","v":3965.7877834197789},{"$f":"Y65*(1+AFUDC!$C15)","v":4053.0351146550138},{"$f":"Z65*(1+AFUDC!$C15)","v":4142.2018871774244},{"$f":"AA65*(1+AFUDC!$C15)","v":4233.3303286953278},{"$f":"AB65*(1+AFUDC!$C15)","v":4326.4635959266252},{"$f":"AC65*(1+AFUDC!$C15)","v":4421.6457950370104},{"$f":"AD65*(1+AFUDC!$C15)","v":4518.9220025278246},{"$f":"AE65*(1+AFUDC!$C15)","v":4618.3382865834365}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Commercial Solar + Storage (Battery Only)",null,null,{"$f":"H66*(1+AFUDC!$C16)","v":2685.0034400000004},{"$f":"I66*(1+AFUDC!$C16)","v":2770.1717491168001},{"$f":"J66*(1+AFUDC!$C16)","v":2835.3342683236292},{"$f":"K66*(1+AFUDC!$C16)","v":2898.6567336495232},{"$f":"L66*(1+AFUDC!$C16)","v":2963.3934007010289},{"$f":"M66*(1+AFUDC!$C16)","v":3029.5758533166854},{"$f":"N66*(1+AFUDC!$C16)","v":3096.2265220896529},{"$f":"O66*(1+AFUDC!$C16)","v":3164.3435055756249},{"$f":"P66*(1+AFUDC!$C16)","v":3233.9590626982886},{"$f":"Q66*(1+AFUDC!$C16)","v":3305.1061620776504},{"$f":"R66*(1+AFUDC!$C16)","v":3377.8184976433595},{"$f":"S66*(1+AFUDC!$C16)","v":3452.1305045915133},{"$f":"T66*(1+AFUDC!$C16)","v":3528.0773756925269},{"$f":"U66*(1+AFUDC!$C16)","v":3605.6950779577619},{"$f":"V66*(1+AFUDC!$C16)","v":3685.0203696728327},{"$f":"W66*(1+AFUDC!$C16)","v":3766.0908178056352},{"$f":"X66*(1+AFUDC!$C16)","v":3848.9448157973593},{"$f":"Y66*(1+AFUDC!$C16)","v":3933.621601744901},{"$f":"Z66*(1+AFUDC!$C16)","v":4020.1612769832891},{"$f":"AA66*(1+AFUDC!$C16)","v":4108.6048250769218},{"$f":"AB66*(1+AFUDC!$C16)","v":4198.9941312286137},{"$f":"AC66*(1+AFUDC!$C16)","v":4291.3720021156432},{"$f":"AD66*(1+AFUDC!$C16)","v":4385.7821861621878},{"$f":"AE66*(1+AFUDC!$C16)","v":4482.2693942577553}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"F67*(1+AFUDC!$C17)","v":2081.9348361347875},{"$f":"G67*(1+AFUDC!$C17)","v":1866.0445530971429},{"$f":"H67*(1+AFUDC!$C17)","v":1921.2475369637182},{"$f":"I67*(1+AFUDC!$C17)","v":1900.6975330389107},{"$f":"J67*(1+AFUDC!$C17)","v":1861.9985779641461},{"$f":"K67*(1+AFUDC!$C17)","v":1818.3115092462176},{"$f":"L67*(1+AFUDC!$C17)","v":1771.7443612792795},{"$f":"M67*(1+AFUDC!$C17)","v":1722.1902806625953},{"$f":"N67*(1+AFUDC!$C17)","v":1668.9947219821747},{"$f":"O67*(1+AFUDC!$C17)","v":1612.6250186239756},{"$f":"P67*(1+AFUDC!$C17)","v":1552.9672548725764},{"$f":"Q67*(1+AFUDC!$C17)","v":1572.9898247538849},{"$f":"R67*(1+AFUDC!$C17)","v":1593.1417515586134},{"$f":"S67*(1+AFUDC!$C17)","v":1613.4190360675689},{"$f":"T67*(1+AFUDC!$C17)","v":1633.8174404871636},{"$f":"U67*(1+AFUDC!$C17)","v":1654.3324798877636},{"$f":"V67*(1+AFUDC!$C17)","v":1674.9594133807946},{"$f":"W67*(1+AFUDC!$C17)","v":1695.6932350272532},{"$f":"X67*(1+AFUDC!$C17)","v":1716.5286644700802},{"$f":"Y67*(1+AFUDC!$C17)","v":1737.460137282638},{"$f":"Z67*(1+AFUDC!$C17)","v":1758.4817950253446},{"$f":"AA67*(1+AFUDC!$C17)","v":1779.5874750022854},{"$f":"AB67*(1+AFUDC!$C17)","v":1800.7706997094197},{"$f":"AC67*(1+AFUDC!$C17)","v":1822.0246659657669},{"$f":"AD67*(1+AFUDC!$C17)","v":1843.3422337187337},{"$f":"AE67*(1+AFUDC!$C17)","v":1864.7159145145038}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Solar Only)",{"$f":"F68*(1+AFUDC!$C17)","v":2081.9348361347875},{"$f":"G68*(1+AFUDC!$C17)","v":1866.0445530971429},{"$f":"H68*(1+AFUDC!$C17)","v":1921.2475369637182},{"$f":"I68*(1+AFUDC!$C17)","v":1900.6975330389107},{"$f":"J68*(1+AFUDC!$C17)","v":1861.9985779641461},{"$f":"K68*(1+AFUDC!$C17)","v":1818.3115092462176},{"$f":"L68*(1+AFUDC!$C17)","v":1771.7443612792795},{"$f":"M68*(1+AFUDC!$C17)","v":1722.1902806625953},{"$f":"N68*(1+AFUDC!$C17)","v":1668.9947219821747},{"$f":"O68*(1+AFUDC!$C17)","v":1612.6250186239756},{"$f":"P68*(1+AFUDC!$C17)","v":1552.9672548725764},{"$f":"Q68*(1+AFUDC!$C17)","v":1572.9898247538849},{"$f":"R68*(1+AFUDC!$C17)","v":1593.1417515586134},{"$f":"S68*(1+AFUDC!$C17)","v":1613.4190360675689},{"$f":"T68*(1+AFUDC!$C17)","v":1633.8174404871636},{"$f":"U68*(1+AFUDC!$C17)","v":1654.3324798877636},{"$f":"V68*(1+AFUDC!$C17)","v":1674.9594133807946},{"$f":"W68*(1+AFUDC!$C17)","v":1695.6932350272532},{"$f":"X68*(1+AFUDC!$C17)","v":1716.5286644700802},{"$f":"Y68*(1+AFUDC!$C17)","v":1737.460137282638},{"$f":"Z68*(1+AFUDC!$C17)","v":1758.4817950253446},{"$f":"AA68*(1+AFUDC!$C17)","v":1779.5874750022854},{"$f":"AB68*(1+AFUDC!$C17)","v":1800.7706997094197},{"$f":"AC68*(1+AFUDC!$C17)","v":1822.0246659657669},{"$f":"AD68*(1+AFUDC!$C17)","v":1843.3422337187337},{"$f":"AE68*(1+AFUDC!$C17)","v":1864.7159145145038}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (Battery Only)",{"$f":"F69*(1+AFUDC!$C18)","v":2406.7417474372123},{"$f":"G69*(1+AFUDC!$C18)","v":2107.3111987025627},{"$f":"H69*(1+AFUDC!$C18)","v":2098.6483186517089},{"$f":"I69*(1+AFUDC!$C18)","v":1983.4052915902369},{"$f":"J69*(1+AFUDC!$C18)","v":1886.2647978444172},{"$f":"K69*(1+AFUDC!$C18)","v":1824.6214386885545},{"$f":"L69*(1+AFUDC!$C18)","v":1785.8057162661528},{"$f":"M69*(1+AFUDC!$C18)","v":1753.3842072061518},{"$f":"N69*(1+AFUDC!$C18)","v":1708.8265569920993},{"$f":"O69*(1+AFUDC!$C18)","v":1680.3399564420254},{"$f":"P69*(1+AFUDC!$C18)","v":1649.7728734141645},{"$f":"Q69*(1+AFUDC!$C18)","v":1665.8301320866951},{"$f":"R69*(1+AFUDC!$C18)","v":1680.9388778686603},{"$f":"S69*(1+AFUDC!$C18)","v":1695.9061466811079},{"$f":"T69*(1+AFUDC!$C18)","v":1710.7184009044145},{"$f":"U69*(1+AFUDC!$C18)","v":1725.3615757385469},{"$f":"V69*(1+AFUDC!$C18)","v":1739.8210625593476},{"$f":"W69*(1+AFUDC!$C18)","v":1754.0816917976019},{"$f":"X69*(1+AFUDC!$C18)","v":1768.1277153280676},{"$f":"Y69*(1+AFUDC!$C18)","v":1781.9427883550434},{"$f":"Z69*(1+AFUDC!$C18)","v":1795.5099507809803},{"$f":"AA69*(1+AFUDC!$C18)","v":1808.8116080440998},{"$f":"AB69*(1+AFUDC!$C18)","v":1821.8295114106136},{"$f":"AC69*(1+AFUDC!$C18)","v":1834.5447377069675},{"$f":"AD69*(1+AFUDC!$C18)","v":1846.9376684768386},{"$f":"AE69*(1+AFUDC!$C18)","v":1858.9879685475264}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",{"$f":"F70*(1+AFUDC!$C19)","v":1374.8626276361804},{"$f":"G70*(1+AFUDC!$C19)","v":1232.2935727999998},{"$f":"H70*(1+AFUDC!$C19)","v":1268.7483734666059},{"$f":"I70*(1+AFUDC!$C19)","v":1255.1776161577714},{"$f":"J70*(1+AFUDC!$C19)","v":1229.6217024291532},{"$f":"K70*(1+AFUDC!$C19)","v":1200.7717513890116},{"$f":"L70*(1+AFUDC!$C19)","v":1170.0198612221657},{"$f":"M70*(1+AFUDC!$C19)","v":1137.295468362091},{"$f":"N70*(1+AFUDC!$C19)","v":1102.1663258372855},{"$f":"O70*(1+AFUDC!$C19)","v":1064.941050034701},{"$f":"P70*(1+AFUDC!$C19)","v":1025.5444135950977},{"$f":"Q70*(1+AFUDC!$C19)","v":1038.766865403509},{"$f":"R70*(1+AFUDC!$C19)","v":1052.0747415953108},{"$f":"S70*(1+AFUDC!$C19)","v":1065.4654011766963},{"$f":"T70*(1+AFUDC!$C19)","v":1078.9360456047307},{"$f":"U70*(1+AFUDC!$C19)","v":1092.4837131334289},{"$f":"V70*(1+AFUDC!$C19)","v":1106.1052729873172},{"$f":"W70*(1+AFUDC!$C19)","v":1119.7974193576199},{"$f":"X70*(1+AFUDC!$C19)","v":1133.5566652160903},{"$f":"Y70*(1+AFUDC!$C19)","v":1147.3793359413646},{"$f":"Z70*(1+AFUDC!$C19)","v":1161.2615627525861},{"$f":"AA70*(1+AFUDC!$C19)","v":1175.1992759449054},{"$f":"AB70*(1+AFUDC!$C19)","v":1189.1881979213151},{"$f":"AC70*(1+AFUDC!$C19)","v":1203.2238360151289},{"$f":"AD70*(1+AFUDC!$C19)","v":1217.301475097277},{"$f":"AE70*(1+AFUDC!$C19)","v":1231.416169962408}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"F71*(1+AFUDC!$C20)","v":1533.1628776361804},{"$f":"G71*(1+AFUDC!$C20)","v":1394.55132905},{"$f":"H71*(1+AFUDC!$C20)","v":1442.674280032513},{"$f":"I71*(1+AFUDC!$C20)","v":1434.6204524799487},{"$f":"J71*(1+AFUDC!$C20)","v":1413.2855576365673},{"$f":"K71*(1+AFUDC!$C20)","v":1388.537432696058},{"$f":"L71*(1+AFUDC!$C20)","v":1361.9789760784026},{"$f":"M71*(1+AFUDC!$C20)","v":1333.541670116784},{"$f":"N71*(1+AFUDC!$C20)","v":1302.7299440305817},{"$f":"O71*(1+AFUDC!$C20)","v":1269.9170678282499},{"$f":"P71*(1+AFUDC!$C20)","v":1235.0299037801044},{"$f":"Q71*(1+AFUDC!$C20)","v":1252.8610363725861},{"$f":"R71*(1+AFUDC!$C20)","v":1270.8789843257075},{"$f":"S71*(1+AFUDC!$C20)","v":1289.0833372471618},{"$f":"T71*(1+AFUDC!$C20)","v":1307.4735762687465},{"$f":"U71*(1+AFUDC!$C20)","v":1326.0490694720529},{"$f":"V71*(1+AFUDC!$C20)","v":1344.8090671653911},{"$f":"W71*(1+AFUDC!$C20)","v":1363.7526970076117},{"$f":"X71*(1+AFUDC!$C20)","v":1382.8789589743817},{"$f":"Y71*(1+AFUDC!$C20)","v":1402.1867201623381},{"$f":"Z71*(1+AFUDC!$C20)","v":1421.674709426421},{"$f":"AA71*(1+AFUDC!$C20)","v":1441.341511845565},{"$f":"AB71*(1+AFUDC!$C20)","v":1461.1855630117889},{"$f":"AC71*(1+AFUDC!$C20)","v":1481.2051431375933},{"$f":"AD71*(1+AFUDC!$C20)","v":1501.3983709764352},{"$f":"AE71*(1+AFUDC!$C20)","v":1521.763197550908}]
[null,null,null,"CAPEX ($/kW) + AFUDC","100 MW/400 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F72*(1+AFUDC!$C19)","v":1374.8626276361804},{"$f":"G72*(1+AFUDC!$C19)","v":1232.2935727999998},{"$f":"H72*(1+AFUDC!$C19)","v":1268.7483734666059},{"$f":"I72*(1+AFUDC!$C19)","v":1255.1776161577714},{"$f":"J72*(1+AFUDC!$C19)","v":1229.6217024291532},{"$f":"K72*(1+AFUDC!$C19)","v":1200.7717513890116},{"$f":"L72*(1+AFUDC!$C19)","v":1170.0198612221657},{"$f":"M72*(1+AFUDC!$C19)","v":1137.295468362091},{"$f":"N72*(1+AFUDC!$C19)","v":1102.1663258372855},{"$f":"O72*(1+AFUDC!$C19)","v":1064.941050034701},{"$f":"P72*(1+AFUDC!$C19)","v":1025.5444135950977},{"$f":"Q72*(1+AFUDC!$C19)","v":1038.766865403509},{"$f":"R72*(1+AFUDC!$C19)","v":1052.0747415953108},{"$f":"S72*(1+AFUDC!$C19)","v":1065.4654011766963},{"$f":"T72*(1+AFUDC!$C19)","v":1078.9360456047307},{"$f":"U72*(1+AFUDC!$C19)","v":1092.4837131334289},{"$f":"V72*(1+AFUDC!$C19)","v":1106.1052729873172},{"$f":"W72*(1+AFUDC!$C19)","v":1119.7974193576199},{"$f":"X72*(1+AFUDC!$C19)","v":1133.5566652160903},{"$f":"Y72*(1+AFUDC!$C19)","v":1147.3793359413646},{"$f":"Z72*(1+AFUDC!$C19)","v":1161.2615627525861},{"$f":"AA72*(1+AFUDC!$C19)","v":1175.1992759449054},{"$f":"AB72*(1+AFUDC!$C19)","v":1189.1881979213151},{"$f":"AC72*(1+AFUDC!$C19)","v":1203.2238360151289},{"$f":"AD72*(1+AFUDC!$C19)","v":1217.301475097277},{"$f":"AE72*(1+AFUDC!$C19)","v":1231.416169962408}]
[null,null,null,"CAPEX ($/kW) + AFUDC","100 MW/400 MWh Lithium-ion w/Solar (Battery Only)",{"$f":"F73*(1+AFUDC!$C21)","v":1822.8109628131017},{"$f":"G73*(1+AFUDC!$C21)","v":1596.0291373780067},{"$f":"H73*(1+AFUDC!$C21)","v":1589.4680708476878},{"$f":"I73*(1+AFUDC!$C21)","v":1502.1856470732612},{"$f":"J73*(1+AFUDC!$C21)","v":1428.6136665641325},{"$f":"K73*(1+AFUDC!$C21)","v":1381.9264011051018},{"$f":"L73*(1+AFUDC!$C21)","v":1352.5282637950206},{"$f":"M73*(1+AFUDC!$C21)","v":1327.9729569331842},{"$f":"N73*(1+AFUDC!$C21)","v":1294.2260152956553},{"$f":"O73*(1+AFUDC!$C21)","v":1272.6509178298618},{"$f":"P73*(1+AFUDC!$C21)","v":1249.5001106841705},{"$f":"Q73*(1+AFUDC!$C21)","v":1261.6615098754967},{"$f":"R73*(1+AFUDC!$C21)","v":1273.1045271726573},{"$f":"S73*(1+AFUDC!$C21)","v":1284.4403930601177},{"$f":"T73*(1+AFUDC!$C21)","v":1295.6588544554747},{"$f":"U73*(1+AFUDC!$C21)","v":1306.7492590019815},{"$f":"V73*(1+AFUDC!$C21)","v":1317.7005424629815},{"$f":"W73*(1+AFUDC!$C21)","v":1328.5012157549049},{"$f":"X73*(1+AFUDC!$C21)","v":1339.1393516091266},{"$f":"Y73*(1+AFUDC!$C21)","v":1349.6025708525081},{"$f":"Z73*(1+AFUDC!$C21)","v":1359.8780282964149},{"$f":"AA73*(1+AFUDC!$C21)","v":1369.9523982235639},{"$f":"AB73*(1+AFUDC!$C21)","v":1379.811859461809},{"$f":"AC73*(1+AFUDC!$C21)","v":1389.4420800338019},{"$f":"AD73*(1+AFUDC!$C21)","v":1398.8282013709827},{"$f":"AE73*(1+AFUDC!$C21)","v":1407.9548220802576}]
[null,null,null,"CAPEX ($/kW) + AFUDC","100 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F74*(1+AFUDC!$C19)","v":1374.8626276361804},{"$f":"G74*(1+AFUDC!$C19)","v":1232.2935727999998},{"$f":"H74*(1+AFUDC!$C19)","v":1268.7483734666059},{"$f":"I74*(1+AFUDC!$C19)","v":1255.1776161577714},{"$f":"J74*(1+AFUDC!$C19)","v":1229.6217024291532},{"$f":"K74*(1+AFUDC!$C19)","v":1200.7717513890116},{"$f":"L74*(1+AFUDC!$C19)","v":1170.0198612221657},{"$f":"M74*(1+AFUDC!$C19)","v":1137.295468362091},{"$f":"N74*(1+AFUDC!$C19)","v":1102.1663258372855},{"$f":"O74*(1+AFUDC!$C19)","v":1064.941050034701},{"$f":"P74*(1+AFUDC!$C19)","v":1025.5444135950977},{"$f":"Q74*(1+AFUDC!$C19)","v":1038.766865403509},{"$f":"R74*(1+AFUDC!$C19)","v":1052.0747415953108},{"$f":"S74*(1+AFUDC!$C19)","v":1065.4654011766963},{"$f":"T74*(1+AFUDC!$C19)","v":1078.9360456047307},{"$f":"U74*(1+AFUDC!$C19)","v":1092.4837131334289},{"$f":"V74*(1+AFUDC!$C19)","v":1106.1052729873172},{"$f":"W74*(1+AFUDC!$C19)","v":1119.7974193576199},{"$f":"X74*(1+AFUDC!$C19)","v":1133.5566652160903},{"$f":"Y74*(1+AFUDC!$C19)","v":1147.3793359413646},{"$f":"Z74*(1+AFUDC!$C19)","v":1161.2615627525861},{"$f":"AA74*(1+AFUDC!$C19)","v":1175.1992759449054},{"$f":"AB74*(1+AFUDC!$C19)","v":1189.1881979213151},{"$f":"AC74*(1+AFUDC!$C19)","v":1203.2238360151289},{"$f":"AD74*(1+AFUDC!$C19)","v":1217.301475097277},{"$f":"AE74*(1+AFUDC!$C19)","v":1231.416169962408}]
[null,null,null,"CAPEX ($/kW) + AFUDC","100 MW/200 MWh Lithium-ion w/Solar (Battery Only)",{"$f":"F75*(1+AFUDC!$C22)","v":1043.0104814351407},{"$f":"G75*(1+AFUDC!$C22)","v":926.86841554387081},{"$f":"H75*(1+AFUDC!$C22)","v":935.34400354877278},{"$f":"I75*(1+AFUDC!$C22)","v":892.47290475956186},{"$f":"J75*(1+AFUDC!$C22)","v":866.48782082118294},{"$f":"K75*(1+AFUDC!$C22)","v":841.33759729947337},{"$f":"L75*(1+AFUDC!$C22)","v":834.71886568008449},{"$f":"M75*(1+AFUDC!$C22)","v":829.13994554275519},{"$f":"N75*(1+AFUDC!$C22)","v":815.63137179592388},{"$f":"O75*(1+AFUDC!$C22)","v":815.42656558553131},{"$f":"P75*(1+AFUDC!$C22)","v":809.38445571335433},{"$f":"Q75*(1+AFUDC!$C22)","v":817.34696138282652},{"$f":"R75*(1+AFUDC!$C22)","v":824.76123061023156},{"$f":"S75*(1+AFUDC!$C22)","v":832.10613175433491},{"$f":"T75*(1+AFUDC!$C22)","v":839.37502411316348},{"$f":"U75*(1+AFUDC!$C22)","v":846.56100836800965},{"$f":"V75*(1+AFUDC!$C22)","v":853.65691841839839},{"$f":"W75*(1+AFUDC!$C22)","v":860.65531298295377},{"$f":"X75*(1+AFUDC!$C22)","v":867.54846695983747},{"$f":"Y75*(1+AFUDC!$C22)","v":874.32836254022016},{"$f":"Z75*(1+AFUDC!$C22)","v":880.98668006812875},{"$f":"AA75*(1+AFUDC!$C22)","v":887.51478863979639},{"$f":"AB75*(1+AFUDC!$C22)","v":893.90373643546434},{"$f":"AC75*(1+AFUDC!$C22)","v":900.14424077644173},{"$f":"AD75*(1+AFUDC!$C22)","v":906.22667789998764},{"$f":"AE75*(1+AFUDC!$C22)","v":912.14107244443142}]
[null,null,null,"CAPEX ($/kW) + AFUDC","50 MW/200 MWh Lithium-ion w/Solar (Solar Only)",{"$f":"F76*(1+AFUDC!$C19)","v":1374.8626276361804},{"$f":"G76*(1+AFUDC!$C19)","v":1232.2935727999998},{"$f":"H76*(1+AFUDC!$C19)","v":1268.7483734666059},{"$f":"I76*(1+AFUDC!$C19)","v":1255.1776161577714},{"$f":"J76*(1+AFUDC!$C19)","v":1229.6217024291532},{"$f":"K76*(1+AFUDC!$C19)","v":1200.7717513890116},{"$f":"L76*(1+AFUDC!$C19)","v":1170.0198612221657},{"$f":"M76*(1+AFUDC!$C19)","v":1137.295468362091},{"$f":"N76*(1+AFUDC!$C19)","v":1102.1663258372855},{"$f":"O76*(1+AFUDC!$C19)","v":1064.941050034701},{"$f":"P76*(1+AFUDC!$C19)","v":1025.5444135950977},{"$f":"Q76*(1+AFUDC!$C19)","v":1038.766865403509},{"$f":"R76*(1+AFUDC!$C19)","v":1052.0747415953108},{"$f":"S76*(1+AFUDC!$C19)","v":1065.4654011766963},{"$f":"T76*(1+AFUDC!$C19)","v":1078.9360456047307},{"$f":"U76*(1+AFUDC!$C19)","v":1092.4837131334289},{"$f":"V76*(1+AFUDC!$C19)","v":1106.1052729873172},{"$f":"W76*(1+AFUDC!$C19)","v":1119.7974193576199},{"$f":"X76*(1+AFUDC!$C19)","v":1133.5566652160903},{"$f":"Y76*(1+AFUDC!$C19)","v":1147.3793359413646},{"$f":"Z76*(1+AFUDC!$C19)","v":1161.2615627525861},{"$f":"AA76*(1+AFUDC!$C19)","v":1175.1992759449054},{"$f":"AB76*(1+AFUDC!$C19)","v":1189.1881979213151},{"$f":"AC76*(1+AFUDC!$C19)","v":1203.2238360151289},{"$f":"AD76*(1+AFUDC!$C19)","v":1217.301475097277},{"$f":"AE76*(1+AFUDC!$C19)","v":1231.416169962408}]
[null,null,null,"CAPEX ($/kW) + AFUDC","50 MW/200 MWh Lithium-ion w/Solar (Battery Only)",{"$f":"F77*(1+AFUDC!$C23)","v":1043.0104814351407},{"$f":"G77*(1+AFUDC!$C23)","v":926.86841554387081},{"$f":"H77*(1+AFUDC!$C23)","v":935.34400354877278},{"$f":"I77*(1+AFUDC!$C23)","v":892.47290475956186},{"$f":"J77*(1+AFUDC!$C23)","v":866.48782082118294},{"$f":"K77*(1+AFUDC!$C23)","v":841.33759729947337},{"$f":"L77*(1+AFUDC!$C23)","v":834.71886568008449},{"$f":"M77*(1+AFUDC!$C23)","v":829.13994554275519},{"$f":"N77*(1+AFUDC!$C23)","v":815.63137179592388},{"$f":"O77*(1+AFUDC!$C23)","v":815.42656558553131},{"$f":"P77*(1+AFUDC!$C23)","v":809.38445571335433},{"$f":"Q77*(1+AFUDC!$C23)","v":817.34696138282652},{"$f":"R77*(1+AFUDC!$C23)","v":824.76123061023156},{"$f":"S77*(1+AFUDC!$C23)","v":832.10613175433491},{"$f":"T77*(1+AFUDC!$C23)","v":839.37502411316348},{"$f":"U77*(1+AFUDC!$C23)","v":846.56100836800965},{"$f":"V77*(1+AFUDC!$C23)","v":853.65691841839839},{"$f":"W77*(1+AFUDC!$C23)","v":860.65531298295377},{"$f":"X77*(1+AFUDC!$C23)","v":867.54846695983747},{"$f":"Y77*(1+AFUDC!$C23)","v":874.32836254022016},{"$f":"Z77*(1+AFUDC!$C23)","v":880.98668006812875},{"$f":"AA77*(1+AFUDC!$C23)","v":887.51478863979639},{"$f":"AB77*(1+AFUDC!$C23)","v":893.90373643546434},{"$f":"AC77*(1+AFUDC!$C23)","v":900.14424077644173},{"$f":"AD77*(1+AFUDC!$C23)","v":906.22667789998764},{"$f":"AE77*(1+AFUDC!$C23)","v":912.14107244443142}]
[null,null,null,"CAPEX ($/kW) + AFUDC","NW Wind On System (Share)",{"$f":"F78*(1+AFUDC!$C7)","v":1492.0682954682413},{"$f":"G78*(1+AFUDC!$C7)","v":1475.8106703336246},{"$f":"H78*(1+AFUDC!$C7)","v":1524.5271413247365},{"$f":"I78*(1+AFUDC!$C7)","v":1513.6532216215824},{"$f":"J78*(1+AFUDC!$C7)","v":1488.6335320571527},{"$f":"K78*(1+AFUDC!$C7)","v":1459.900489352015},{"$f":"L78*(1+AFUDC!$C7)","v":1429.1415400810026},{"$f":"M78*(1+AFUDC!$C7)","v":1396.2805251540301},{"$f":"N78*(1+AFUDC!$C7)","v":1360.7950601802174},{"$f":"O78*(1+AFUDC!$C7)","v":1323.0724349733816},{"$f":"P78*(1+AFUDC!$C7)","v":1283.0313894483184},{"$f":"Q78*(1+AFUDC!$C7)","v":1298.1454992160195},{"$f":"R78*(1+AFUDC!$C7)","v":1313.3036426210067},{"$f":"S78*(1+AFUDC!$C7)","v":1328.5004419141926},{"$f":"T78*(1+AFUDC!$C7)","v":1343.73026141325},{"$f":"U78*(1+AFUDC!$C7)","v":1358.9871987563795},{"$f":"V78*(1+AFUDC!$C7)","v":1374.2650758960833},{"$f":"W78*(1+AFUDC!$C7)","v":1389.557429825735},{"$f":"X78*(1+AFUDC!$C7)","v":1404.8575030315585},{"$f":"Y78*(1+AFUDC!$C7)","v":1420.1582336624019},{"$f":"Z78*(1+AFUDC!$C7)","v":1435.4522454095354},{"$f":"AA78*(1+AFUDC!$C7)","v":1450.7318370884507},{"$f":"AB78*(1+AFUDC!$C7)","v":1465.9889719144592},{"$f":"AC78*(1+AFUDC!$C7)","v":1481.2152664636619},{"$f":"AD78*(1+AFUDC!$C7)","v":1496.4019793106224},{"$f":"AE78*(1+AFUDC!$C7)","v":1511.5399993338813}]
[null,null,null,"CAPEX ($/kW) + AFUDC","NW Wind Off System",{"$f":"F79*(1+AFUDC!$C8)","v":1614.9531358226745},{"$f":"G79*(1+AFUDC!$C8)","v":1603.0739568803656},{"$f":"H79*(1+AFUDC!$C8)","v":1662.3423483990025},{"$f":"I79*(1+AFUDC!$C8)","v":1657.2846080551217},{"$f":"J79*(1+AFUDC!$C8)","v":1637.1222117259217},{"$f":"K79*(1+AFUDC!$C8)","v":1613.2171037997543},{"$f":"L79*(1+AFUDC!$C8)","v":1587.4276742075028},{"$f":"M79*(1+AFUDC!$C8)","v":1559.6816799180249},{"$f":"N79*(1+AFUDC!$C8)","v":1529.4057631911464},{"$f":"O79*(1+AFUDC!$C8)","v":1497.0428201952056},{"$f":"P79*(1+AFUDC!$C8)","v":1462.5156753180577},{"$f":"Q79*(1+AFUDC!$C8)","v":1481.8982584188},{"$f":"R79*(1+AFUDC!$C8)","v":1501.4258175891205},{"$f":"S79*(1+AFUDC!$C8)","v":1521.0953506058606},{"$f":"T79*(1+AFUDC!$C8)","v":1540.9036529796238},{"$f":"U79*(1+AFUDC!$C8)","v":1560.8473105081393},{"$f":"V79*(1+AFUDC!$C8)","v":1580.9226915998674},{"$f":"W79*(1+AFUDC!$C8)","v":1601.1259393613459},{"$f":"X79*(1+AFUDC!$C8)","v":1621.4529634415953},{"$f":"Y79*(1+AFUDC!$C8)","v":1641.8994316267244},{"$f":"Z79*(1+AFUDC!$C8)","v":1662.4607611776937},{"$f":"AA79*(1+AFUDC!$C8)","v":1683.1321099039981},{"$f":"AB79*(1+AFUDC!$C8)","v":1703.9083669658498},{"$f":"AC79*(1+AFUDC!$C8)","v":1724.7841433972294},{"$f":"AD79*(1+AFUDC!$C8)","v":1745.7537623419785},{"$f":"AE79*(1+AFUDC!$C8)","v":1766.8112489948926}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Wind Montana",{"$f":"F80*(1+AFUDC!$C9)","v":1651.3450454682454},{"$f":"G80*(1+AFUDC!$C9)","v":1639.0693390836245},{"$f":"H80*(1+AFUDC!$C9)","v":1699.525937211801},{"$f":"I80*(1+AFUDC!$C9)","v":1694.2029793141846},{"$f":"J80*(1+AFUDC!$C9)","v":1673.4303466541448},{"$f":"K80*(1+AFUDC!$C9)","v":1648.8244328083399},{"$f":"L80*(1+AFUDC!$C9)","v":1622.2847849411855},{"$f":"M80*(1+AFUDC!$C9)","v":1593.7373024827568},{"$f":"N80*(1+AFUDC!$C9)","v":1562.5958866101762},{"$f":"O80*(1+AFUDC!$C9)","v":1529.3128795847997},{"$f":"P80*(1+AFUDC!$C9)","v":1493.8091238411876},{"$f":"Q80*(1+AFUDC!$C9)","v":1513.5603437655318},{"$f":"R80*(1+AFUDC!$C9)","v":1533.4576137506083},{"$f":"S80*(1+AFUDC!$C9)","v":1553.4978004086454},{"$f":"T80*(1+AFUDC!$C9)","v":1573.6775617945809},{"$f":"U80*(1+AFUDC!$C9)","v":1593.9933397460998},{"$f":"V80*(1+AFUDC!$C9)","v":1614.4413519875768},{"$f":"W80*(1+AFUDC!$C9)","v":1635.017583991242},{"$f":"X80*(1+AFUDC!$C9)","v":1655.7177805887063},{"$f":"Y80*(1+AFUDC!$C9)","v":1676.5374373258073},{"$f":"Z80*(1+AFUDC!$C9)","v":1697.4717915535361},{"$f":"AA80*(1+AFUDC!$C9)","v":1718.5158132476188},{"$f":"AB80*(1+AFUDC!$C9)","v":1739.6641955491293},{"$f":"AC80*(1+AFUDC!$C9)","v":1760.9113450182945},{"$f":"AD80*(1+AFUDC!$C9)","v":1782.251371593457},{"$f":"AE80*(1+AFUDC!$C9)","v":1803.6780782469382}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Off Shore Wind (Share)",{"$f":"F81*(1+AFUDC!$C10)","v":5808.756666228629},{"$f":"G81*(1+AFUDC!$C10)","v":5455.3590877340712},{"$f":"H81*(1+AFUDC!$C10)","v":5581.7384128827616},{"$f":"I81*(1+AFUDC!$C10)","v":5564.1316564419176},{"$f":"J81*(1+AFUDC!$C10)","v":5540.4749073936391},{"$f":"K81*(1+AFUDC!$C10)","v":5535.122681389882},{"$f":"L81*(1+AFUDC!$C10)","v":5547.159264313751},{"$f":"M81*(1+AFUDC!$C10)","v":5572.2311760533012},{"$f":"N81*(1+AFUDC!$C10)","v":5605.7420324845816},{"$f":"O81*(1+AFUDC!$C10)","v":5647.6321354669371},{"$f":"P81*(1+AFUDC!$C10)","v":5696.5913225035592},{"$f":"Q81*(1+AFUDC!$C10)","v":5751.6709846472577},{"$f":"R81*(1+AFUDC!$C10)","v":5812.1666631634107},{"$f":"S81*(1+AFUDC!$C10)","v":5877.5446582677532},{"$f":"T81*(1+AFUDC!$C10)","v":5947.3942655821684},{"$f":"U81*(1+AFUDC!$C10)","v":6021.3956248869581},{"$f":"V81*(1+AFUDC!$C10)","v":6099.2974484419346},{"$f":"W81*(1+AFUDC!$C10)","v":6180.9012075484607},{"$f":"X81*(1+AFUDC!$C10)","v":6266.0496610710597},{"$f":"Y81*(1+AFUDC!$C10)","v":6354.6183756156561},{"$f":"Z81*(1+AFUDC!$C10)","v":6446.509352056225},{"$f":"AA81*(1+AFUDC!$C10)","v":6541.6461638612573},{"$f":"AB81*(1+AFUDC!$C10)","v":6639.970199310118},{"$f":"AC81*(1+AFUDC!$C10)","v":6741.4377223263209},{"$f":"AD81*(1+AFUDC!$C10)","v":6846.0175489465009},{"$f":"AE81*(1+AFUDC!$C10)","v":6953.689192719401}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Small Modular Reactor (share)",{"$f":"F82*(1+AFUDC!$C6)","v":7873.3249329665223},{"$f":"G82*(1+AFUDC!$C6)","v":8019.7228737980913},{"$f":"H82*(1+AFUDC!$C6)","v":8542.368749751713},{"$f":"I82*(1+AFUDC!$C6)","v":8757.5558015789884},{"$f":"J82*(1+AFUDC!$C6)","v":8906.4611084129101},{"$f":"K82*(1+AFUDC!$C6)","v":9047.0055691293201},{"$f":"L82*(1+AFUDC!$C6)","v":9189.3877945294316},{"$f":"M82*(1+AFUDC!$C6)","v":9333.6124209190039},{"$f":"N82*(1+AFUDC!$C6)","v":9476.6083763725055},{"$f":"O82*(1+AFUDC!$C6)","v":9621.375363692985},{"$f":"P82*(1+AFUDC!$C6)","v":9767.9248335482334},{"$f":"Q82*(1+AFUDC!$C6)","v":9916.2631998094657},{"$f":"R82*(1+AFUDC!$C6)","v":10066.403709527283},{"$f":"S82*(1+AFUDC!$C6)","v":10218.356615069304},{"$f":"T82*(1+AFUDC!$C6)","v":10372.109756562519},{"$f":"U82*(1+AFUDC!$C6)","v":10527.692765523056},{"$f":"V82*(1+AFUDC!$C6)","v":10685.098756884125},{"$f":"W82*(1+AFUDC!$C6)","v":10844.341425352628},{"$f":"X82*(1+AFUDC!$C6)","v":11005.412417192301},{"$f":"Y82*(1+AFUDC!$C6)","v":11168.323745197846},{"$f":"Z82*(1+AFUDC!$C6)","v":11333.079382990096},{"$f":"AA82*(1+AFUDC!$C6)","v":11499.666584294369},{"$f":"AB82*(1+AFUDC!$C6)","v":11668.107450595257},{"$f":"AC82*(1+AFUDC!$C6)","v":11838.393419542268},{"$f":"AD82*(1+AFUDC!$C6)","v":12010.524551759174},{"$f":"AE82*(1+AFUDC!$C6)","v":12184.510999652326}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Geothermal (Off System)",{"$f":"F83*(1+AFUDC!$C32)","v":5004.4917194417958},{"$f":"G83*(1+AFUDC!$C32)","v":5055.7146379947644},{"$f":"H83*(1+AFUDC!$C32)","v":5340.0743073439608},{"$f":"I83*(1+AFUDC!$C32)","v":5427.7463018514136},{"$f":"J83*(1+AFUDC!$C32)","v":5471.7853843177763},{"$f":"K83*(1+AFUDC!$C32)","v":5508.4833491279278},{"$f":"L83*(1+AFUDC!$C32)","v":5544.0912847451318},{"$f":"M83*(1+AFUDC!$C32)","v":5578.5421990694331},{"$f":"N83*(1+AFUDC!$C32)","v":5609.9369263445187},{"$f":"O83*(1+AFUDC!$C32)","v":5640.0130071953572},{"$f":"P83*(1+AFUDC!$C32)","v":5668.6972261312867},{"$f":"Q83*(1+AFUDC!$C32)","v":5764.4415222806429},{"$f":"R83*(1+AFUDC!$C32)","v":5861.8029395919648},{"$f":"S83*(1+AFUDC!$C32)","v":5960.8087912416722},{"$f":"T83*(1+AFUDC!$C32)","v":6061.4868517257437},{"$f":"U83*(1+AFUDC!$C32)","v":6163.8653646513912},{"$f":"V83*(1+AFUDC!$C32)","v":6267.9730506603537},{"$f":"W83*(1+AFUDC!$C32)","v":6373.8391154860074},{"$f":"X83*(1+AFUDC!$C32)","v":6481.4932581465655},{"$f":"Y83*(1+AFUDC!$C32)","v":6590.9656792766609},{"$f":"Z83*(1+AFUDC!$C32)","v":6702.2870895996439},{"$f":"AA83*(1+AFUDC!$C32)","v":6815.4887185429825},{"$f":"AB83*(1+AFUDC!$C32)","v":6930.6023229991733},{"$f":"AC83*(1+AFUDC!$C32)","v":7047.6601962346294},{"$f":"AD83*(1+AFUDC!$C32)","v":7166.6951769490324},{"$f":"AE83*(1+AFUDC!$C32)","v":7287.7406584877017}]
[null,null,null,"CAPEX ($/kW) + AFUDC","7F.04 CT Frame Greenfield",null,null,{"$f":"H84*(1+AFUDC!$C3)","v":788.07610676196009},{"$f":"I84*(1+AFUDC!$C3)","v":813.07388086844946},{"$f":"J84*(1+AFUDC!$C3)","v":832.19975001196121},{"$f":"K84*(1+AFUDC!$C3)","v":850.78554442889492},{"$f":"L84*(1+AFUDC!$C3)","v":869.7864215878069},{"$f":"M84*(1+AFUDC!$C3)","v":889.21165166993467},{"$f":"N84*(1+AFUDC!$C3)","v":908.77430800667332},{"$f":"O84*(1+AFUDC!$C3)","v":928.76734278282015},{"$f":"P84*(1+AFUDC!$C3)","v":949.20022432404198},{"$f":"Q84*(1+AFUDC!$C3)","v":970.08262925917097},{"$f":"R84*(1+AFUDC!$C3)","v":991.42444710287282},{"$f":"S84*(1+AFUDC!$C3)","v":1013.235784939136},{"$f":"T84*(1+AFUDC!$C3)","v":1035.5269722077971},{"$f":"U84*(1+AFUDC!$C3)","v":1058.3085655963687},{"$f":"V84*(1+AFUDC!$C3)","v":1081.5913540394886},{"$f":"W84*(1+AFUDC!$C3)","v":1105.3863638283574},{"$f":"X84*(1+AFUDC!$C3)","v":1129.7048638325812},{"$f":"Y84*(1+AFUDC!$C3)","v":1154.5583708368981},{"$f":"Z84*(1+AFUDC!$C3)","v":1179.9586549953096},{"$f":"AA84*(1+AFUDC!$C3)","v":1205.9177454052067},{"$f":"AB84*(1+AFUDC!$C3)","v":1232.4479358041215},{"$f":"AC84*(1+AFUDC!$C3)","v":1259.5617903918119},{"$f":"AD84*(1+AFUDC!$C3)","v":1287.2721497804318},{"$f":"AE84*(1+AFUDC!$C3)","v":1315.5921370756014}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Reciprocating Engine (ICE) Machine",null,null,{"$f":"H85*(1+AFUDC!$C4)","v":1206.0771991716906},{"$f":"I85*(1+AFUDC!$C4)","v":1244.3339679294168},{"$f":"J85*(1+AFUDC!$C4)","v":1273.604332162523},{"$f":"K85*(1+AFUDC!$C4)","v":1302.0481622474861},{"$f":"L85*(1+AFUDC!$C4)","v":1331.1272378710132},{"$f":"M85*(1+AFUDC!$C4)","v":1360.8557461834655},{"$f":"N85*(1+AFUDC!$C4)","v":1390.7945725995021},{"$f":"O85*(1+AFUDC!$C4)","v":1421.3920531966912},{"$f":"P85*(1+AFUDC!$C4)","v":1452.6626783670183},{"$f":"Q85*(1+AFUDC!$C4)","v":1484.6212572910927},{"$f":"R85*(1+AFUDC!$C4)","v":1517.2829249514969},{"$f":"S85*(1+AFUDC!$C4)","v":1550.6631493004297},{"$f":"T85*(1+AFUDC!$C4)","v":1584.7777385850391},{"$f":"U85*(1+AFUDC!$C4)","v":1619.64284883391},{"$f":"V85*(1+AFUDC!$C4)","v":1655.2749915082559},{"$f":"W85*(1+AFUDC!$C4)","v":1691.6910413214375},{"$f":"X85*(1+AFUDC!$C4)","v":1728.9082442305094},{"$f":"Y85*(1+AFUDC!$C4)","v":1766.9442256035804},{"$f":"Z85*(1+AFUDC!$C4)","v":1805.8169985668594},{"$f":"AA85*(1+AFUDC!$C4)","v":1845.5449725353301},{"$f":"AB85*(1+AFUDC!$C4)","v":1886.1469619311076},{"$f":"AC85*(1+AFUDC!$C4)","v":1927.6421950935919},{"$f":"AD85*(1+AFUDC!$C4)","v":1970.0503233856507},{"$f":"AE85*(1+AFUDC!$C4)","v":2013.3914305001351}]
[null,null,null,"CAPEX ($/kW) + AFUDC","NG CCCT (1x1 w/DF)",null,null,{"$f":"H86*(1+AFUDC!$C5)","v":1205.8546243451799},{"$f":"I86*(1+AFUDC!$C5)","v":1244.104333029409},{"$f":"J86*(1+AFUDC!$C5)","v":1273.3692955798986},{"$f":"K86*(1+AFUDC!$C5)","v":1301.8078765145162},{"$f":"L86*(1+AFUDC!$C5)","v":1330.8815857566735},{"$f":"M86*(1+AFUDC!$C5)","v":1360.6046078385727},{"$f":"N86*(1+AFUDC!$C5)","v":1390.5379092110215},{"$f":"O86*(1+AFUDC!$C5)","v":1421.1297432136639},{"$f":"P86*(1+AFUDC!$C5)","v":1452.3945975643646},{"$f":"Q86*(1+AFUDC!$C5)","v":1484.3472787107805},{"$f":"R86*(1+AFUDC!$C5)","v":1517.0029188424178},{"$f":"S86*(1+AFUDC!$C5)","v":1550.3769830569511},{"$f":"T86*(1+AFUDC!$C5)","v":1584.4852766842039},{"$f":"U86*(1+AFUDC!$C5)","v":1619.3439527712565},{"$f":"V86*(1+AFUDC!$C5)","v":1654.9695197322239},{"$f":"W86*(1+AFUDC!$C5)","v":1691.3788491663327},{"$f":"X86*(1+AFUDC!$C5)","v":1728.5891838479924},{"$f":"Y86*(1+AFUDC!$C5)","v":1766.6181458926483},{"$f":"Z86*(1+AFUDC!$C5)","v":1805.4837451022865},{"$f":"AA86*(1+AFUDC!$C5)","v":1845.2043874945366},{"$f":"AB86*(1+AFUDC!$C5)","v":1885.7988840194166},{"$f":"AC86*(1+AFUDC!$C5)","v":1927.2864594678435},{"$f":"AD86*(1+AFUDC!$C5)","v":1969.6867615761362},{"$f":"AE86*(1+AFUDC!$C5)","v":2013.0198703308113}]
[null,null,null,"CAPEX ($/kW) + AFUDC","Hydrogen Fuel Cell with 40 hrs Storage ",{"$f":"F87*(1+AFUDC!$C33)","v":5669.8080399999999},{"$f":"G87*(1+AFUDC!$C33)","v":5811.5532409999978},{"$f":"H87*(1+AFUDC!$C33)","v":6229.4690211270463},{"$f":"I87*(1+AFUDC!$C33)","v":6427.0677784771951},{"$f":"J87*(1+AFUDC!$C33)","v":6578.2511582413335},{"$f":"K87*(1+AFUDC!$C33)","v":6725.1654341087233},{"$f":"L87*(1+AFUDC!$C33)","v":6875.3607954704839},{"$f":"M87*(1+AFUDC!$C33)","v":7028.9105199026581},{"$f":"N87*(1+AFUDC!$C33)","v":7183.5465513405179},{"$f":"O87*(1+AFUDC!$C33)","v":7341.5845754700085},{"$f":"P87*(1+AFUDC!$C33)","v":7503.0994361303492},{"$f":"Q87*(1+AFUDC!$C33)","v":7668.1676237252159},{"$f":"R87*(1+AFUDC!$C33)","v":7836.8673114471712},{"$f":"S87*(1+AFUDC!$C33)","v":8009.2783922990102},{"$f":"T87*(1+AFUDC!$C33)","v":8185.4825169295873},{"$f":"U87*(1+AFUDC!$C33)","v":8365.563132302037},{"$f":"V87*(1+AFUDC!$C33)","v":8549.605521212683},{"$f":"W87*(1+AFUDC!$C33)","v":8737.696842679361},{"$f":"X87*(1+AFUDC!$C33)","v":8929.9261732183077},{"$f":"Y87*(1+AFUDC!$C33)","v":9126.3845490291114},{"$f":"Z87*(1+AFUDC!$C33)","v":9327.1650091077499},{"$f":"AA87*(1+AFUDC!$C33)","v":9532.3626393081213},{"$f":"AB87*(1+AFUDC!$C33)","v":9742.0746173729021},{"$f":"AC87*(1+AFUDC!$C33)","v":9956.4002589551055},{"$f":"AD87*(1+AFUDC!$C33)","v":10175.441064652116},{"$f":"AE87*(1+AFUDC!$C33)","v":10399.300768074463}]
[null,null,null,"CAPEX ($/kW) + AFUDC","7F.04 CT Frame Greenfield + amonia + storage",null,null,{"$f":"H88*(1+AFUDC!$C34)","v":994.74325682830772},{"$f":"I88*(1+AFUDC!$C34)","v":934.09313068700385},{"$f":"J88*(1+AFUDC!$C34)","v":956.06572555906018},{"$f":"K88*(1+AFUDC!$C34)","v":977.41786009654572},{"$f":"L88*(1+AFUDC!$C34)","v":999.24685897203528},{"$f":"M88*(1+AFUDC!$C34)","v":1021.5633721557441},{"$f":"N88*(1+AFUDC!$C34)","v":1044.0377663431705},{"$f":"O88*(1+AFUDC!$C34)","v":1067.0065972027203},{"$f":"P88*(1+AFUDC!$C34)","v":1090.4807423411801},{"$f":"Q88*(1+AFUDC!$C34)","v":1114.471318672686},{"$f":"R88*(1+AFUDC!$C34)","v":1138.9896876834853},{"$f":"S88*(1+AFUDC!$C34)","v":1164.0474608125216},{"$f":"T88*(1+AFUDC!$C34)","v":1189.6565049503972},{"$f":"U88*(1+AFUDC!$C34)","v":1215.828948059306},{"$f":"V88*(1+AFUDC!$C34)","v":1242.5771849166106},{"$f":"W88*(1+AFUDC!$C34)","v":1269.9138829847759},{"$f":"X88*(1+AFUDC!$C34)","v":1297.8519884104412},{"$f":"Y88*(1+AFUDC!$C34)","v":1326.4047321554708},{"$f":"Z88*(1+AFUDC!$C34)","v":1355.5856362628915},{"$f":"AA88*(1+AFUDC!$C34)","v":1385.4085202606748},{"$f":"AB88*(1+AFUDC!$C34)","v":1415.8875077064099},{"$f":"AC88*(1+AFUDC!$C34)","v":1447.0370328759509},{"$f":"AD88*(1+AFUDC!$C34)","v":1478.8718475992214},{"$f":"AE88*(1+AFUDC!$C34)","v":1511.4070282464049}]

{"sheet":"Assumptions","index":3,"n_rows":54,"n_cols":82,"rows_kept":54,"cut":false,"hidden":false,"merged":[[0,32,0,81],[0,9,0,29],[43,29,53,29]]}
[null,null,null,null,null,null,null,null,null,"Tax Depreciation Schedules - MACRES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery & Taxes Rates"]
[null,"Avista Discount Rate",6.5100000000000005E-2,null,"Long Description","Debt","Equity",null,"Long Description",1,{"$f":"J2+1","v":2},{"$f":"K2+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,null,"Long Description",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Misc Fees",2.9153999999999999E-2,null,"7F.04 CT Frame Greenfield",null,null,null,"7F.04 CT Frame Greenfield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7F.04 CT Frame Greenfield",0.14066112960097418,0.13667229000724065,0.13240206068290253,0.1282318746336871,0.124154235821689,0.12016232093035326,0.11624969105532518,0.1124103878075004,0.10861231276815565,0.10482019611791521,0.10102807946767481,9.7235962817434352E-2,9.3443846167193895E-2,8.9651729516953493E-2,8.585961286671305E-2,8.2067496216472635E-2,7.8275379566232192E-2,7.4483262915991791E-2,7.0691146265751362E-2,6.689902961551096E-2,6.3321414973026513E-2,6.0172516036903906E-2,5.7237830799387109E-2,5.430314556187029E-2,5.1368460324353486E-2,4.8433775086836668E-2,4.5499089849319864E-2,4.2564404611803053E-2,3.9629719374286242E-2,3.6695034136769437E-2]
[null,"Fed Tax Rate",0.21,null,"Reciprocating Engine (ICE) Machine",null,null,null,"Reciprocating Engine (ICE) Machine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reciprocating Engine (ICE) Machine",0.14066112960097418,0.13667229000724065,0.13240206068290253,0.1282318746336871,0.124154235821689,0.12016232093035326,0.11624969105532518,0.1124103878075004,0.10861231276815565,0.10482019611791521,0.10102807946767481,9.7235962817434352E-2,9.3443846167193895E-2,8.9651729516953493E-2,8.585961286671305E-2,8.2067496216472635E-2,7.8275379566232192E-2,7.4483262915991791E-2,7.0691146265751362E-2,6.689902961551096E-2,6.3321414973026513E-2,6.0172516036903906E-2,5.7237830799387109E-2,5.430314556187029E-2,5.1368460324353486E-2,4.8433775086836668E-2,4.5499089849319864E-2,4.2564404611803053E-2,3.9629719374286242E-2,3.6695034136769437E-2]
[null,"Debt Rate",5.5E-2,null,"NG CCCT (1x1 w/DF)",null,null,null,"NG CCCT (1x1 w/DF)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NG CCCT (1x1 w/DF)",0.14066112960097418,0.13667229000724065,0.13240206068290253,0.1282318746336871,0.124154235821689,0.12016232093035326,0.11624969105532518,0.1124103878075004,0.10861231276815565,0.10482019611791521,0.10102807946767481,9.7235962817434352E-2,9.3443846167193895E-2,8.9651729516953493E-2,8.585961286671305E-2,8.2067496216472635E-2,7.8275379566232192E-2,7.4483262915991791E-2,7.0691146265751362E-2,6.689902961551096E-2,6.3321414973026513E-2,6.0172516036903906E-2,5.7237830799387109E-2,5.430314556187029E-2,5.1368460324353486E-2,4.8433775086836668E-2,4.5499089849319864E-2,4.2564404611803053E-2,3.9629719374286242E-2,3.6695034136769437E-2]
[null,"Property Tax",0.01,null,"Small Modular Reactor (share)",0.67,{"$f":"1-F6","v":0.32999999999999996},null,"Small Modular Reactor (share)",3.7499999999999999E-2,7.2190000000000004E-2,6.6780000000000006E-2,6.1780000000000002E-2,5.7149999999999999E-2,5.2859999999999997E-2,4.8899999999999999E-2,4.5229999999999999E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,2.2290000000000001E-2,null,"Small Modular Reactor (share)"]
[null,"Tax Equity Return",0.08,null,"NW Wind On System (Share)",0.67100000000000004,{"$f":"1-F7","v":0.32899999999999996},null,"NW Wind On System (Share)",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NW Wind On System (Share)"]
[null,"Washington Sales Tax Rate:",8.8999999999999996E-2,null,"NW Wind Off System",0.67100000000000004,0.32899999999999996,null,"NW Wind Off System",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NW Wind Off System"]
[null,"Idaho Sales Tax Rate:",0.06,null,"Wind Montana",0.67100000000000004,0.32899999999999996,null,"Wind Montana",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind Montana"]
[null,null,null,null,"Off Shore Wind (Share)",0.68500000000000005,0.31499999999999995,null,"Off Shore Wind (Share)",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off Shore Wind (Share)"]
[null,null,null,null,"New Residential Solar",0.75800000000000001,0.24199999999999999,null,"New Residential Solar",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Residential Solar"]
[null,null,null,null,"New Residential Solar + Storage",0.75800000000000001,0.24199999999999999,null,"New Residential Solar + Storage",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"New Residential Solar + Storage"]
[null,null,null,null,"Existing Residential Solar",0.75800000000000001,0.24199999999999999,null,"Existing Residential Solar",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Residential Solar"]
[null,null,null,null,"Existing Residential Solar + Storage",0.75800000000000001,0.24199999999999999,null,"Existing Residential Solar + Storage",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"Existing Residential Solar + Storage"]
[null,null,null,null,"Commercial Solar",0.75900000000000001,0.24099999999999999,null,"Commercial Solar",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Solar"]
[null,null,null,null,"Commercial Solar + Storage",0.75900000000000001,0.24099999999999999,null,"Commercial Solar + Storage",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"Commercial Solar + Storage"]
[null,null,null,null,"Solar Photovoltaic Fixed Array (5 MW AC)",0.73499999999999999,0.26500000000000001,null,"Solar Photovoltaic Fixed Array (5 MW AC)",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,null,null,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",0.73499999999999999,0.26500000000000001,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,null,null,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",0.73499999999999999,0.26500000000000001,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,null,null,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0.73499999999999999,0.26500000000000001,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,null,null,null,"100 MW/400 MWh Lithium-ion w/Solar",0.73499999999999999,0.26500000000000001,null,"100 MW/400 MWh Lithium-ion w/Solar",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"100 MW/400 MWh Lithium-ion w/Solar"]
[null,null,null,null,"100 MW/200 MWh Lithium-ion w/Solar",0.73499999999999999,0.26500000000000001,null,"100 MW/200 MWh Lithium-ion w/Solar",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"100 MW/200 MWh Lithium-ion w/Solar"]
[null,null,null,null,"50 MW/200 MWh Lithium-ion w/Solar",0.73499999999999999,0.26500000000000001,null,"50 MW/200 MWh Lithium-ion w/Solar",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2,null,null,null,null,"50 MW/200 MWh Lithium-ion w/Solar"]
[null,null,null,null,"Distribution Scale 4hr Lithium-Ion",null,null,null,"Distribution Scale 4hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Scale 4hr Lithium-Ion",0.17584039407496896,0.16553106268670614,0.15528708137249078,0.14671606195389222,0.13877240324614998,0.13129926507154993,0.12476716796323428,0.11870559138806087,0.11264401481288747,0.10658243823771406,0.10052086166254062,9.4459285087367215E-2,8.8397708512193821E-2,8.2336131937020399E-2,7.6274555361846977E-2]
[null,null,null,null,"Distribution Scale 8hr Lithium-Ion",null,null,null,"Distribution Scale 8hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Scale 8hr Lithium-Ion",0.17584039407496896,0.16553106268670614,0.15528708137249078,0.14671606195389222,0.13877240324614998,0.13129926507154993,0.12476716796323428,0.11870559138806087,0.11264401481288747,0.10658243823771406,0.10052086166254062,9.4459285087367215E-2,8.8397708512193821E-2,8.2336131937020399E-2,7.6274555361846977E-2]
[null,null,null,null,"4hr Lithium-Ion",null,null,null,"4hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4hr Lithium-Ion",0.17584039407496896,0.16553106268670614,0.15528708137249078,0.14671606195389222,0.13877240324614998,0.13129926507154993,0.12476716796323428,0.11870559138806087,0.11264401481288747,0.10658243823771406,0.10052086166254062,9.4459285087367215E-2,8.8397708512193821E-2,8.2336131937020399E-2,7.6274555361846977E-2]
[null,null,null,null,"8hr Lithium-Ion",null,null,null,"8hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8hr Lithium-Ion",0.17584039407496896,0.16553106268670614,0.15528708137249078,0.14671606195389222,0.13877240324614998,0.13129926507154993,0.12476716796323428,0.11870559138806087,0.11264401481288747,0.10658243823771406,0.10052086166254062,9.4459285087367215E-2,8.8397708512193821E-2,8.2336131937020399E-2,7.6274555361846977E-2]
[null,null,null,null,"16hr Lithium-Ion",null,null,null,"16hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16hr Lithium-Ion",0.17584039407496896,0.16553106268670614,0.15528708137249078,0.14671606195389222,0.13877240324614998,0.13129926507154993,0.12476716796323428,0.11870559138806087,0.11264401481288747,0.10658243823771406,0.10052086166254062,9.4459285087367215E-2,8.8397708512193821E-2,8.2336131937020399E-2,7.6274555361846977E-2]
[null,null,null,null,"4 hr Vanadium Flow Battery",null,null,null,"4 hr Vanadium Flow Battery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 hr Vanadium Flow Battery",0.15828714937830055,0.14949321213383107,0.14076462496340908,0.13370899968860389,0.12728073512465499,0.12132299109384827,0.116306288129326,0.11176010569794594,0.10721392326656588,0.10266774083518583,9.8121558403805778E-2,9.3575375972425698E-2,8.9029193541045645E-2,8.4483011109665593E-2,7.9936828678285513E-2,7.5390646246905474E-2,7.0844463815525408E-2,6.6298281384145341E-2,6.1752098952765302E-2,5.7205916521385229E-2]
[null,null,null,null,"4 hr Zinc Bromide Flow Battery",null,null,null,"4 hr Zinc Bromide Flow Battery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 hr Zinc Bromide Flow Battery",0.15828714937830055,0.14949321213383107,0.14076462496340908,0.13370899968860389,0.12728073512465499,0.12132299109384827,0.116306288129326,0.11176010569794594,0.10721392326656588,0.10266774083518583,9.8121558403805778E-2,9.3575375972425698E-2,8.9029193541045645E-2,8.4483011109665593E-2,7.9936828678285513E-2,7.5390646246905474E-2,7.0844463815525408E-2,6.6298281384145341E-2,6.1752098952765302E-2,5.7205916521385229E-2]
[null,null,null,null,"100hr Iron Oxide",null,null,null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100hr Iron Oxide",0.15828714937830055,0.14949321213383107,0.14076462496340908,0.13370899968860389,0.12728073512465499,0.12132299109384827,0.116306288129326,0.11176010569794594,0.10721392326656588,0.10266774083518583,9.8121558403805778E-2,9.3575375972425698E-2,8.9029193541045645E-2,8.4483011109665593E-2,7.9936828678285513E-2,7.5390646246905474E-2,7.0844463815525408E-2,6.6298281384145341E-2,6.1752098952765302E-2,5.7205916521385229E-2]
[null,null,null,null,"Geothermal (Off System)",0.73699999999999999,0.26300000000000001,null,"Geothermal (Off System)",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal (Off System)"]
[null,null,null,null,"Hydrogen Fuel Cell with 40 hrs Storage ",null,null,null,"Hydrogen Fuel Cell with 40 hrs Storage ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrogen Fuel Cell with 40 hrs Storage ",0.14066112960097418,0.13667229000724065,0.13240206068290253,0.1282318746336871,0.124154235821689,0.12016232093035326,0.11624969105532518,0.1124103878075004,0.10861231276815565,0.10482019611791521,0.10102807946767481,9.7235962817434352E-2,9.3443846167193895E-2,8.9651729516953493E-2,8.585961286671305E-2,8.2067496216472635E-2,7.8275379566232192E-2,7.4483262915991791E-2,7.0691146265751362E-2,6.689902961551096E-2,6.3321414973026513E-2,6.0172516036903906E-2,5.7237830799387109E-2,5.430314556187029E-2,5.1368460324353486E-2,4.8433775086836668E-2,4.5499089849319864E-2,4.2564404611803053E-2,3.9629719374286242E-2,3.6695034136769437E-2]
[null,null,null,null,"7F.04 CT Frame Greenfield + amonia + storage",null,null,null,"7F.04 CT Frame Greenfield + amonia + storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7F.04 CT Frame Greenfield + amonia + storage",0.14066112960097418,0.13667229000724065,0.13240206068290253,0.1282318746336871,0.124154235821689,0.12016232093035326,0.11624969105532518,0.1124103878075004,0.10861231276815565,0.10482019611791521,0.10102807946767481,9.7235962817434352E-2,9.3443846167193895E-2,8.9651729516953493E-2,8.585961286671305E-2,8.2067496216472635E-2,7.8275379566232192E-2,7.4483262915991791E-2,7.0691146265751362E-2,6.689902961551096E-2,6.3321414973026513E-2,6.0172516036903906E-2,5.7237830799387109E-2,5.430314556187029E-2,5.1368460324353486E-2,4.8433775086836668E-2,4.5499089849319864E-2,4.2564404611803053E-2,3.9629719374286242E-2,3.6695034136769437E-2]
[null,null,null,null,"Liquid Air",null,null,null,"Liquid Air",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Air",0.15828714937830055,0.14949321213383107,0.14076462496340908,0.13370899968860389,0.12728073512465499,0.12132299109384827,0.116306288129326,0.11176010569794594,0.10721392326656588,0.10266774083518583,9.8121558403805778E-2,9.3575375972425698E-2,8.9029193541045645E-2,8.4483011109665593E-2,7.9936828678285513E-2,7.5390646246905474E-2,7.0844463815525408E-2,6.6298281384145341E-2,6.1752098952765302E-2,5.7205916521385229E-2]
[null,null,null,null,"Pumped Hydro (8.5 hr/ 400 MW share)",null,null,null,"Pumped Hydro (8.5 hr/ 400 MW share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumped Hydro (8.5 hr/ 400 MW share)",0.12669130892429747,0.12062508113865601,0.11462420342706207,0.11029628761108491,0.10659573250596403,0.10336569793398535,0.10107670442829113,9.9258231455739102E-2,9.7439758483187089E-2,9.5621285510635048E-2,9.3802812538083036E-2,9.1984339565530995E-2,9.0165866592978969E-2,8.8347393620426956E-2,8.652892064787493E-2,8.4710447675322889E-2,8.289197470277089E-2,8.107350173021885E-2,7.9255028757666837E-2,7.7436555785114825E-2,7.5618082812562784E-2,7.3799609840010758E-2,7.1981136867458759E-2,7.0162663894906718E-2,6.8344190922354692E-2,6.6525717949802679E-2,6.4707244977250652E-2,6.2888772004698626E-2,6.1070299032146606E-2,5.9251826059594573E-2,5.7433353087042546E-2,5.5614880114490527E-2,5.37964071419385E-2,5.1977934169386487E-2,5.0159461196834454E-2,4.8340988224282434E-2,4.6522515251730415E-2,4.4704042279178381E-2,4.2885569306626355E-2,4.1067096334074335E-2,3.9248623361522308E-2,3.7430150388970296E-2,3.5611677416418262E-2,3.3793204443866243E-2,3.1974731471314216E-2,3.0156258498762193E-2,2.833778552621017E-2,2.6519312553658147E-2,2.470083958110612E-2,2.2882366608554097E-2]
[null,null,null,null,"Pumped Hydro (16 hr/ 100 MW)",null,null,null,"Pumped Hydro (16 hr/ 100 MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumped Hydro (16 hr/ 100 MW)",0.12669130892429747,0.12062508113865601,0.11462420342706207,0.11029628761108491,0.10659573250596403,0.10336569793398535,0.10107670442829113,9.9258231455739102E-2,9.7439758483187089E-2,9.5621285510635048E-2,9.3802812538083036E-2,9.1984339565530995E-2,9.0165866592978969E-2,8.8347393620426956E-2,8.652892064787493E-2,8.4710447675322889E-2,8.289197470277089E-2,8.107350173021885E-2,7.9255028757666837E-2,7.7436555785114825E-2,7.5618082812562784E-2,7.3799609840010758E-2,7.1981136867458759E-2,7.0162663894906718E-2,6.8344190922354692E-2,6.6525717949802679E-2,6.4707244977250652E-2,6.2888772004698626E-2,6.1070299032146606E-2,5.9251826059594573E-2,5.7433353087042546E-2,5.5614880114490527E-2,5.37964071419385E-2,5.1977934169386487E-2,5.0159461196834454E-2,4.8340988224282434E-2,4.6522515251730415E-2,4.4704042279178381E-2,4.2885569306626355E-2,4.1067096334074335E-2,3.9248623361522308E-2,3.7430150388970296E-2,3.5611677416418262E-2,3.3793204443866243E-2,3.1974731471314216E-2,3.0156258498762193E-2,2.833778552621017E-2,2.6519312553658147E-2,2.470083958110612E-2,2.2882366608554097E-2]
[null,null,null,null,"Pumped Hyrdo (24 hr/ 100 MW)",null,null,null,"Pumped Hyrdo (24 hr/ 100 MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumped Hyrdo (24 hr/ 100 MW)",0.12669130892429747,0.12062508113865601,0.11462420342706207,0.11029628761108491,0.10659573250596403,0.10336569793398535,0.10107670442829113,9.9258231455739102E-2,9.7439758483187089E-2,9.5621285510635048E-2,9.3802812538083036E-2,9.1984339565530995E-2,9.0165866592978969E-2,8.8347393620426956E-2,8.652892064787493E-2,8.4710447675322889E-2,8.289197470277089E-2,8.107350173021885E-2,7.9255028757666837E-2,7.7436555785114825E-2,7.5618082812562784E-2,7.3799609840010758E-2,7.1981136867458759E-2,7.0162663894906718E-2,6.8344190922354692E-2,6.6525717949802679E-2,6.4707244977250652E-2,6.2888772004698626E-2,6.1070299032146606E-2,5.9251826059594573E-2,5.7433353087042546E-2,5.5614880114490527E-2,5.37964071419385E-2,5.1977934169386487E-2,5.0159461196834454E-2,4.8340988224282434E-2,4.6522515251730415E-2,4.4704042279178381E-2,4.2885569306626355E-2,4.1067096334074335E-2,3.9248623361522308E-2,3.7430150388970296E-2,3.5611677416418262E-2,3.3793204443866243E-2,3.1974731471314216E-2,3.0156258498762193E-2,2.833778552621017E-2,2.6519312553658147E-2,2.470083958110612E-2,2.2882366608554097E-2]
[null,null,null,null,"Wood Biomass",null,null,null,"Wood Biomass",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood Biomass",0.15754130405060052,0.15208512183810863,0.14634754989501203,0.14071002122703821,0.13516503979628169,0.12970578228618757,0.1243258097924011,0.11901916392581791,0.11375374626771474,0.10849428699871594,0.10323482772971711,9.7975368460718262E-2,9.2715909191719431E-2,8.74564499227206E-2,8.2196990653721783E-2,7.6937531384722938E-2,7.1678072115724106E-2,6.6418612846725275E-2,6.1159153577726423E-2,5.5899694308727599E-2]
[null,null,null,null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rathdrum CT 2055 Uprates two unit operation",0.15754130405060052,0.15208512183810863,0.14634754989501203,0.14071002122703821,0.13516503979628169,0.12970578228618757,0.1243258097924011,0.11901916392581791,0.11375374626771474,0.10849428699871594,0.10323482772971711,9.7975368460718262E-2,9.2715909191719431E-2,8.74564499227206E-2,8.2196990653721783E-2,7.6937531384722938E-2,7.1678072115724106E-2,6.6418612846725275E-2,6.1159153577726423E-2,5.5899694308727599E-2]
[null,null,null,null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rathdrum CT: Inlet Evaporation 2 unit operation",0.15754130405060052,0.15208512183810863,0.14634754989501203,0.14071002122703821,0.13516503979628169,0.12970578228618757,0.1243258097924011,0.11901916392581791,0.11375374626771474,0.10849428699871594,0.10323482772971711,9.7975368460718262E-2,9.2715909191719431E-2,8.74564499227206E-2,8.2196990653721783E-2,7.6937531384722938E-2,7.1678072115724106E-2,6.6418612846725275E-2,6.1159153577726423E-2,5.5899694308727599E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build Year","Capital Recovery & Taxes Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rathdrum",2026,"20-year depreciation life",0.15754130405060052,0.15208512183810863,0.14634754989501203,0.14071002122703821,0.13516503979628169,0.12970578228618757,0.1243258097924011,0.11901916392581791,0.11375374626771474,0.10849428699871594,0.10323482772971711,9.7975368460718262E-2,9.2715909191719431E-2,8.74564499227206E-2,8.2196990653721783E-2,7.6937531384722938E-2,7.1678072115724106E-2,6.6418612846725275E-2,6.1159153577726423E-2,5.5899694308727599E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,"19-year depreciation life",0.16020659475317311,0.15451872686403512,0.14854946924429246,0.14268025489967265,0.13690358779227005,0.13121264460552984,0.12560098643509729,0.12006265489186808,0.11456555155711884,0.10907440661147394,0.10358326166582905,9.8092116720184155E-2,9.2600971774539242E-2,8.7109826828894371E-2,8.1618681883249444E-2,7.6127536937604559E-2,7.063639199195966E-2,6.5145247046314775E-2,5.9654102100669855E-2,8.5714310357342164E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE45+1","v":2028},"18-year depreciation life",0.16316802886714263,0.15722273244839796,0.15099604629904856,0.14486940342482194,0.13883530778781267,0.13288693607146573,0.12701784937142643,0.12122208929859048,0.11546755743423452,0.10971898395898287,0.10397041048373123,9.8221837008479598E-2,9.2473263533227962E-2,8.6724690057976325E-2,8.0976116582724703E-2,7.5227543107473038E-2,6.9478969632221416E-2,6.3730396156969765E-2,1.7145745162970658E-3,8.5714310357344582E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE46+1","v":2029},"17-year depreciation life",0.16647786699452038,0.16024485633680338,0.15373045594848178,0.14731609883528293,0.14099428895930136,0.13475820300398222,0.12860140206497067,0.12251792775316252,0.11647568164983428,0.11043939393561041,0.10440310622138656,9.8366818507162682E-2,9.2330530792938792E-2,8.629424307871493E-2,8.0257955364491054E-2,7.4221667650267165E-2,6.8185379936043303E-2,2.5720059290206512E-3,1.7145745162970322E-3,8.5714310357341242E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,"16-year depreciation life",0.17020143488782025,0.16364474571125953,0.15680666680409416,0.1500686311720516,0.14342314277722623,0.13686337830306328,0.13038289884520801,0.12397574601455603,0.11760982139238409,0.11124985515931643,0.1048898889262488,9.8529922693181171E-2,9.2169956460113542E-2,8.5809990227045899E-2,7.9450023993978255E-2,7.3090057760910626E-2,3.4294373417442683E-3,2.5720059290206491E-3,1.7145745162970292E-3,8.571431035734095E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,"15-year depreciation life",0.17340893676469038,0.16381307442014648,0.1539090095940284,0.14515770085349872,0.13722980304596788,0.12964499312718661,0.12206018320840535,0.11490437730513607,0.10860629112374065,0.10273692064870701,9.6867550173673406E-2,9.0998179698639797E-2,8.5128809223606161E-2,7.9259438748572567E-2,7.339006827353893E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,"14-year depreciation life",0.17823184375029794,0.16821674065753728,0.15789343508320253,0.14872288559445615,0.14037574703870864,0.13237169637171067,0.12436764570471272,0.11679259905322679,0.11007527212361466,0.10378666090036438,9.7498049677114076E-2,9.1209438453863756E-2,8.4920827230613449E-2,7.8632216007363157E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,"13-year depreciation life",0.18379673642599895,0.17329789400837287,0.16249084910917269,0.15283656029556092,0.14400568241494804,0.13551789242308465,0.12703010243122126,0.1189713164548699,0.11177025020039237,0.10499789965227667,9.8225549104160967E-2,9.1453198556045251E-2,8.4680848007929535E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,"12-year depreciation life",0.19028911121431671,0.17922590625101439,0.16785449880613787,0.15763584744684978,0.14824060702056058,0.13918845448302086,0.1301363019454812,0.12151315342345353,0.11374772462329971,0.10641101152950769,9.9074298435715663E-2,9.1737585341923639E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,"11-year depreciation life",0.19796191778232866,0.1862317389014089,0.17419335753891491,0.1633077322620094,0.1532455179181027,0.14352639146294557,0.13380726500778845,0.12451714256814334,0.11608473985037202,0.10808105283896252,0.10007736582755304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,"10-year depreciation life",0.20716928566394308,0.19463873808188231,0.18179998801824743,0.17011399404020089,0.15925141099515325,0.1487319158388552,0.1382124206825571,0.12812192954177101,0.11888915812285879,0.11008510241030837]

{"sheet":"AFUDC","index":4,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,4,0,10],[0,11,0,17]]}
[null,null,null,null,"Cash Flow Allocation",null,null,null,null,null,null,"Capitalized Interest (AFUDC) ($/kW)"]
[null,"Long Description","AFUDC","AFUDC (Storage)",1,2,3,4,5,6,"Check",1,2,3,4,5,6,"Total"]
[null,"7F.04 CT Frame Greenfield",{"$f":"$R3/1","v":5.8590000000000017E-2},null,0,0,0,0.05,0.15,0.8,{"$f":"SUM(E3:J3)","v":1},{"$f":"(E3*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E3:E3)*Discount_Rate)+(F3*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E3:F3)*Discount_Rate)+(G3*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E3:G3)*Discount_Rate)+(H3*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E3:H3)*Discount_Rate)+(I3*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E3:I3)*Discount_Rate)+(J3*(Discount_Rate*0.65))","v":4.6872000000000011E-2},{"$f":"SUM(L3:Q3)","v":5.8590000000000017E-2}]
[null,"Reciprocating Engine (ICE) Machine",{"$f":"$R4/1","v":5.8590000000000017E-2},null,0,0,0,0.05,0.15,0.8,{"$f":"SUM(E4:J4)","v":1},0,{"$f":"(SUM($E4:E4)*Discount_Rate)+(F4*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E4:F4)*Discount_Rate)+(G4*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E4:G4)*Discount_Rate)+(H4*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E4:H4)*Discount_Rate)+(I4*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E4:I4)*Discount_Rate)+(J4*(Discount_Rate*0.65))","v":4.6872000000000011E-2},{"$f":"SUM(L4:Q4)","v":5.8590000000000017E-2}]
[null,"NG CCCT (1x1 w/DF)",5.8590000000000017E-2,null,0,0,0,0.05,0.15,0.8,1,0,{"$f":"(SUM($E5:E5)*Discount_Rate)+(F5*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E5:F5)*Discount_Rate)+(G5*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E5:G5)*Discount_Rate)+(H5*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E5:H5)*Discount_Rate)+(I5*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E5:I5)*Discount_Rate)+(J5*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.8590000000000017E-2]
[null,"Small Modular Reactor (share)",0.15624000000000002,null,0.05,0.05,0.15,0.25,0.35,0.15,1,2.1157500000000004E-3,{"$f":"(SUM($E6:E6)*Discount_Rate)+(F6*(Discount_Rate*0.65))","v":5.3707500000000005E-3},{"$f":"(SUM($E6:F6)*Discount_Rate)+(G6*(Discount_Rate*0.65))","v":1.2857250000000001E-2},{"$f":"(SUM($E6:G6)*Discount_Rate)+(H6*(Discount_Rate*0.65))","v":2.6853750000000003E-2},{"$f":"(SUM($E6:H6)*Discount_Rate)+(I6*(Discount_Rate*0.65))","v":4.7360250000000007E-2},{"$f":"(SUM($E6:I6)*Discount_Rate)+(J6*(Discount_Rate*0.65))","v":6.1682250000000001E-2},0.15624000000000002]
[null,"NW Wind On System (Share)",6.1844999999999997E-2,null,0,0,0,0,0.3,0.7,1,0,{"$f":"(SUM($E7:E7)*Discount_Rate)+(F7*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E7:F7)*Discount_Rate)+(G7*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E7:G7)*Discount_Rate)+(H7*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E7:H7)*Discount_Rate)+(I7*(Discount_Rate*0.65))","v":1.2694500000000001E-2},{"$f":"(SUM($E7:I7)*Discount_Rate)+(J7*(Discount_Rate*0.65))","v":4.91505E-2},6.1844999999999997E-2]
[null,"NW Wind Off System",6.1844999999999997E-2,null,0,0,0,0,0.3,0.7,1,0,{"$f":"(SUM($E8:E8)*Discount_Rate)+(F8*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E8:F8)*Discount_Rate)+(G8*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E8:G8)*Discount_Rate)+(H8*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E8:H8)*Discount_Rate)+(I8*(Discount_Rate*0.65))","v":1.2694500000000001E-2},{"$f":"(SUM($E8:I8)*Discount_Rate)+(J8*(Discount_Rate*0.65))","v":4.91505E-2},6.1844999999999997E-2]
[null,"Wind Montana",6.1844999999999997E-2,null,0,0,0,0,0.3,0.7,1,0,{"$f":"(SUM($E9:E9)*Discount_Rate)+(F9*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E9:F9)*Discount_Rate)+(G9*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E9:G9)*Discount_Rate)+(H9*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E9:H9)*Discount_Rate)+(I9*(Discount_Rate*0.65))","v":1.2694500000000001E-2},{"$f":"(SUM($E9:I9)*Discount_Rate)+(J9*(Discount_Rate*0.65))","v":4.91505E-2},6.1844999999999997E-2]
[null,"Off Shore Wind (Share)",9.7650000000000015E-2,null,0,0,0,0.25,0.35,0.4,1,0,{"$f":"(SUM($E10:E10)*Discount_Rate)+(F10*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E10:F10)*Discount_Rate)+(G10*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E10:G10)*Discount_Rate)+(H10*(Discount_Rate*0.65))","v":1.0578750000000001E-2},{"$f":"(SUM($E10:H10)*Discount_Rate)+(I10*(Discount_Rate*0.65))","v":3.1085250000000002E-2},{"$f":"(SUM($E10:I10)*Discount_Rate)+(J10*(Discount_Rate*0.65))","v":5.5986000000000008E-2},9.7650000000000015E-2]
[null,"New Residential Solar",4.2315000000000005E-2,null,0,0,0,0,0,1,1,0,{"$f":"(SUM($E11:E11)*Discount_Rate)+(F11*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E11:F11)*Discount_Rate)+(G11*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E11:G11)*Discount_Rate)+(H11*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E11:H11)*Discount_Rate)+(I11*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E11:I11)*Discount_Rate)+(J11*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"New Residential Solar + Storage",{"$f":"C11","v":4.2315000000000005E-2},4.2315000000000005E-2,0,0,0,0,0,1,1,0,{"$f":"(SUM($E12:E12)*Discount_Rate)+(F12*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E12:F12)*Discount_Rate)+(G12*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E12:G12)*Discount_Rate)+(H12*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E12:H12)*Discount_Rate)+(I12*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E12:I12)*Discount_Rate)+(J12*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Existing Residential Solar",{"$f":"$R13/1","v":4.2315000000000005E-2},null,0,0,0,0,0,1,1,0,{"$f":"(SUM($E13:E13)*Discount_Rate)+(F13*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E13:F13)*Discount_Rate)+(G13*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E13:G13)*Discount_Rate)+(H13*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E13:H13)*Discount_Rate)+(I13*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E13:I13)*Discount_Rate)+(J13*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Existing Residential Solar + Storage",{"$f":"C13","v":4.2315000000000005E-2},4.2315000000000005E-2,0,0,0,0,0,1,1,0,{"$f":"(SUM($E14:E14)*Discount_Rate)+(F14*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E14:F14)*Discount_Rate)+(G14*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E14:G14)*Discount_Rate)+(H14*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E14:H14)*Discount_Rate)+(I14*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E14:I14)*Discount_Rate)+(J14*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Commercial Solar",{"$f":"$R15/1","v":4.2315000000000005E-2},null,0,0,0,0,0,1,1,0,{"$f":"(SUM($E15:E15)*Discount_Rate)+(F15*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E15:F15)*Discount_Rate)+(G15*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E15:G15)*Discount_Rate)+(H15*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E15:H15)*Discount_Rate)+(I15*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E15:I15)*Discount_Rate)+(J15*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Commercial Solar + Storage",{"$f":"C15","v":4.2315000000000005E-2},4.2315000000000005E-2,0,0,0,0,0,1,1,0,{"$f":"(SUM($E16:E16)*Discount_Rate)+(F16*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E16:F16)*Discount_Rate)+(G16*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E16:G16)*Discount_Rate)+(H16*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E16:H16)*Discount_Rate)+(I16*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E16:I16)*Discount_Rate)+(J16*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"$R17/1","v":5.5335000000000009E-2},null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E17:E17)*Discount_Rate)+(F17*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E17:F17)*Discount_Rate)+(G17*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E17:G17)*Discount_Rate)+(H17*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E17:H17)*Discount_Rate)+(I17*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E17:I17)*Discount_Rate)+(J17*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"C17","v":5.5335000000000009E-2},5.5335000000000009E-2,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E18:E18)*Discount_Rate)+(F18*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E18:F18)*Discount_Rate)+(G18*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E18:G18)*Discount_Rate)+(H18*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E18:H18)*Discount_Rate)+(I18*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E18:I18)*Discount_Rate)+(J18*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",{"$f":"$R19/1","v":5.5335000000000009E-2},null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E19:E19)*Discount_Rate)+(F19*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E19:F19)*Discount_Rate)+(G19*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E19:G19)*Discount_Rate)+(H19*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E19:H19)*Discount_Rate)+(I19*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E19:I19)*Discount_Rate)+(J19*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",5.5335000000000009E-2,null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E20:E20)*Discount_Rate)+(F20*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E20:F20)*Discount_Rate)+(G20*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E20:G20)*Discount_Rate)+(H20*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E20:H20)*Discount_Rate)+(I20*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E20:I20)*Discount_Rate)+(J20*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"100 MW/400 MWh Lithium-ion w/Solar",{"$f":"C19","v":5.5335000000000009E-2},{"$f":"$R21/1","v":5.5335000000000009E-2},0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E21:E21)*Discount_Rate)+(F21*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E21:F21)*Discount_Rate)+(G21*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E21:G21)*Discount_Rate)+(H21*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E21:H21)*Discount_Rate)+(I21*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E21:I21)*Discount_Rate)+(J21*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"100 MW/200 MWh Lithium-ion w/Solar",{"$f":"C19","v":5.5335000000000009E-2},5.5335000000000009E-2,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E22:E22)*Discount_Rate)+(F22*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E22:F22)*Discount_Rate)+(G22*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E22:G22)*Discount_Rate)+(H22*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E22:H22)*Discount_Rate)+(I22*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E22:I22)*Discount_Rate)+(J22*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"50 MW/200 MWh Lithium-ion w/Solar",{"$f":"C19","v":5.5335000000000009E-2},5.5335000000000009E-2,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E23:E23)*Discount_Rate)+(F23*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E23:F23)*Discount_Rate)+(G23*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E23:G23)*Discount_Rate)+(H23*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E23:H23)*Discount_Rate)+(I23*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E23:I23)*Discount_Rate)+(J23*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Distribution Scale 4hr Lithium-Ion",{"$f":"$R24/1","v":4.2315000000000005E-2},null,0,0,0,0,0,1,1,0,{"$f":"(SUM($E24:E24)*Discount_Rate)+(F24*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E24:F24)*Discount_Rate)+(G24*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E24:G24)*Discount_Rate)+(H24*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E24:H24)*Discount_Rate)+(I24*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E24:I24)*Discount_Rate)+(J24*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Distribution Scale 8hr Lithium-Ion",4.2315000000000005E-2,null,0,0,0,0,0,1,1,0,{"$f":"(SUM($E25:E25)*Discount_Rate)+(F25*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E25:F25)*Discount_Rate)+(G25*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E25:G25)*Discount_Rate)+(H25*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E25:H25)*Discount_Rate)+(I25*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E25:I25)*Discount_Rate)+(J25*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"4hr Lithium-Ion",5.5335000000000009E-2,null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E26:E26)*Discount_Rate)+(F26*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E26:F26)*Discount_Rate)+(G26*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E26:G26)*Discount_Rate)+(H26*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E26:H26)*Discount_Rate)+(I26*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E26:I26)*Discount_Rate)+(J26*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"8hr Lithium-Ion",5.5335000000000009E-2,null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E27:E27)*Discount_Rate)+(F27*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E27:F27)*Discount_Rate)+(G27*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E27:G27)*Discount_Rate)+(H27*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E27:H27)*Discount_Rate)+(I27*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E27:I27)*Discount_Rate)+(J27*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"16hr Lithium-Ion",5.5335000000000009E-2,null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E28:E28)*Discount_Rate)+(F28*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E28:F28)*Discount_Rate)+(G28*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E28:G28)*Discount_Rate)+(H28*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E28:H28)*Discount_Rate)+(I28*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E28:I28)*Discount_Rate)+(J28*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"4 hr Vanadium Flow Battery",5.5335000000000009E-2,null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E29:E29)*Discount_Rate)+(F29*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E29:F29)*Discount_Rate)+(G29*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E29:G29)*Discount_Rate)+(H29*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E29:H29)*Discount_Rate)+(I29*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E29:I29)*Discount_Rate)+(J29*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"4 hr Zinc Bromide Flow Battery",5.5335000000000009E-2,null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E30:E30)*Discount_Rate)+(F30*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E30:F30)*Discount_Rate)+(G30*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E30:G30)*Discount_Rate)+(H30*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E30:H30)*Discount_Rate)+(I30*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E30:I30)*Discount_Rate)+(J30*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"100hr Iron Oxide",5.5335000000000009E-2,null,0,0,0,0,0.2,0.8,1,0,{"$f":"(SUM($E31:E31)*Discount_Rate)+(F31*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E31:F31)*Discount_Rate)+(G31*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E31:G31)*Discount_Rate)+(H31*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E31:H31)*Discount_Rate)+(I31*(Discount_Rate*0.65))","v":8.4630000000000018E-3},{"$f":"(SUM($E31:I31)*Discount_Rate)+(J31*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.5335000000000009E-2]
[null,"Geothermal (Off System)",9.7650000000000015E-2,null,0,0,0.05,0.15,0.4,0.4,1,0,{"$f":"(SUM($E32:E32)*Discount_Rate)+(F32*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E32:F32)*Discount_Rate)+(G32*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E32:G32)*Discount_Rate)+(H32*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E32:H32)*Discount_Rate)+(I32*(Discount_Rate*0.65))","v":2.9946000000000007E-2},{"$f":"(SUM($E32:I32)*Discount_Rate)+(J32*(Discount_Rate*0.65))","v":5.5986000000000015E-2},9.7650000000000015E-2]
[null,"Hydrogen Fuel Cell with 40 hrs Storage ",5.8590000000000017E-2,null,0,0,0,0.05,0.15,0.8,1,0,{"$f":"(SUM($E33:E33)*Discount_Rate)+(F33*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E33:F33)*Discount_Rate)+(G33*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E33:G33)*Discount_Rate)+(H33*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E33:H33)*Discount_Rate)+(I33*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E33:I33)*Discount_Rate)+(J33*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.8590000000000017E-2]
[null,"7F.04 CT Frame Greenfield + amonia + storage",{"$f":"C3","v":5.8590000000000017E-2},{"$f":"$R34/1","v":5.8590000000000017E-2},0,0,0,0.05,0.15,0.8,1,0,{"$f":"(SUM($E34:E34)*Discount_Rate)+(F34*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E34:F34)*Discount_Rate)+(G34*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E34:G34)*Discount_Rate)+(H34*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E34:H34)*Discount_Rate)+(I34*(Discount_Rate*0.65))","v":9.6022500000000014E-3},{"$f":"(SUM($E34:I34)*Discount_Rate)+(J34*(Discount_Rate*0.65))","v":4.6872000000000011E-2},5.8590000000000017E-2]
[null,"Liquid Air",{"$f":"$R35/1","v":7.8120000000000009E-2},null,0,0,0,0.05,0.45,0.5,1,0,{"$f":"(SUM($E35:E35)*Discount_Rate)+(F35*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E35:F35)*Discount_Rate)+(G35*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E35:G35)*Discount_Rate)+(H35*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E35:H35)*Discount_Rate)+(I35*(Discount_Rate*0.65))","v":2.2296750000000004E-2},{"$f":"(SUM($E35:I35)*Discount_Rate)+(J35*(Discount_Rate*0.65))","v":5.3707500000000005E-2},7.8120000000000009E-2]
[null,"Pumped Hydro (8.5 hr/ 400 MW share)",0.15624000000000002,null,0.05,0.05,0.15,0.25,0.35,0.15,1,2.1157500000000004E-3,{"$f":"(SUM($E36:E36)*Discount_Rate)+(F36*(Discount_Rate*0.65))","v":5.3707500000000005E-3},{"$f":"(SUM($E36:F36)*Discount_Rate)+(G36*(Discount_Rate*0.65))","v":1.2857250000000001E-2},{"$f":"(SUM($E36:G36)*Discount_Rate)+(H36*(Discount_Rate*0.65))","v":2.6853750000000003E-2},{"$f":"(SUM($E36:H36)*Discount_Rate)+(I36*(Discount_Rate*0.65))","v":4.7360250000000007E-2},{"$f":"(SUM($E36:I36)*Discount_Rate)+(J36*(Discount_Rate*0.65))","v":6.1682250000000001E-2},0.15624000000000002]
[null,"Pumped Hydro (16 hr/ 100 MW)",0.15624000000000002,null,0.05,0.05,0.15,0.25,0.35,0.15,1,2.1157500000000004E-3,{"$f":"(SUM($E37:E37)*Discount_Rate)+(F37*(Discount_Rate*0.65))","v":5.3707500000000005E-3},{"$f":"(SUM($E37:F37)*Discount_Rate)+(G37*(Discount_Rate*0.65))","v":1.2857250000000001E-2},{"$f":"(SUM($E37:G37)*Discount_Rate)+(H37*(Discount_Rate*0.65))","v":2.6853750000000003E-2},{"$f":"(SUM($E37:H37)*Discount_Rate)+(I37*(Discount_Rate*0.65))","v":4.7360250000000007E-2},{"$f":"(SUM($E37:I37)*Discount_Rate)+(J37*(Discount_Rate*0.65))","v":6.1682250000000001E-2},0.15624000000000002]
[null,"Pumped Hyrdo (24 hr/ 100 MW)",0.15624000000000002,null,0.05,0.05,0.15,0.25,0.35,0.15,1,2.1157500000000004E-3,{"$f":"(SUM($E38:E38)*Discount_Rate)+(F38*(Discount_Rate*0.65))","v":5.3707500000000005E-3},{"$f":"(SUM($E38:F38)*Discount_Rate)+(G38*(Discount_Rate*0.65))","v":1.2857250000000001E-2},{"$f":"(SUM($E38:G38)*Discount_Rate)+(H38*(Discount_Rate*0.65))","v":2.6853750000000003E-2},{"$f":"(SUM($E38:H38)*Discount_Rate)+(I38*(Discount_Rate*0.65))","v":4.7360250000000007E-2},{"$f":"(SUM($E38:I38)*Discount_Rate)+(J38*(Discount_Rate*0.65))","v":6.1682250000000001E-2},0.15624000000000002]
[null,"Wood Biomass",6.5100000000000005E-2,null,0,0,0,0.05,0.25,0.7,1,0,{"$f":"(SUM($E39:E39)*Discount_Rate)+(F39*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E39:F39)*Discount_Rate)+(G39*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E39:G39)*Discount_Rate)+(H39*(Discount_Rate*0.65))","v":2.1157500000000004E-3},{"$f":"(SUM($E39:H39)*Discount_Rate)+(I39*(Discount_Rate*0.65))","v":1.3833750000000002E-2},{"$f":"(SUM($E39:I39)*Discount_Rate)+(J39*(Discount_Rate*0.65))","v":4.91505E-2},6.5100000000000005E-2]
[null,"Rathdrum CT 2055 Uprates two unit operation",4.2315000000000005E-2,null,0,0,0,0,0,1,1,0,{"$f":"(SUM($E40:E40)*Discount_Rate)+(F40*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E40:F40)*Discount_Rate)+(G40*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E40:G40)*Discount_Rate)+(H40*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E40:H40)*Discount_Rate)+(I40*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E40:I40)*Discount_Rate)+(J40*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",4.2315000000000005E-2,null,0,0,0,0,0,1,1,0,{"$f":"(SUM($E41:E41)*Discount_Rate)+(F41*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E41:F41)*Discount_Rate)+(G41*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E41:G41)*Discount_Rate)+(H41*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E41:H41)*Discount_Rate)+(I41*(Discount_Rate*0.65))","v":0},{"$f":"(SUM($E41:I41)*Discount_Rate)+(J41*(Discount_Rate*0.65))","v":4.2315000000000005E-2},4.2315000000000005E-2]

{"sheet":"MACROS","index":5,"n_rows":10,"n_cols":10,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Calculate results for resources from tabs:"]
[null,"Solar PPA",null,null,null,null,null,null,"Date of most recent run:","2023-05-05T10:01:52"]
[null,"Wind PPA",null,null,null,null,null,null,"Run time (seconds):",90.19]
[null,"Other PPA",null,null,null,null,null,null,"Macro status:","RUN COMPLETE"]
[null,"Ownership Storage"]
[]
[null,"Calculate results for resources from tabs:",null,null,null,null,null,null,"Date of most recent run:","2023-05-05T10:00:19"]
[null,"Upgrades",null,null,null,null,null,null,"Run time (seconds):",2.02]
[null,"Fuel Gen",null,null,null,null,null,null,"Macro status:","RUN COMPLETE"]

{"sheet":"PRiSM Resource_Data","index":6,"n_rows":49,"n_cols":52,"rows_kept":49,"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 $/kW-Yr"]
["Type","Item",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["Market","Short Term Market Purchases",null,0,37.210370934996028,33.701980066962754,31.507203494057308,31.325264001109218,30.959908583990924,29.810228445332346,29.854644800979063,30.699571507172099,30.856183912782949,30.931112732547589,31.841405387467937,32.616827517295256,32.810188371189774,33.298020618966056,33.620385836166534,32.928620530950873,32.374293730544842,32.189935654531077,31.667621460324291,31.997364537759207,32.25562259593358,35.211201697218627,34.949588408263125,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Market","Short Term Market Sales",null,0,36.710370934996028,33.201980066962754,31.007203494057308,30.825264001109218,30.459908583990924,29.310228445332346,29.354644800979063,30.199571507172099,30.356183912782949,30.431112732547589,31.341405387467937,32.116827517295256,32.310188371189774,32.798020618966056,33.120385836166534,32.428620530950873,31.874293730544842,31.689935654531077,31.167621460324291,31.497364537759207,31.75562259593358,34.711201697218627,34.449588408263125,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Natural Gas","7F.04 CT Frame Greenfield",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC4","v":101.79327534829017},{"$f":"'Levelized Cost Summary'!AD4","v":104.17921120259645},{"$f":"'Levelized Cost Summary'!AE4","v":106.50416817171551},{"$f":"'Levelized Cost Summary'!AF4","v":108.88086525397611},{"$f":"'Levelized Cost Summary'!AG4","v":111.31044441067387},{"$f":"'Levelized Cost Summary'!AH4","v":113.75927418770873},{"$f":"'Levelized Cost Summary'!AI4","v":116.26197821983826},{"$f":"'Levelized Cost Summary'!AJ4","v":118.81974174067474},{"$f":"'Levelized Cost Summary'!AK4","v":121.43377605896954},{"$f":"'Levelized Cost Summary'!AL4","v":124.10531913226693},{"$f":"'Levelized Cost Summary'!AM4","v":126.83563615317678},{"$f":"'Levelized Cost Summary'!AN4","v":129.62602014854673},{"$f":"'Levelized Cost Summary'!AO4","v":132.47779259181473},{"$f":"'Levelized Cost Summary'!AP4","v":135.39230402883462},{"$f":"'Levelized Cost Summary'!AQ4","v":138.37093471746894},{"$f":"'Levelized Cost Summary'!AR4","v":141.41509528125331},{"$f":"'Levelized Cost Summary'!AS4","v":144.5262273774409},{"$f":"'Levelized Cost Summary'!AT4","v":147.70580437974456},{"$f":"'Levelized Cost Summary'!AU4","v":150.95533207609895},{"$f":"'Levelized Cost Summary'!AV4","v":154.27634938177312},{"$f":"'Levelized Cost Summary'!AW4","v":157.67042906817215},{"$f":"'Levelized Cost Summary'!AX4","v":161.13917850767189},{"$f":"'Levelized Cost Summary'!AY4","v":164.68424043484075}]
["Natural Gas","Reciprocating Engine (ICE) Machine",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC6","v":152.37852896413463},{"$f":"'Levelized Cost Summary'!AD6","v":155.9544380832337},{"$f":"'Levelized Cost Summary'!AE6","v":159.43572059510592},{"$f":"'Levelized Cost Summary'!AF6","v":162.9945691283464},{"$f":"'Levelized Cost Summary'!AG6","v":166.63270251909407},{"$f":"'Levelized Cost Summary'!AH6","v":170.29862197451416},{"$f":"'Levelized Cost Summary'!AI6","v":174.04519165795352},{"$f":"'Levelized Cost Summary'!AJ6","v":177.87418587442843},{"$f":"'Levelized Cost Summary'!AK6","v":181.78741796366583},{"$f":"'Levelized Cost Summary'!AL6","v":185.78674115886648},{"$f":"'Levelized Cost Summary'!AM6","v":189.87404946436152},{"$f":"'Levelized Cost Summary'!AN6","v":194.05127855257754},{"$f":"'Levelized Cost Summary'!AO6","v":198.32040668073421},{"$f":"'Levelized Cost Summary'!AP6","v":202.68345562771034},{"$f":"'Levelized Cost Summary'!AQ6","v":207.14249165151998},{"$f":"'Levelized Cost Summary'!AR6","v":211.69962646785345},{"$f":"'Levelized Cost Summary'!AS6","v":216.35701825014621},{"$f":"'Levelized Cost Summary'!AT6","v":221.1168726516494},{"$f":"'Levelized Cost Summary'!AU6","v":225.98144384998577},{"$f":"'Levelized Cost Summary'!AV6","v":230.95303561468532},{"$f":"'Levelized Cost Summary'!AW6","v":236.03400239820849},{"$f":"'Levelized Cost Summary'!AX6","v":241.22675045096904},{"$f":"'Levelized Cost Summary'!AY6","v":246.53373896089042}]
["Natural Gas","NG CCCT (1x1 w/DF)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC8","v":183.32329882681694},{"$f":"'Levelized Cost Summary'!AD8","v":187.58539179124369},{"$f":"'Levelized Cost Summary'!AE8","v":191.76473241757932},{"$f":"'Levelized Cost Summary'!AF8","v":196.03633022960017},{"$f":"'Levelized Cost Summary'!AG8","v":200.40216586314156},{"$f":"'Levelized Cost Summary'!AH8","v":204.81101351213067},{"$f":"'Levelized Cost Summary'!AI8","v":209.31685580939757},{"$f":"'Levelized Cost Summary'!AJ8","v":213.92182663720425},{"$f":"'Levelized Cost Summary'!AK8","v":218.62810682322277},{"$f":"'Levelized Cost Summary'!AL8","v":223.43792517333372},{"$f":"'Levelized Cost Summary'!AM8","v":228.35355952714707},{"$f":"'Levelized Cost Summary'!AN8","v":233.3773378367442},{"$f":"'Levelized Cost Summary'!AO8","v":238.51163926915268},{"$f":"'Levelized Cost Summary'!AP8","v":243.75889533307401},{"$f":"'Levelized Cost Summary'!AQ8","v":249.12159103040159},{"$f":"'Levelized Cost Summary'!AR8","v":254.60226603307058},{"$f":"'Levelized Cost Summary'!AS8","v":260.20351588579808},{"$f":"'Levelized Cost Summary'!AT8","v":265.92799323528556},{"$f":"'Levelized Cost Summary'!AU8","v":271.77840908646203},{"$f":"'Levelized Cost Summary'!AV8","v":277.7575340863641},{"$f":"'Levelized Cost Summary'!AW8","v":283.86819983626401},{"$f":"'Levelized Cost Summary'!AX8","v":290.11330023266191},{"$f":"'Levelized Cost Summary'!AY8","v":296.49579283778036}]
["Nuclear","Small Modular Reactor",null,0,{"$f":"'Levelized Cost Summary'!E9","v":123.42362054157678},{"$f":"'Levelized Cost Summary'!F9","v":125.6400678223942},{"$f":"'Levelized Cost Summary'!G9","v":127.76692847036539},{"$f":"'Levelized Cost Summary'!H9","v":129.92578700318504},{"$f":"'Levelized Cost Summary'!I9","v":132.11813883102906},{"$f":"'Levelized Cost Summary'!J9","v":134.30632571187132},{"$f":"'Levelized Cost Summary'!K9","v":136.52790146778904},{"$f":"'Levelized Cost Summary'!L9","v":138.78206110002844},{"$f":"'Levelized Cost Summary'!M9","v":141.06912771914241},{"$f":"'Levelized Cost Summary'!N9","v":143.01914544287331},{"$f":"'Levelized Cost Summary'!O9","v":152.18066948827411},{"$f":"'Levelized Cost Summary'!P9","v":157.9667535090866},{"$f":"'Levelized Cost Summary'!Q9","v":167.67913411227838},{"$f":"'Levelized Cost Summary'!R9","v":170.01506202865255},{"$f":"'Levelized Cost Summary'!S9","v":172.34491017708308},{"$f":"'Levelized Cost Summary'!T9","v":174.6666395901577},{"$f":"'Levelized Cost Summary'!U9","v":176.97513244081694},{"$f":"'Levelized Cost Summary'!V9","v":179.26629246140618},{"$f":"'Levelized Cost Summary'!W9","v":181.53547956096472},{"$f":"'Levelized Cost Summary'!X9","v":183.77810023483005},{"$f":"'Levelized Cost Summary'!Y9","v":185.98879044846967},{"$f":"'Levelized Cost Summary'!Z9","v":188.16186104906791},{"$f":"'Levelized Cost Summary'!AA9","v":190.29127563928739},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wind","NW Wind On System",null,0,{"$f":"'Levelized Cost Summary'!E10","v":44.808985938322863},{"$f":"'Levelized Cost Summary'!F10","v":43.645660965487522},{"$f":"'Levelized Cost Summary'!G10","v":42.351248474471163},{"$f":"'Levelized Cost Summary'!H10","v":40.981288694943196},{"$f":"'Levelized Cost Summary'!I10","v":38.455376989167291},{"$f":"'Levelized Cost Summary'!J10","v":35.881561361714084},{"$f":"'Levelized Cost Summary'!K10","v":33.274869493464678},{"$f":"'Levelized Cost Summary'!L10","v":30.635088449499367},{"$f":"'Levelized Cost Summary'!M10","v":30.677357471281692},{"$f":"'Levelized Cost Summary'!N10","v":30.182825825372174},{"$f":"'Levelized Cost Summary'!O10","v":42.062865146116536},{"$f":"'Levelized Cost Summary'!P10","v":48.076007690632494},{"$f":"'Levelized Cost Summary'!Q10","v":60.801768801473642},{"$f":"'Levelized Cost Summary'!R10","v":60.767767296478013},{"$f":"'Levelized Cost Summary'!S10","v":60.674957711836676},{"$f":"'Levelized Cost Summary'!T10","v":60.518614586659467},{"$f":"'Levelized Cost Summary'!U10","v":60.293681278057889},{"$f":"'Levelized Cost Summary'!V10","v":59.994737152354055},{"$f":"'Levelized Cost Summary'!W10","v":59.615971251087281},{"$f":"'Levelized Cost Summary'!X10","v":59.151154028740095},{"$f":"'Levelized Cost Summary'!Y10","v":58.593607024492655},{"$f":"'Levelized Cost Summary'!Z10","v":57.936170314809516},{"$f":"'Levelized Cost Summary'!AA10","v":57.17116758764643},null,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",null,0,{"$f":"'Levelized Cost Summary'!E11","v":49.230375147012445},{"$f":"'Levelized Cost Summary'!F11","v":48.225880650999365},{"$f":"'Levelized Cost Summary'!G11","v":47.089239270015185},{"$f":"'Levelized Cost Summary'!H11","v":45.881738491964541},{"$f":"'Levelized Cost Summary'!I11","v":43.441298773353658},{"$f":"'Levelized Cost Summary'!J11","v":40.951955543172865},{"$f":"'Levelized Cost Summary'!K11","v":38.430387547463411},{"$f":"'Levelized Cost Summary'!L11","v":35.876409922466429},{"$f":"'Levelized Cost Summary'!M11","v":36.042561295038887},{"$f":"'Levelized Cost Summary'!N11","v":35.687612922049226},{"$f":"'Levelized Cost Summary'!O11","v":47.711267413014752},{"$f":"'Levelized Cost Summary'!P11","v":53.872267070152624},{"$f":"'Levelized Cost Summary'!Q11","v":66.750211196279935},{"$f":"'Levelized Cost Summary'!R11","v":66.872946210221798},{"$f":"'Levelized Cost Summary'!S11","v":66.941574716249463},{"$f":"'Levelized Cost Summary'!T11","v":66.951558866697539},{"$f":"'Levelized Cost Summary'!U11","v":66.898035334541234},{"$f":"'Levelized Cost Summary'!V11","v":66.775787054470001},{"$f":"'Levelized Cost Summary'!W11","v":66.579217837931395},{"$f":"'Levelized Cost Summary'!X11","v":66.302324656073196},{"$f":"'Levelized Cost Summary'!Y11","v":65.938668074136132},{"$f":"'Levelized Cost Summary'!Z11","v":65.481340526720217},{"$f":"'Levelized Cost Summary'!AA11","v":64.922932270376165},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wind","Wind Montana",null,0,{"$f":"'Levelized Cost Summary'!E12","v":34.637505919817016},{"$f":"'Levelized Cost Summary'!F12","v":33.717392367760439},{"$f":"'Levelized Cost Summary'!G12","v":32.68946872628905},{"$f":"'Levelized Cost Summary'!H12","v":31.602195383154513},{"$f":"'Levelized Cost Summary'!I12","v":29.522212136246207},{"$f":"'Levelized Cost Summary'!J12","v":27.400543985769417},{"$f":"'Levelized Cost Summary'!K12","v":25.250379378016202},{"$f":"'Levelized Cost Summary'!L12","v":23.07148946216569},{"$f":"'Levelized Cost Summary'!M12","v":23.077574526091063},{"$f":"'Levelized Cost Summary'!N12","v":22.661366086814606},{"$f":"'Levelized Cost Summary'!O12","v":34.631285600130802},{"$f":"'Levelized Cost Summary'!P12","v":40.746729662261288},{"$f":"'Levelized Cost Summary'!Q12","v":53.588018022369702},{"$f":"'Levelized Cost Summary'!R12","v":53.68375114823381},{"$f":"'Levelized Cost Summary'!S12","v":53.73587184629023},{"$f":"'Levelized Cost Summary'!T12","v":53.740718273509309},{"$f":"'Levelized Cost Summary'!U12","v":53.694374064344203},{"$f":"'Levelized Cost Summary'!V12","v":53.592638085528904},{"$f":"'Levelized Cost Summary'!W12","v":53.43100397387385},{"$f":"'Levelized Cost Summary'!X12","v":53.204637826874105},{"$f":"'Levelized Cost Summary'!Y12","v":52.908354404608467},{"$f":"'Levelized Cost Summary'!Z12","v":52.536591590832792},{"$f":"'Levelized Cost Summary'!AA12","v":52.083382983860091},null,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","Off Shore Wind (share)",null,0,{"$f":"'Levelized Cost Summary'!E13","v":128.27477932132945},{"$f":"'Levelized Cost Summary'!F13","v":126.09674008801613},{"$f":"'Levelized Cost Summary'!G13","v":124.41987348393539},{"$f":"'Levelized Cost Summary'!H13","v":123.1952398739468},{"$f":"'Levelized Cost Summary'!I13","v":122.30512885654335},{"$f":"'Levelized Cost Summary'!J13","v":121.63315267159105},{"$f":"'Levelized Cost Summary'!K13","v":121.16721467529588},{"$f":"'Levelized Cost Summary'!L13","v":120.87004436130501},{"$f":"'Levelized Cost Summary'!M13","v":121.30539132832925},{"$f":"'Levelized Cost Summary'!N13","v":121.1866745413914},{"$f":"'Levelized Cost Summary'!O13","v":132.8439422368547},{"$f":"'Levelized Cost Summary'!P13","v":139.05900122556065},{"$f":"'Levelized Cost Summary'!Q13","v":151.68727428070795},{"$f":"'Levelized Cost Summary'!R13","v":152.35367823521952},{"$f":"'Levelized Cost Summary'!S13","v":153.031047100899},{"$f":"'Levelized Cost Summary'!T13","v":153.70893482299925},{"$f":"'Levelized Cost Summary'!U13","v":154.37733084701475},{"$f":"'Levelized Cost Summary'!V13","v":155.02646310858842},{"$f":"'Levelized Cost Summary'!W13","v":155.64663658150786},{"$f":"'Levelized Cost Summary'!X13","v":156.22809796881992},{"$f":"'Levelized Cost Summary'!Y13","v":156.76091904989019},{"$f":"'Levelized Cost Summary'!Z13","v":157.23489326552723},{"$f":"'Levelized Cost Summary'!AA13","v":157.63944154534607},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar","New Residential Solar",null,0,{"$f":"MIN('Levelized Cost Summary'!E14,'Levelized Cost Summary'!E27)","v":145.60156147837293},{"$f":"MIN('Levelized Cost Summary'!F14,'Levelized Cost Summary'!F27)","v":147.93419063180869},{"$f":"MIN('Levelized Cost Summary'!G14,'Levelized Cost Summary'!G27)","v":150.23333568773643},{"$f":"MIN('Levelized Cost Summary'!H14,'Levelized Cost Summary'!H27)","v":152.66339970515989},{"$f":"MIN('Levelized Cost Summary'!I14,'Levelized Cost Summary'!I27)","v":155.23608202701462},{"$f":"MIN('Levelized Cost Summary'!J14,'Levelized Cost Summary'!J27)","v":157.91697653093988},{"$f":"MIN('Levelized Cost Summary'!K14,'Levelized Cost Summary'!K27)","v":160.76539303948769},{"$f":"MIN('Levelized Cost Summary'!L14,'Levelized Cost Summary'!L27)","v":163.79604370438966},{"$f":"MIN('Levelized Cost Summary'!M14,'Levelized Cost Summary'!M27)","v":167.06321376210585},{"$f":"MIN('Levelized Cost Summary'!N14,'Levelized Cost Summary'!N27)","v":170.02613664671736},{"$f":"MIN('Levelized Cost Summary'!O14,'Levelized Cost Summary'!O27)","v":187.50185814946525},{"$f":"MIN('Levelized Cost Summary'!P14,'Levelized Cost Summary'!P27)","v":205.61106817816622},{"$f":"MIN('Levelized Cost Summary'!Q14,'Levelized Cost Summary'!Q27)","v":322.95330444703126},{"$f":"MIN('Levelized Cost Summary'!R14,'Levelized Cost Summary'!R27)","v":329.02795927202072},{"$f":"MIN('Levelized Cost Summary'!S14,'Levelized Cost Summary'!S27)","v":335.1952372032336},{"$f":"MIN('Levelized Cost Summary'!T14,'Levelized Cost Summary'!T27)","v":341.4548268067756},{"$f":"MIN('Levelized Cost Summary'!U14,'Levelized Cost Summary'!U27)","v":347.80625059103266},{"$f":"MIN('Levelized Cost Summary'!V14,'Levelized Cost Summary'!V27)","v":354.2488490866769},{"$f":"MIN('Levelized Cost Summary'!W14,'Levelized Cost Summary'!W27)","v":360.78176446403955},{"$f":"MIN('Levelized Cost Summary'!X14,'Levelized Cost Summary'!X27)","v":367.40392288259926},{"$f":"MIN('Levelized Cost Summary'!Y14,'Levelized Cost Summary'!Y27)","v":374.11401547724483},{"$f":"MIN('Levelized Cost Summary'!Z14,'Levelized Cost Summary'!Z27)","v":380.91047787993188},{"$f":"MIN('Levelized Cost Summary'!AA14,'Levelized Cost Summary'!AA27)","v":387.79146816741394},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Storage","New Residential 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,null,0,{"$f":"MIN('Levelized Cost Summary'!AC15,'Levelized Cost Summary'!AC28)","v":255.33106739677854},{"$f":"MIN('Levelized Cost Summary'!AD15,'Levelized Cost Summary'!AD28)","v":259.37290410038923},{"$f":"MIN('Levelized Cost Summary'!AE15,'Levelized Cost Summary'!AE28)","v":263.64635682927849},{"$f":"MIN('Levelized Cost Summary'!AF15,'Levelized Cost Summary'!AF28)","v":268.3196098997571},{"$f":"MIN('Levelized Cost Summary'!AG15,'Levelized Cost Summary'!AG28)","v":273.19393197783813},{"$f":"MIN('Levelized Cost Summary'!AH15,'Levelized Cost Summary'!AH28)","v":278.21042889398103},{"$f":"MIN('Levelized Cost Summary'!AI15,'Levelized Cost Summary'!AI28)","v":283.3956268610944},{"$f":"MIN('Levelized Cost Summary'!AJ15,'Levelized Cost Summary'!AJ28)","v":288.75171280685663},{"$f":"MIN('Levelized Cost Summary'!AK15,'Levelized Cost Summary'!AK28)","v":294.26998144671768},{"$f":"MIN('Levelized Cost Summary'!AL15,'Levelized Cost Summary'!AL28)","v":298.44078740043835},{"$f":"MIN('Levelized Cost Summary'!AM15,'Levelized Cost Summary'!AM28)","v":316.83505113692632},{"$f":"MIN('Levelized Cost Summary'!AN15,'Levelized Cost Summary'!AN28)","v":335.8394971246243},{"$f":"MIN('Levelized Cost Summary'!AO15,'Levelized Cost Summary'!AO28)","v":452.63868769788814},{"$f":"MIN('Levelized Cost Summary'!AP15,'Levelized Cost Summary'!AP28)","v":459.84892497320209},{"$f":"MIN('Levelized Cost Summary'!AQ15,'Levelized Cost Summary'!AQ28)","v":467.08938016963589},{"$f":"MIN('Levelized Cost Summary'!AR15,'Levelized Cost Summary'!AR28)","v":474.35268586329437},{"$f":"MIN('Levelized Cost Summary'!AS15,'Levelized Cost Summary'!AS28)","v":481.63085589965448},{"$f":"MIN('Levelized Cost Summary'!AT15,'Levelized Cost Summary'!AT28)","v":488.91513014149166},{"$f":"MIN('Levelized Cost Summary'!AU15,'Levelized Cost Summary'!AU28)","v":496.19591339855981},{"$f":"MIN('Levelized Cost Summary'!AV15,'Levelized Cost Summary'!AV28)","v":503.46270977250026},{"$f":"MIN('Levelized Cost Summary'!AW15,'Levelized Cost Summary'!AW28)","v":510.70405196876214},{"$f":"MIN('Levelized Cost Summary'!AX15,'Levelized Cost Summary'!AX28)","v":517.90742531711237},{"$f":"MIN('Levelized Cost Summary'!AY15,'Levelized Cost Summary'!AY28)","v":525.05918600239477}]
["Solar","Existing Residential Solar",null,0,{"$f":"MIN('Levelized Cost Summary'!E16,'Levelized Cost Summary'!E29)","v":157.27838138409012},{"$f":"MIN('Levelized Cost Summary'!F16,'Levelized Cost Summary'!F29)","v":159.86733712095472},{"$f":"MIN('Levelized Cost Summary'!G16,'Levelized Cost Summary'!G29)","v":162.41428755858183},{"$f":"MIN('Levelized Cost Summary'!H16,'Levelized Cost Summary'!H29)","v":165.09733232863783},{"$f":"MIN('Levelized Cost Summary'!I16,'Levelized Cost Summary'!I29)","v":167.92827917774616},{"$f":"MIN('Levelized Cost Summary'!J16,'Levelized Cost Summary'!J29)","v":170.86860853246549},{"$f":"MIN('Levelized Cost Summary'!K16,'Levelized Cost Summary'!K29)","v":173.98179369808562},{"$f":"MIN('Levelized Cost Summary'!L16,'Levelized Cost Summary'!L29)","v":177.28265695888757},{"$f":"MIN('Levelized Cost Summary'!M16,'Levelized Cost Summary'!M29)","v":180.82875842659925},{"$f":"MIN('Levelized Cost Summary'!N16,'Levelized Cost Summary'!N29)","v":184.0764050733728},{"$f":"MIN('Levelized Cost Summary'!O16,'Levelized Cost Summary'!O29)","v":203.14202611656995},{"$f":"MIN('Levelized Cost Summary'!P16,'Levelized Cost Summary'!P29)","v":222.90086438665853},{"$f":"MIN('Levelized Cost Summary'!Q16,'Levelized Cost Summary'!Q29)","v":350.8014580474993},{"$f":"MIN('Levelized Cost Summary'!R16,'Levelized Cost Summary'!R29)","v":357.45230616616294},{"$f":"MIN('Levelized Cost Summary'!S16,'Levelized Cost Summary'!S29)","v":364.20774673734246},{"$f":"MIN('Levelized Cost Summary'!T16,'Levelized Cost Summary'!T29)","v":371.06771785758889},{"$f":"MIN('Levelized Cost Summary'!U16,'Levelized Cost Summary'!U29)","v":378.03199675142054},{"$f":"MIN('Levelized Cost Summary'!V16,'Levelized Cost Summary'!V29)","v":385.10018399148856},{"$f":"MIN('Levelized Cost Summary'!W16,'Levelized Cost Summary'!W29)","v":392.27168722761672},{"$f":"MIN('Levelized Cost Summary'!X16,'Levelized Cost Summary'!X29)","v":399.54570365025506},{"$f":"MIN('Levelized Cost Summary'!Y16,'Levelized Cost Summary'!Y29)","v":406.92120109308723},{"$f":"MIN('Levelized Cost Summary'!Z16,'Levelized Cost Summary'!Z29)","v":414.39689767369856},{"$f":"MIN('Levelized Cost Summary'!AA16,'Levelized Cost Summary'!AA29)","v":421.97123986246004},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Storage","Existing Residential 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,null,0,{"$f":"MIN('Levelized Cost Summary'!AC17,'Levelized Cost Summary'!AC30)","v":270.57901224128233},{"$f":"MIN('Levelized Cost Summary'!AD17,'Levelized Cost Summary'!AD30)","v":274.9710697586458},{"$f":"MIN('Levelized Cost Summary'!AE17,'Levelized Cost Summary'!AE30)","v":279.59099092621659},{"$f":"MIN('Levelized Cost Summary'!AF17,'Levelized Cost Summary'!AF30)","v":284.61840839733418},{"$f":"MIN('Levelized Cost Summary'!AG17,'Levelized Cost Summary'!AG30)","v":289.85476211210403},{"$f":"MIN('Levelized Cost Summary'!AH17,'Levelized Cost Summary'!AH30)","v":295.2377973777929},{"$f":"MIN('Levelized Cost Summary'!AI17,'Levelized Cost Summary'!AI30)","v":300.79759748074389},{"$f":"MIN('Levelized Cost Summary'!AJ17,'Levelized Cost Summary'!AJ30)","v":306.53652681555241},{"$f":"MIN('Levelized Cost Summary'!AK17,'Levelized Cost Summary'!AK30)","v":312.44606135174843},{"$f":"MIN('Levelized Cost Summary'!AL17,'Levelized Cost Summary'!AL30)","v":317.01674135635693},{"$f":"MIN('Levelized Cost Summary'!AM17,'Levelized Cost Summary'!AM30)","v":336.91451642668341},{"$f":"MIN('Levelized Cost Summary'!AN17,'Levelized Cost Summary'!AN30)","v":357.47972364941893},{"$f":"MIN('Levelized Cost Summary'!AO17,'Levelized Cost Summary'!AO30)","v":483.3732389226825},{"$f":"MIN('Levelized Cost Summary'!AP17,'Levelized Cost Summary'!AP30)","v":491.25962631483412},{"$f":"MIN('Levelized Cost Summary'!AQ17,'Levelized Cost Summary'!AQ30)","v":499.19111694884623},{"$f":"MIN('Levelized Cost Summary'!AR17,'Levelized Cost Summary'!AR30)","v":507.16066085733343},{"$f":"MIN('Levelized Cost Summary'!AS17,'Levelized Cost Summary'!AS30)","v":515.16060634811072},{"$f":"MIN('Levelized Cost Summary'!AT17,'Levelized Cost Summary'!AT30)","v":523.18253510044156},{"$f":"MIN('Levelized Cost Summary'!AU17,'Levelized Cost Summary'!AU30)","v":531.21720126886487},{"$f":"MIN('Levelized Cost Summary'!AV17,'Levelized Cost Summary'!AV30)","v":539.25446597398604},{"$f":"MIN('Levelized Cost Summary'!AW17,'Levelized Cost Summary'!AW30)","v":547.28322680458359},{"$f":"MIN('Levelized Cost Summary'!AX17,'Levelized Cost Summary'!AX30)","v":555.29134199949726},{"$f":"MIN('Levelized Cost Summary'!AY17,'Levelized Cost Summary'!AY30)","v":563.26554884902066}]
["Solar","Commercial Solar",null,0,{"$f":"MIN('Levelized Cost Summary'!E18,'Levelized Cost Summary'!E31)","v":123.08201688529327},{"$f":"MIN('Levelized Cost Summary'!F18,'Levelized Cost Summary'!F31)","v":124.32248551951014},{"$f":"MIN('Levelized Cost Summary'!G18,'Levelized Cost Summary'!G31)","v":125.48567323998029},{"$f":"MIN('Levelized Cost Summary'!H18,'Levelized Cost Summary'!H31)","v":126.70569190268843},{"$f":"MIN('Levelized Cost Summary'!I18,'Levelized Cost Summary'!I31)","v":127.98571740786463},{"$f":"MIN('Levelized Cost Summary'!J18,'Levelized Cost Summary'!J31)","v":129.2904994344029},{"$f":"MIN('Levelized Cost Summary'!K18,'Levelized Cost Summary'!K31)","v":130.661765087503},{"$f":"MIN('Levelized Cost Summary'!L18,'Levelized Cost Summary'!L31)","v":132.10341799956399},{"$f":"MIN('Levelized Cost Summary'!M18,'Levelized Cost Summary'!M31)","v":134.42178837677244},{"$f":"MIN('Levelized Cost Summary'!N18,'Levelized Cost Summary'!N31)","v":136.49431163836255},{"$f":"MIN('Levelized Cost Summary'!O18,'Levelized Cost Summary'!O31)","v":148.21010834394573},{"$f":"MIN('Levelized Cost Summary'!P18,'Levelized Cost Summary'!P31)","v":160.29870157684016},{"$f":"MIN('Levelized Cost Summary'!Q18,'Levelized Cost Summary'!Q31)","v":185.96549759396757},{"$f":"MIN('Levelized Cost Summary'!R18,'Levelized Cost Summary'!R31)","v":188.90738331291138},{"$f":"MIN('Levelized Cost Summary'!S18,'Levelized Cost Summary'!S31)","v":191.88103211590391},{"$f":"MIN('Levelized Cost Summary'!T18,'Levelized Cost Summary'!T31)","v":194.88549367619862},{"$f":"MIN('Levelized Cost Summary'!U18,'Levelized Cost Summary'!U31)","v":197.91968447540714},{"$f":"MIN('Levelized Cost Summary'!V18,'Levelized Cost Summary'!V31)","v":200.98238244409708},{"$f":"MIN('Levelized Cost Summary'!W18,'Levelized Cost Summary'!W31)","v":204.07221585748317},{"$f":"MIN('Levelized Cost Summary'!X18,'Levelized Cost Summary'!X31)","v":207.18765141752115},{"$f":"MIN('Levelized Cost Summary'!Y18,'Levelized Cost Summary'!Y31)","v":210.32698144450643},{"$f":"MIN('Levelized Cost Summary'!Z18,'Levelized Cost Summary'!Z31)","v":213.48831013047959},{"$f":"MIN('Levelized Cost Summary'!AA18,'Levelized Cost Summary'!AA31)","v":216.66953877722113},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Storage","Commercial 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,null,0,{"$f":"MIN('Levelized Cost Summary'!AC19,'Levelized Cost Summary'!AC32)","v":311.6639144562937},{"$f":"MIN('Levelized Cost Summary'!AD19,'Levelized Cost Summary'!AD32)","v":317.85000974435673},{"$f":"MIN('Levelized Cost Summary'!AE19,'Levelized Cost Summary'!AE32)","v":324.10389837321674},{"$f":"MIN('Levelized Cost Summary'!AF19,'Levelized Cost Summary'!AF32)","v":330.68247005583868},{"$f":"MIN('Levelized Cost Summary'!AG19,'Levelized Cost Summary'!AG32)","v":337.46545686868188},{"$f":"MIN('Levelized Cost Summary'!AH19,'Levelized Cost Summary'!AH32)","v":344.37405958124253},{"$f":"MIN('Levelized Cost Summary'!AI19,'Levelized Cost Summary'!AI32)","v":351.47181748112894},{"$f":"MIN('Levelized Cost Summary'!AJ19,'Levelized Cost Summary'!AJ32)","v":358.76146877828228},{"$f":"MIN('Levelized Cost Summary'!AK19,'Levelized Cost Summary'!AK32)","v":366.24160359301624},{"$f":"MIN('Levelized Cost Summary'!AL19,'Levelized Cost Summary'!AL32)","v":373.17383990974287},{"$f":"MIN('Levelized Cost Summary'!AM19,'Levelized Cost Summary'!AM32)","v":395.13629346432566},{"$f":"MIN('Levelized Cost Summary'!AN19,'Levelized Cost Summary'!AN32)","v":417.85818182050178},{"$f":"MIN('Levelized Cost Summary'!AO19,'Levelized Cost Summary'!AO32)","v":468.74698269885289},{"$f":"MIN('Levelized Cost Summary'!AP19,'Levelized Cost Summary'!AP32)","v":477.71905689137446},{"$f":"MIN('Levelized Cost Summary'!AQ19,'Levelized Cost Summary'!AQ32)","v":486.82628301412905},{"$f":"MIN('Levelized Cost Summary'!AR19,'Levelized Cost Summary'!AR32)","v":496.06784978838618},{"$f":"MIN('Levelized Cost Summary'!AS19,'Levelized Cost Summary'!AS32)","v":505.44262319525586},{"$f":"MIN('Levelized Cost Summary'!AT19,'Levelized Cost Summary'!AT32)","v":514.94915650973257},{"$f":"MIN('Levelized Cost Summary'!AU19,'Levelized Cost Summary'!AU32)","v":524.58566226303515},{"$f":"MIN('Levelized Cost Summary'!AV19,'Levelized Cost Summary'!AV32)","v":534.34998200120117},{"$f":"MIN('Levelized Cost Summary'!AW19,'Levelized Cost Summary'!AW32)","v":544.23955368746886},{"$f":"MIN('Levelized Cost Summary'!AX19,'Levelized Cost Summary'!AX32)","v":554.25137655901472},{"$f":"MIN('Levelized Cost Summary'!AY19,'Levelized Cost Summary'!AY32)","v":564.38197325209819}]
["Solar","Solar Photovoltaic Fixed Array (5 MW AC)",null,0,{"$f":"MIN('Levelized Cost Summary'!E20,'Levelized Cost Summary'!E33)","v":64.436474067867323},{"$f":"MIN('Levelized Cost Summary'!F20,'Levelized Cost Summary'!F33)","v":62.72232916279485},{"$f":"MIN('Levelized Cost Summary'!G20,'Levelized Cost Summary'!G33)","v":60.920910811966756},{"$f":"MIN('Levelized Cost Summary'!H20,'Levelized Cost Summary'!H33)","v":57.713246937122179},{"$f":"MIN('Levelized Cost Summary'!I20,'Levelized Cost Summary'!I33)","v":54.415834544783202},{"$f":"MIN('Levelized Cost Summary'!J20,'Levelized Cost Summary'!J33)","v":51.038617141823615},{"$f":"MIN('Levelized Cost Summary'!K20,'Levelized Cost Summary'!K33)","v":47.603662663240982},{"$f":"MIN('Levelized Cost Summary'!L20,'Levelized Cost Summary'!L33)","v":44.110456865492637},{"$f":"MIN('Levelized Cost Summary'!M20,'Levelized Cost Summary'!M33)","v":44.19135353433721},{"$f":"MIN('Levelized Cost Summary'!N20,'Levelized Cost Summary'!N33)","v":43.950131329751969},{"$f":"MIN('Levelized Cost Summary'!O20,'Levelized Cost Summary'!O33)","v":55.112845319609249},{"$f":"MIN('Levelized Cost Summary'!P20,'Levelized Cost Summary'!P33)","v":58.045347692722309},{"$f":"MIN('Levelized Cost Summary'!Q20,'Levelized Cost Summary'!Q33)","v":65.288693890568993},{"$f":"MIN('Levelized Cost Summary'!R20,'Levelized Cost Summary'!R33)","v":65.483801223859942},{"$f":"MIN('Levelized Cost Summary'!S20,'Levelized Cost Summary'!S33)","v":65.646447404658176},{"$f":"MIN('Levelized Cost Summary'!T20,'Levelized Cost Summary'!T33)","v":65.774005534399947},{"$f":"MIN('Levelized Cost Summary'!U20,'Levelized Cost Summary'!U33)","v":65.863674125503536},{"$f":"MIN('Levelized Cost Summary'!V20,'Levelized Cost Summary'!V33)","v":65.912456460393216},{"$f":"MIN('Levelized Cost Summary'!W20,'Levelized Cost Summary'!W33)","v":65.91714688904446},{"$f":"MIN('Levelized Cost Summary'!X20,'Levelized Cost Summary'!X33)","v":65.874316097195162},{"$f":"MIN('Levelized Cost Summary'!Y20,'Levelized Cost Summary'!Y33)","v":65.780295357091134},{"$f":"MIN('Levelized Cost Summary'!Z20,'Levelized Cost Summary'!Z33)","v":65.631159840617087},{"$f":"MIN('Levelized Cost Summary'!AA20,'Levelized Cost Summary'!AA33)","v":65.422710479713601},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Storage","5MW/20MWh Lith-Ion 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,null,0,{"$f":"MIN('Levelized Cost Summary'!AC21,'Levelized Cost Summary'!AC34)","v":176.65248840425812},{"$f":"MIN('Levelized Cost Summary'!AD21,'Levelized Cost Summary'!AD34)","v":170.45880162646577},{"$f":"MIN('Levelized Cost Summary'!AE21,'Levelized Cost Summary'!AE34)","v":166.64723220673102},{"$f":"MIN('Levelized Cost Summary'!AF21,'Levelized Cost Summary'!AF34)","v":164.36278795308647},{"$f":"MIN('Levelized Cost Summary'!AG21,'Levelized Cost Summary'!AG34)","v":162.51121758468389},{"$f":"MIN('Levelized Cost Summary'!AH21,'Levelized Cost Summary'!AH34)","v":159.87171420189202},{"$f":"MIN('Levelized Cost Summary'!AI21,'Levelized Cost Summary'!AI34)","v":158.30512400062912},{"$f":"MIN('Levelized Cost Summary'!AJ21,'Levelized Cost Summary'!AJ34)","v":156.60854131759231},{"$f":"MIN('Levelized Cost Summary'!AK21,'Levelized Cost Summary'!AK34)","v":157.98458871164243},{"$f":"MIN('Levelized Cost Summary'!AL21,'Levelized Cost Summary'!AL34)","v":159.11510116757543},{"$f":"MIN('Levelized Cost Summary'!AM21,'Levelized Cost Summary'!AM34)","v":167.56308922103528},{"$f":"MIN('Levelized Cost Summary'!AN21,'Levelized Cost Summary'!AN34)","v":176.10578786102047},{"$f":"MIN('Levelized Cost Summary'!AO21,'Levelized Cost Summary'!AO34)","v":196.22450583200589},{"$f":"MIN('Levelized Cost Summary'!AP21,'Levelized Cost Summary'!AP34)","v":197.49918186518067},{"$f":"MIN('Levelized Cost Summary'!AQ21,'Levelized Cost Summary'!AQ34)","v":198.72885740690558},{"$f":"MIN('Levelized Cost Summary'!AR21,'Levelized Cost Summary'!AR34)","v":199.91031578056521},{"$f":"MIN('Levelized Cost Summary'!AS21,'Levelized Cost Summary'!AS34)","v":201.04034433585468},{"$f":"MIN('Levelized Cost Summary'!AT21,'Levelized Cost Summary'!AT34)","v":202.11557525031316},{"$f":"MIN('Levelized Cost Summary'!AU21,'Levelized Cost Summary'!AU34)","v":203.1324774715381},{"$f":"MIN('Levelized Cost Summary'!AV21,'Levelized Cost Summary'!AV34)","v":204.08734830886436},{"$f":"MIN('Levelized Cost Summary'!AW21,'Levelized Cost Summary'!AW34)","v":204.97630443249682},{"$f":"MIN('Levelized Cost Summary'!AX21,'Levelized Cost Summary'!AX34)","v":205.79527182919327},{"$f":"MIN('Levelized Cost Summary'!AY21,'Levelized Cost Summary'!AY34)","v":206.53997582287539}]
["Solar","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,0,{"$f":"MIN('Levelized Cost Summary'!E22,'Levelized Cost Summary'!E35)","v":38.000020464403825},{"$f":"MIN('Levelized Cost Summary'!F22,'Levelized Cost Summary'!F35)","v":35.801491361790653},{"$f":"MIN('Levelized Cost Summary'!G22,'Levelized Cost Summary'!G35)","v":33.506432662021012},{"$f":"MIN('Levelized Cost Summary'!H22,'Levelized Cost Summary'!H35)","v":31.17297496082573},{"$f":"MIN('Levelized Cost Summary'!I22,'Levelized Cost Summary'!I35)","v":28.459568647282691},{"$f":"MIN('Levelized Cost Summary'!J22,'Levelized Cost Summary'!J35)","v":25.713164907602433},{"$f":"MIN('Levelized Cost Summary'!K22,'Levelized Cost Summary'!K35)","v":22.949237477832121},{"$f":"MIN('Levelized Cost Summary'!L22,'Levelized Cost Summary'!L35)","v":20.168639070102142},{"$f":"MIN('Levelized Cost Summary'!M22,'Levelized Cost Summary'!M35)","v":20.101119680662631},{"$f":"MIN('Levelized Cost Summary'!N22,'Levelized Cost Summary'!N35)","v":19.778507206876334},{"$f":"MIN('Levelized Cost Summary'!O22,'Levelized Cost Summary'!O35)","v":31.130630626254757},{"$f":"MIN('Levelized Cost Summary'!P22,'Levelized Cost Summary'!P35)","v":36.981792684705496},{"$f":"MIN('Levelized Cost Summary'!Q22,'Levelized Cost Summary'!Q35)","v":43.811254717185356},{"$f":"MIN('Levelized Cost Summary'!R22,'Levelized Cost Summary'!R35)","v":43.964912962241478},{"$f":"MIN('Levelized Cost Summary'!S22,'Levelized Cost Summary'!S35)","v":44.092670255081828},{"$f":"MIN('Levelized Cost Summary'!T22,'Levelized Cost Summary'!T35)","v":44.192350743437395},{"$f":"MIN('Levelized Cost Summary'!U22,'Levelized Cost Summary'!U35)","v":44.261627934971727},{"$f":"MIN('Levelized Cost Summary'!V22,'Levelized Cost Summary'!V35)","v":44.298009472597414},{"$f":"MIN('Levelized Cost Summary'!W22,'Levelized Cost Summary'!W35)","v":44.29882530658351},{"$f":"MIN('Levelized Cost Summary'!X22,'Levelized Cost Summary'!X35)","v":44.26121494993135},{"$f":"MIN('Levelized Cost Summary'!Y22,'Levelized Cost Summary'!Y35)","v":44.182113892692918},{"$f":"MIN('Levelized Cost Summary'!Z22,'Levelized Cost Summary'!Z35)","v":44.058239145139915},{"$f":"MIN('Levelized Cost Summary'!AA22,'Levelized Cost Summary'!AA35)","v":43.88607352681958},null,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)",null,0,{"$f":"E21","v":38.000020464403825},{"$f":"F21","v":35.801491361790653},33.506432662021012,31.17297496082573,28.459568647282691,25.713164907602433,22.949237477832121,20.168639070102142,20.101119680662631,19.778507206876334,31.130630626254757,36.981792684705496,43.811254717185356,43.964912962241478,44.092670255081828,44.192350743437395,44.261627934971727,44.298009472597414,44.29882530658351,44.26121494993135,44.182113892692918,44.058239145139915,43.88607352681958,null,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 (50 MW AC)",null,0,{"$f":"E21","v":38.000020464403825},{"$f":"F21","v":35.801491361790653},33.506432662021012,31.17297496082573,28.459568647282691,25.713164907602433,22.949237477832121,20.168639070102142,20.101119680662631,19.778507206876334,31.130630626254757,36.981792684705496,43.811254717185356,43.964912962241478,44.092670255081828,44.192350743437395,44.261627934971727,44.298009472597414,44.29882530658351,44.26121494993135,44.182113892692918,44.058239145139915,43.88607352681958,null,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 Axies Tracking (100 MW AC)",null,0,{"$f":"MIN('Levelized Cost Summary'!E23,'Levelized Cost Summary'!E36)","v":41.580927666010936},{"$f":"MIN('Levelized Cost Summary'!F23,'Levelized Cost Summary'!F36)","v":39.572176150843219},{"$f":"MIN('Levelized Cost Summary'!G23,'Levelized Cost Summary'!G36)","v":37.465596108595193},{"$f":"MIN('Levelized Cost Summary'!H23,'Levelized Cost Summary'!H36)","v":35.324009041286203},{"$f":"MIN('Levelized Cost Summary'!I23,'Levelized Cost Summary'!I36)","v":32.779123889251558},{"$f":"MIN('Levelized Cost Summary'!J23,'Levelized Cost Summary'!J36)","v":30.200364026908389},{"$f":"MIN('Levelized Cost Summary'!K23,'Levelized Cost Summary'!K36)","v":27.604630617934667},{"$f":"MIN('Levelized Cost Summary'!L23,'Levelized Cost Summary'!L36)","v":24.992712989771071},{"$f":"MIN('Levelized Cost Summary'!M23,'Levelized Cost Summary'!M36)","v":25.045466171436765},{"$f":"MIN('Levelized Cost Summary'!N23,'Levelized Cost Summary'!N36)","v":24.860057661046383},{"$f":"MIN('Levelized Cost Summary'!O23,'Levelized Cost Summary'!O36)","v":36.321334205023717},{"$f":"MIN('Levelized Cost Summary'!P23,'Levelized Cost Summary'!P36)","v":42.300979854328467},{"$f":"MIN('Levelized Cost Summary'!Q23,'Levelized Cost Summary'!Q36)","v":48.473058495853415},{"$f":"MIN('Levelized Cost Summary'!R23,'Levelized Cost Summary'!R36)","v":48.761241084199554},{"$f":"MIN('Levelized Cost Summary'!S23,'Levelized Cost Summary'!S36)","v":49.027875663117179},{"$f":"MIN('Levelized Cost Summary'!T23,'Levelized Cost Summary'!T36)","v":49.270967693528924},{"$f":"MIN('Levelized Cost Summary'!U23,'Levelized Cost Summary'!U36)","v":49.488382801843393},{"$f":"MIN('Levelized Cost Summary'!V23,'Levelized Cost Summary'!V36)","v":49.677831454227402},{"$f":"MIN('Levelized Cost Summary'!W23,'Levelized Cost Summary'!W36)","v":49.836857832332825},{"$f":"MIN('Levelized Cost Summary'!X23,'Levelized Cost Summary'!X36)","v":49.962827905320196},{"$f":"MIN('Levelized Cost Summary'!Y23,'Levelized Cost Summary'!Y36)","v":50.052916639845542},{"$f":"MIN('Levelized Cost Summary'!Z23,'Levelized Cost Summary'!Z36)","v":50.10409428677891},{"$f":"MIN('Levelized Cost Summary'!AA23,'Levelized Cost Summary'!AA36)","v":50.113111675928359},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Storage","100 MW/400 MWh Lithium-ion with solar",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"MIN('Levelized Cost Summary'!AC24,'Levelized Cost Summary'!AC37)","v":148.95975823760458},{"$f":"MIN('Levelized Cost Summary'!AD24,'Levelized Cost Summary'!AD37)","v":144.10083209593051},{"$f":"MIN('Levelized Cost Summary'!AE24,'Levelized Cost Summary'!AE37)","v":141.11856658130159},{"$f":"MIN('Levelized Cost Summary'!AF24,'Levelized Cost Summary'!AF37)","v":139.34053705125177},{"$f":"MIN('Levelized Cost Summary'!AG24,'Levelized Cost Summary'!AG37)","v":137.92196222797782},{"$f":"MIN('Levelized Cost Summary'!AH24,'Levelized Cost Summary'!AH37)","v":135.93486575581989},{"$f":"MIN('Levelized Cost Summary'!AI24,'Levelized Cost Summary'!AI37)","v":134.80109383468556},{"$f":"MIN('Levelized Cost Summary'!AJ24,'Levelized Cost Summary'!AJ37)","v":133.59879058196825},{"$f":"MIN('Levelized Cost Summary'!AK24,'Levelized Cost Summary'!AK37)","v":134.75731649825298},{"$f":"MIN('Levelized Cost Summary'!AL24,'Levelized Cost Summary'!AL37)","v":135.34803543909428},{"$f":"MIN('Levelized Cost Summary'!AM24,'Levelized Cost Summary'!AM37)","v":141.44841098427693},{"$f":"MIN('Levelized Cost Summary'!AN24,'Levelized Cost Summary'!AN37)","v":147.58574295265373},{"$f":"MIN('Levelized Cost Summary'!AO24,'Levelized Cost Summary'!AO37)","v":162.45310558623046},{"$f":"MIN('Levelized Cost Summary'!AP24,'Levelized Cost Summary'!AP37)","v":163.00880923040719},{"$f":"MIN('Levelized Cost Summary'!AQ24,'Levelized Cost Summary'!AQ37)","v":163.48761211255959},{"$f":"MIN('Levelized Cost Summary'!AR24,'Levelized Cost Summary'!AR37)","v":163.88416564453547},{"$f":"MIN('Levelized Cost Summary'!AS24,'Levelized Cost Summary'!AS37)","v":164.19279487003479},{"$f":"MIN('Levelized Cost Summary'!AT24,'Levelized Cost Summary'!AT37)","v":164.40747815879155},{"$f":"MIN('Levelized Cost Summary'!AU24,'Levelized Cost Summary'!AU37)","v":164.52182444012746},{"$f":"MIN('Levelized Cost Summary'!AV24,'Levelized Cost Summary'!AV37)","v":164.5290490028944},{"$f":"MIN('Levelized Cost Summary'!AW24,'Levelized Cost Summary'!AW37)","v":164.42194734902409},{"$f":"MIN('Levelized Cost Summary'!AX24,'Levelized Cost Summary'!AX37)","v":164.1928668783525},{"$f":"MIN('Levelized Cost Summary'!AY24,'Levelized Cost Summary'!AY37)","v":163.83367735431847}]
["Storage","100 MW/200 MWh Lithium-ion with solar",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"MIN('Levelized Cost Summary'!AC25,'Levelized Cost Summary'!AC38)","v":89.249106867646759},{"$f":"MIN('Levelized Cost Summary'!AD25,'Levelized Cost Summary'!AD38)","v":87.638874026447553},{"$f":"MIN('Levelized Cost Summary'!AE25,'Levelized Cost Summary'!AE38)","v":86.122037365381487},{"$f":"MIN('Levelized Cost Summary'!AF25,'Levelized Cost Summary'!AF38)","v":85.861135751546229},{"$f":"MIN('Levelized Cost Summary'!AG25,'Levelized Cost Summary'!AG38)","v":85.675665844130734},{"$f":"MIN('Levelized Cost Summary'!AH25,'Levelized Cost Summary'!AH38)","v":84.974818753683707},{"$f":"MIN('Levelized Cost Summary'!AI25,'Levelized Cost Summary'!AI38)","v":85.167255879465074},{"$f":"MIN('Levelized Cost Summary'!AJ25,'Levelized Cost Summary'!AJ38)","v":84.972442104619674},{"$f":"MIN('Levelized Cost Summary'!AK25,'Levelized Cost Summary'!AK38)","v":85.705119867998761},{"$f":"MIN('Levelized Cost Summary'!AL25,'Levelized Cost Summary'!AL38)","v":86.108709384602108},{"$f":"MIN('Levelized Cost Summary'!AM25,'Levelized Cost Summary'!AM38)","v":90.085329986658124},{"$f":"MIN('Levelized Cost Summary'!AN25,'Levelized Cost Summary'!AN38)","v":94.089927874299065},{"$f":"MIN('Levelized Cost Summary'!AO25,'Levelized Cost Summary'!AO38)","v":103.75451956636127},{"$f":"MIN('Levelized Cost Summary'!AP25,'Levelized Cost Summary'!AP38)","v":104.15216965959439},{"$f":"MIN('Levelized Cost Summary'!AQ25,'Levelized Cost Summary'!AQ38)","v":104.50507631741731},{"$f":"MIN('Levelized Cost Summary'!AR25,'Levelized Cost Summary'!AR38)","v":104.81017926906381},{"$f":"MIN('Levelized Cost Summary'!AS25,'Levelized Cost Summary'!AS38)","v":105.06424248725016},{"$f":"MIN('Levelized Cost Summary'!AT25,'Levelized Cost Summary'!AT38)","v":105.26860334871962},{"$f":"MIN('Levelized Cost Summary'!AU25,'Levelized Cost Summary'!AU38)","v":105.41507582248516},{"$f":"MIN('Levelized Cost Summary'!AV25,'Levelized Cost Summary'!AV38)","v":105.49981927728427},{"$f":"MIN('Levelized Cost Summary'!AW25,'Levelized Cost Summary'!AW38)","v":105.51876266101726},{"$f":"MIN('Levelized Cost Summary'!AX25,'Levelized Cost Summary'!AX38)","v":105.46758605214404},{"$f":"MIN('Levelized Cost Summary'!AY25,'Levelized Cost Summary'!AY38)","v":105.34172042782393}]
["Storage","50 MW/200 MWh Lithium-ion with solar",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"MIN('Levelized Cost Summary'!AC26,'Levelized Cost Summary'!AC39)","v":50.502751842441683},{"$f":"MIN('Levelized Cost Summary'!AD26,'Levelized Cost Summary'!AD39)","v":49.663241170691066},{"$f":"MIN('Levelized Cost Summary'!AE26,'Levelized Cost Summary'!AE39)","v":48.890738919967873},{"$f":"MIN('Levelized Cost Summary'!AF26,'Levelized Cost Summary'!AF39)","v":48.766811535372909},{"$f":"MIN('Levelized Cost Summary'!AG26,'Levelized Cost Summary'!AG39)","v":48.685313075938154},{"$f":"MIN('Levelized Cost Summary'!AH26,'Levelized Cost Summary'!AH39)","v":48.350008123356631},{"$f":"MIN('Levelized Cost Summary'!AI26,'Levelized Cost Summary'!AI39)","v":48.472508020579056},{"$f":"MIN('Levelized Cost Summary'!AJ26,'Levelized Cost Summary'!AJ39)","v":48.400820417724589},{"$f":"MIN('Levelized Cost Summary'!AK26,'Levelized Cost Summary'!AK39)","v":48.79794787665459},{"$f":"MIN('Levelized Cost Summary'!AL26,'Levelized Cost Summary'!AL39)","v":48.885568158297374},{"$f":"MIN('Levelized Cost Summary'!AM26,'Levelized Cost Summary'!AM39)","v":50.747267330154969},{"$f":"MIN('Levelized Cost Summary'!AN26,'Levelized Cost Summary'!AN39)","v":52.60973251949639},{"$f":"MIN('Levelized Cost Summary'!AO26,'Levelized Cost Summary'!AO39)","v":57.288061842008389},{"$f":"MIN('Levelized Cost Summary'!AP26,'Levelized Cost Summary'!AP39)","v":57.317864080151281},{"$f":"MIN('Levelized Cost Summary'!AQ26,'Levelized Cost Summary'!AQ39)","v":57.309133731525492},{"$f":"MIN('Levelized Cost Summary'!AR26,'Levelized Cost Summary'!AR39)","v":57.25951756810997},{"$f":"MIN('Levelized Cost Summary'!AS26,'Levelized Cost Summary'!AS39)","v":57.166094035815718},{"$f":"MIN('Levelized Cost Summary'!AT26,'Levelized Cost Summary'!AT39)","v":57.028175803361322},{"$f":"MIN('Levelized Cost Summary'!AU26,'Levelized Cost Summary'!AU39)","v":56.840555759797866},{"$f":"MIN('Levelized Cost Summary'!AV26,'Levelized Cost Summary'!AV39)","v":56.599855433581602},{"$f":"MIN('Levelized Cost Summary'!AW26,'Levelized Cost Summary'!AW39)","v":56.302546043802984},{"$f":"MIN('Levelized Cost Summary'!AX26,'Levelized Cost Summary'!AX39)","v":55.944872746161707},{"$f":"MIN('Levelized Cost Summary'!AY26,'Levelized Cost Summary'!AY39)","v":55.522839394847608}]
["Storage","Distribution Scale 4hr Lithium-Ion",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC40","v":194.40685067042219},{"$f":"'Levelized Cost Summary'!AD40","v":186.56795890429714},{"$f":"'Levelized Cost Summary'!AE40","v":181.6306979179266},{"$f":"'Levelized Cost Summary'!AF40","v":178.56281583934108},{"$f":"'Levelized Cost Summary'!AG40","v":176.06877855435749},{"$f":"'Levelized Cost Summary'!AH40","v":172.72676604706163},{"$f":"'Levelized Cost Summary'!AI40","v":170.71938165200473},{"$f":"'Levelized Cost Summary'!AJ40","v":168.63372458841829},{"$f":"'Levelized Cost Summary'!AK40","v":170.1933395996374},{"$f":"'Levelized Cost Summary'!AL40","v":170.46673810459183},{"$f":"'Levelized Cost Summary'!AM40","v":226.06218496389431},{"$f":"'Levelized Cost Summary'!AN40","v":226.61013899340452},{"$f":"'Levelized Cost Summary'!AO40","v":227.03750163580426},{"$f":"'Levelized Cost Summary'!AP40","v":227.33640445923717},{"$f":"'Levelized Cost Summary'!AQ40","v":227.49854163928475},{"$f":"'Levelized Cost Summary'!AR40","v":227.51514478645723},{"$f":"'Levelized Cost Summary'!AS40","v":227.3769562440001},{"$f":"'Levelized Cost Summary'!AT40","v":227.07420075964495},{"$f":"'Levelized Cost Summary'!AU40","v":226.59655542873608},{"$f":"'Levelized Cost Summary'!AV40","v":225.93311779956491},{"$f":"'Levelized Cost Summary'!AW40","v":225.07237202476594},{"$f":"'Levelized Cost Summary'!AX40","v":224.00215293511459},{"$f":"'Levelized Cost Summary'!AY40","v":222.70960790416123}]
["Storage","Distribution Scale 8hr Lithium-Ion",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC41","v":349.03803558158819},{"$f":"'Levelized Cost Summary'!AD41","v":330.93572046608114},{"$f":"'Levelized Cost Summary'!AE41","v":321.22000016956628},{"$f":"'Levelized Cost Summary'!AF41","v":313.22599729619793},{"$f":"'Levelized Cost Summary'!AG41","v":306.68792493626489},{"$f":"'Levelized Cost Summary'!AH41","v":299.14920442959703},{"$f":"'Levelized Cost Summary'!AI41","v":292.83243158070934},{"$f":"'Levelized Cost Summary'!AJ41","v":287.42470909523473},{"$f":"'Levelized Cost Summary'!AK41","v":290.06501160908641},{"$f":"'Levelized Cost Summary'!AL41","v":290.53068686618167},{"$f":"'Levelized Cost Summary'!AM41","v":385.28332142992986},{"$f":"'Levelized Cost Summary'!AN41","v":386.21681243170559},{"$f":"'Levelized Cost Summary'!AO41","v":386.9447638109325},{"$f":"'Levelized Cost Summary'!AP41","v":387.45376515452807},{"$f":"'Levelized Cost Summary'!AQ41","v":387.72966061501671},{"$f":"'Levelized Cost Summary'!AR41","v":387.75750601085173},{"$f":"'Levelized Cost Summary'!AS41","v":387.52152331983194},{"$f":"'Levelized Cost Summary'!AT41","v":387.00505240139472},{"$f":"'Levelized Cost Summary'!AU41","v":386.19049977297703},{"$f":"'Levelized Cost Summary'!AV41","v":385.0592842544059},{"$f":"'Levelized Cost Summary'!AW41","v":383.59177928238256},{"$f":"'Levelized Cost Summary'!AX41","v":381.76725168431938},{"$f":"'Levelized Cost Summary'!AY41","v":379.5637966873137}]
["Storage","4hr Lithium-Ion",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC42","v":148.67017116402008},{"$f":"'Levelized Cost Summary'!AD42","v":142.66309456987418},{"$f":"'Levelized Cost Summary'!AE42","v":138.87925516300916},{"$f":"'Levelized Cost Summary'!AF42","v":136.52770893516333},{"$f":"'Levelized Cost Summary'!AG42","v":134.61539254882484},{"$f":"'Levelized Cost Summary'!AH42","v":132.05208383787433},{"$f":"'Levelized Cost Summary'!AI42","v":130.51118593475789},{"$f":"'Levelized Cost Summary'!AJ42","v":128.90950519044853},{"$f":"'Levelized Cost Summary'!AK42","v":130.10230596272794},{"$f":"'Levelized Cost Summary'!AL42","v":131.23376249060436},{"$f":"'Levelized Cost Summary'!AM42","v":174.85286501727944},{"$f":"'Levelized Cost Summary'!AN42","v":176.32803042652458},{"$f":"'Levelized Cost Summary'!AO42","v":177.78347432710754},{"$f":"'Levelized Cost Summary'!AP42","v":179.2176149925902},{"$f":"'Levelized Cost Summary'!AQ42","v":179.69657106655944},{"$f":"'Levelized Cost Summary'!AR42","v":180.08731087021681},{"$f":"'Levelized Cost Summary'!AS42","v":180.38425313225284},{"$f":"'Levelized Cost Summary'!AT42","v":180.58151813915731},{"$f":"'Levelized Cost Summary'!AU42","v":180.67291108395199},{"$f":"'Levelized Cost Summary'!AV42","v":180.65190442171215},{"$f":"'Levelized Cost Summary'!AW42","v":180.51161916988121},{"$f":"'Levelized Cost Summary'!AX42","v":180.2448050873935},{"$f":"'Levelized Cost Summary'!AY42","v":179.84381966242626}]
["Storage","8hr Lithium-Ion",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC43","v":266.94582704160314},{"$f":"'Levelized Cost Summary'!AD43","v":253.07481279659336},{"$f":"'Levelized Cost Summary'!AE43","v":245.63084840938618},{"$f":"'Levelized Cost Summary'!AF43","v":239.50497499200492},{"$f":"'Levelized Cost Summary'!AG43","v":234.49364791236303},{"$f":"'Levelized Cost Summary'!AH43","v":228.71329337689946},{"$f":"'Levelized Cost Summary'!AI43","v":223.867851666142},{"$f":"'Levelized Cost Summary'!AJ43","v":219.71752155275067},{"$f":"'Levelized Cost Summary'!AK43","v":221.73680942214477},{"$f":"'Levelized Cost Summary'!AL43","v":222.10807609395616},{"$f":"'Levelized Cost Summary'!AM43","v":294.7836060162785},{"$f":"'Levelized Cost Summary'!AN43","v":295.51662522063378},{"$f":"'Levelized Cost Summary'!AO43","v":296.09367630341762},{"$f":"'Levelized Cost Summary'!AP43","v":296.50457686083638},{"$f":"'Levelized Cost Summary'!AQ43","v":296.7385789287593},{"$f":"'Levelized Cost Summary'!AR43","v":296.78433646054879},{"$f":"'Levelized Cost Summary'!AS43","v":296.6298708295966},{"$f":"'Levelized Cost Summary'!AT43","v":296.2625342321673},{"$f":"'Levelized Cost Summary'!AU43","v":295.66897085812599},{"$f":"'Levelized Cost Summary'!AV43","v":294.83507568862751},{"$f":"'Levelized Cost Summary'!AW43","v":293.74595077082455},{"$f":"'Levelized Cost Summary'!AX43","v":292.38585880996317},{"$f":"'Levelized Cost Summary'!AY43","v":290.73817390901752}]
["Storage","16hr Lithium-Ion",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC44","v":503.49713879676909},{"$f":"'Levelized Cost Summary'!AD44","v":473.89824925003177},{"$f":"'Levelized Cost Summary'!AE44","v":459.13403490214006},{"$f":"'Levelized Cost Summary'!AF44","v":445.45950710568832},{"$f":"'Levelized Cost Summary'!AG44","v":434.25015863943946},{"$f":"'Levelized Cost Summary'!AH44","v":422.03571245494976},{"$f":"'Levelized Cost Summary'!AI44","v":410.58118312891008},{"$f":"'Levelized Cost Summary'!AJ44","v":401.33355427735466},{"$f":"'Levelized Cost Summary'!AK44","v":405.00581634097841},{"$f":"'Levelized Cost Summary'!AL44","v":405.68368510375626},{"$f":"'Levelized Cost Summary'!AM44","v":538.42655601057709},{"$f":"'Levelized Cost Summary'!AN44","v":539.76506665155523},{"$f":"'Levelized Cost Summary'!AO44","v":540.81868773600934},{"$f":"'Levelized Cost Summary'!AP44","v":541.56882090359488},{"$f":"'Levelized Cost Summary'!AQ44","v":541.99583481136335},{"$f":"'Levelized Cost Summary'!AR44","v":542.07900573371603},{"$f":"'Levelized Cost Summary'!AS44","v":541.79645455460945},{"$f":"'Levelized Cost Summary'!AT44","v":541.12507992481665},{"$f":"'Levelized Cost Summary'!AU44","v":540.04048734238529},{"$f":"'Levelized Cost Summary'!AV44","v":538.51691389889675},{"$f":"'Levelized Cost Summary'!AW44","v":536.52714841768613},{"$f":"'Levelized Cost Summary'!AX44","v":534.04244669244554},{"$f":"'Levelized Cost Summary'!AY44","v":531.03244151601393}]
["Storage","4 hr Vanadium Flow Battery",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC45","v":193.87338153278279},{"$f":"'Levelized Cost Summary'!AD45","v":191.35051892633948},{"$f":"'Levelized Cost Summary'!AE45","v":190.95956345198317},{"$f":"'Levelized Cost Summary'!AF45","v":190.73701717450572},{"$f":"'Levelized Cost Summary'!AG45","v":190.97979009422727},{"$f":"'Levelized Cost Summary'!AH45","v":191.36004162095779},{"$f":"'Levelized Cost Summary'!AI45","v":192.01994251278333},{"$f":"'Levelized Cost Summary'!AJ45","v":192.58757410750871},{"$f":"'Levelized Cost Summary'!AK45","v":193.27093882191502},{"$f":"'Levelized Cost Summary'!AL45","v":194.10301564258523},{"$f":"'Levelized Cost Summary'!AM45","v":236.60234478930334},{"$f":"'Levelized Cost Summary'!AN45","v":237.55654828929343},{"$f":"'Levelized Cost Summary'!AO45","v":239.01323317615234},{"$f":"'Levelized Cost Summary'!AP45","v":240.80363897225544},{"$f":"'Levelized Cost Summary'!AQ45","v":242.89380333385728},{"$f":"'Levelized Cost Summary'!AR45","v":245.34834383268185},{"$f":"'Levelized Cost Summary'!AS45","v":247.80062821622195},{"$f":"'Levelized Cost Summary'!AT45","v":250.25173344146435},{"$f":"'Levelized Cost Summary'!AU45","v":252.70282682979069},{"$f":"'Levelized Cost Summary'!AV45","v":255.15516666696482},{"$f":"'Levelized Cost Summary'!AW45","v":257.61010268466066},{"$f":"'Levelized Cost Summary'!AX45","v":260.06907642391428},{"$f":"'Levelized Cost Summary'!AY45","v":262.53362148125308}]
["Storage","4 hr Zinc Bromide Flow Battery",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC46","v":209.55604609407587},{"$f":"'Levelized Cost Summary'!AD46","v":207.03683978628354},{"$f":"'Levelized Cost Summary'!AE46","v":206.75933662432232},{"$f":"'Levelized Cost Summary'!AF46","v":206.66154030291941},{"$f":"'Levelized Cost Summary'!AG46","v":207.05538729926613},{"$f":"'Levelized Cost Summary'!AH46","v":207.59655054762493},{"$f":"'Levelized Cost Summary'!AI46","v":208.4345871197593},{"$f":"'Levelized Cost Summary'!AJ46","v":209.17888690204691},{"$f":"'Levelized Cost Summary'!AK46","v":210.04801432432058},{"$f":"'Levelized Cost Summary'!AL46","v":211.0766835245937},{"$f":"'Levelized Cost Summary'!AM46","v":255.87775581700802},{"$f":"'Levelized Cost Summary'!AN46","v":257.04159009828362},{"$f":"'Levelized Cost Summary'!AO46","v":258.73680455538891},{"$f":"'Levelized Cost Summary'!AP46","v":260.7862043837784},{"$f":"'Levelized Cost Summary'!AQ46","v":263.15419402140668},{"$f":"'Levelized Cost Summary'!AR46","v":265.90873207524163},{"$f":"'Levelized Cost Summary'!AS46","v":268.66477633564062},{"$f":"'Levelized Cost Summary'!AT46","v":271.4235433573769},{"$f":"'Levelized Cost Summary'!AU46","v":274.18634649375815},{"$f":"'Levelized Cost Summary'!AV46","v":276.95459656814882},{"$f":"'Levelized Cost Summary'!AW46","v":279.72980242196911},{"$f":"'Levelized Cost Summary'!AX46","v":282.51357133958874},{"$f":"'Levelized Cost Summary'!AY46","v":285.3076093509282}]
["Storage","100hr Iron Oxide",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC47","v":248.20849096348738},{"$f":"'Levelized Cost Summary'!AD47","v":249.68948595746994},{"$f":"'Levelized Cost Summary'!AE47","v":250.94091026879363},{"$f":"'Levelized Cost Summary'!AF47","v":252.21104484548701},{"$f":"'Levelized Cost Summary'!AG47","v":253.50021121593525},{"$f":"'Levelized Cost Summary'!AH47","v":254.73940686491224},{"$f":"'Levelized Cost Summary'!AI47","v":255.99909783613029},{"$f":"'Levelized Cost Summary'!AJ47","v":257.27972447018681},{"$f":"'Levelized Cost Summary'!AK47","v":258.58173677870366},{"$f":"'Levelized Cost Summary'!AL47","v":259.90559465706542},{"$f":"'Levelized Cost Summary'!AM47","v":353.05851049323439},{"$f":"'Levelized Cost Summary'!AN47","v":354.57069834248477},{"$f":"'Levelized Cost Summary'!AO47","v":356.10639636938356},{"$f":"'Levelized Cost Summary'!AP47","v":357.6661065754289},{"$f":"'Levelized Cost Summary'!AQ47","v":359.25034198240513},{"$f":"'Levelized Cost Summary'!AR47","v":360.85962687479235},{"$f":"'Levelized Cost Summary'!AS47","v":362.49449704750702},{"$f":"'Levelized Cost Summary'!AT47","v":364.15550005909665},{"$f":"'Levelized Cost Summary'!AU47","v":365.84319549050093},{"$f":"'Levelized Cost Summary'!AV47","v":367.55815520950682},{"$f":"'Levelized Cost Summary'!AW47","v":369.30096364102326},{"$f":"'Levelized Cost Summary'!AX47","v":371.07221804329942},{"$f":"'Levelized Cost Summary'!AY47","v":372.87252879022117}]
["Geothermal","Geothermal (Off System)",null,0,{"$f":"'Levelized Cost Summary'!E48","v":54.032105490266851},{"$f":"'Levelized Cost Summary'!F48","v":54.291537654149231},{"$f":"'Levelized Cost Summary'!G48","v":54.47113763669271},{"$f":"'Levelized Cost Summary'!H48","v":54.641052039768816},{"$f":"'Levelized Cost Summary'!I48","v":54.801460777330739},{"$f":"'Levelized Cost Summary'!J48","v":54.931743054146047},{"$f":"'Levelized Cost Summary'!K48","v":55.052158367234277},{"$f":"'Levelized Cost Summary'!L48","v":55.163028730149222},{"$f":"'Levelized Cost Summary'!M48","v":56.046266620894428},{"$f":"'Levelized Cost Summary'!N48","v":56.943356371171092},{"$f":"'Levelized Cost Summary'!O48","v":70.286341218356228},{"$f":"'Levelized Cost Summary'!P48","v":77.83793481171503},{"$f":"'Levelized Cost Summary'!Q48","v":92.181984888046316},{"$f":"'Levelized Cost Summary'!R48","v":93.850776344046722},{"$f":"'Levelized Cost Summary'!S48","v":95.550221546799605},{"$f":"'Levelized Cost Summary'!T48","v":97.280885102013414},{"$f":"'Levelized Cost Summary'!U48","v":99.043349611568004},{"$f":"'Levelized Cost Summary'!V48","v":100.83820873461585},{"$f":"'Levelized Cost Summary'!W48","v":102.66606740111246},{"$f":"'Levelized Cost Summary'!X48","v":104.52754202954988},{"$f":"'Levelized Cost Summary'!Y48","v":106.42326074896476},{"$f":"'Levelized Cost Summary'!Z48","v":108.35386362531086},{"$f":"'Levelized Cost Summary'!AA48","v":110.32000289229582},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hydrogen","Hydrogen Fuel Cell with 40 hrs Storage ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC49","v":995.50276517110149},{"$f":"'Levelized Cost Summary'!AD49","v":1018.6216085234369},{"$f":"'Levelized Cost Summary'!AE49","v":1041.3110170055063},{"$f":"'Levelized Cost Summary'!AF49","v":1064.5007306028758},{"$f":"'Levelized Cost Summary'!AG49","v":1088.2014488345228},{"$f":"'Levelized Cost Summary'!AH49","v":1112.1418807088821},{"$f":"'Levelized Cost Summary'!AI49","v":1136.6090020844779},{"$f":"'Levelized Cost Summary'!AJ49","v":1161.6144001303364},{"$f":"'Levelized Cost Summary'!AK49","v":1187.1699169332037},{"$f":"'Levelized Cost Summary'!AL49","v":1213.2876551057343},{"$f":"'Levelized Cost Summary'!AM49","v":1239.9799835180606},{"$f":"'Levelized Cost Summary'!AN49","v":1267.259543155458},{"$f":"'Levelized Cost Summary'!AO49","v":1295.1392531048782},{"$f":"'Levelized Cost Summary'!AP49","v":1323.6323166731854},{"$f":"'Levelized Cost Summary'!AQ49","v":1352.7522276399948},{"$f":"'Levelized Cost Summary'!AR49","v":1382.5127766480753},{"$f":"'Levelized Cost Summary'!AS49","v":1412.9280577343329},{"$f":"'Levelized Cost Summary'!AT49","v":1444.0124750044877},{"$f":"'Levelized Cost Summary'!AU49","v":1475.7807494545871},{"$f":"'Levelized Cost Summary'!AV49","v":1508.2479259425879},{"$f":"'Levelized Cost Summary'!AW49","v":1541.4293803133251},{"$f":"'Levelized Cost Summary'!AX49","v":1575.3408266802176},{"$f":"'Levelized Cost Summary'!AY49","v":1609.9983248671822}]
["Ammonia","7F.04 CT Frame Greenfield + amonia + 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,null,0,{"$f":"'Levelized Cost Summary'!AC52","v":128.57599427003049},{"$f":"'Levelized Cost Summary'!AD52","v":131.57499584455451},{"$f":"'Levelized Cost Summary'!AE52","v":134.50839507290107},{"$f":"'Levelized Cost Summary'!AF52","v":137.50675803188949},{"$f":"'Levelized Cost Summary'!AG52","v":140.57149509027769},{"$f":"'Levelized Cost Summary'!AH52","v":143.66406798226382},{"$f":"'Levelized Cost Summary'!AI52","v":146.82467747787359},{"$f":"'Levelized Cost Summary'!AJ52","v":150.05482038238682},{"$f":"'Levelized Cost Summary'!AK52","v":153.35602643079935},{"$f":"'Levelized Cost Summary'!AL52","v":156.72985901227696},{"$f":"'Levelized Cost Summary'!AM52","v":160.177915910547},{"$f":"'Levelized Cost Summary'!AN52","v":163.70183006057903},{"$f":"'Levelized Cost Summary'!AO52","v":167.30327032191181},{"$f":"'Levelized Cost Summary'!AP52","v":170.98394226899384},{"$f":"'Levelized Cost Summary'!AQ52","v":174.74558899891164},{"$f":"'Levelized Cost Summary'!AR52","v":178.58999195688776},{"$f":"'Levelized Cost Summary'!AS52","v":182.51897177993925},{"$f":"'Levelized Cost Summary'!AT52","v":186.53438915909797},{"$f":"'Levelized Cost Summary'!AU52","v":190.63814572059809},{"$f":"'Levelized Cost Summary'!AV52","v":194.8321849264513},{"$f":"'Levelized Cost Summary'!AW52","v":199.11849299483313},{"$f":"'Levelized Cost Summary'!AX52","v":203.49909984071954},{"$f":"'Levelized Cost Summary'!AY52","v":207.97608003721538}]
["Storage","Liquid Air",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC53","v":172.75786661451298},{"$f":"'Levelized Cost Summary'!AD53","v":176.77916747435765},{"$f":"'Levelized Cost Summary'!AE53","v":180.7187205276488},{"$f":"'Levelized Cost Summary'!AF53","v":184.74534217892207},{"$f":"'Levelized Cost Summary'!AG53","v":188.86090948037807},{"$f":"'Levelized Cost Summary'!AH53","v":193.01584948894643},{"$f":"'Levelized Cost Summary'!AI53","v":197.26219817770323},{"$f":"'Levelized Cost Summary'!AJ53","v":201.60196653761267},{"$f":"'Levelized Cost Summary'!AK53","v":206.03720980144021},{"$f":"'Levelized Cost Summary'!AL53","v":210.57002841707185},{"$f":"'Levelized Cost Summary'!AM53","v":290.63365725491172},{"$f":"'Levelized Cost Summary'!AN53","v":297.02759771451969},{"$f":"'Levelized Cost Summary'!AO53","v":303.56220486423905},{"$f":"'Levelized Cost Summary'!AP53","v":310.24057337125225},{"$f":"'Levelized Cost Summary'!AQ53","v":317.06586598541998},{"$f":"'Levelized Cost Summary'!AR53","v":324.0413150370992},{"$f":"'Levelized Cost Summary'!AS53","v":331.17022396791532},{"$f":"'Levelized Cost Summary'!AT53","v":338.45596889520948},{"$f":"'Levelized Cost Summary'!AU53","v":345.90200021090408},{"$f":"'Levelized Cost Summary'!AV53","v":353.51184421554399},{"$f":"'Levelized Cost Summary'!AW53","v":361.28910478828601},{"$f":"'Levelized Cost Summary'!AX53","v":369.23746509362826},{"$f":"'Levelized Cost Summary'!AY53","v":377.3606893256881}]
["Storage","Pumped Hydro (8.5 hr/ 400 MW share)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC54","v":523.71784877804805},{"$f":"'Levelized Cost Summary'!AD54","v":536.00396083154681},{"$f":"'Levelized Cost Summary'!AE54","v":547.9680473355063},{"$f":"'Levelized Cost Summary'!AF54","v":560.19861537322129},{"$f":"'Levelized Cost Summary'!AG54","v":572.70156351813171},{"$f":"'Levelized Cost Summary'!AH54","v":585.30099791553096},{"$f":"'Levelized Cost Summary'!AI54","v":598.17761986967218},{"$f":"'Levelized Cost Summary'!AJ54","v":611.33752750680526},{"$f":"'Levelized Cost Summary'!AK54","v":624.78695311195474},{"$f":"'Levelized Cost Summary'!AL54","v":638.53226608041814},{"$f":"'Levelized Cost Summary'!AM54","v":652.57997593418725},{"$f":"'Levelized Cost Summary'!AN54","v":666.93673540473924},{"$f":"'Levelized Cost Summary'!AO54","v":681.60934358364341},{"$f":"'Levelized Cost Summary'!AP54","v":696.6047491424838},{"$f":"'Levelized Cost Summary'!AQ54","v":711.93005362361828},{"$f":"'Levelized Cost Summary'!AR54","v":727.59251480333819},{"$f":"'Levelized Cost Summary'!AS54","v":743.59955012901139},{"$f":"'Levelized Cost Summary'!AT54","v":759.95874023184933},{"$f":"'Levelized Cost Summary'!AU54","v":776.67783251694993},{"$f":"'Levelized Cost Summary'!AV54","v":793.76474483232334},{"$f":"'Levelized Cost Summary'!AW54","v":811.22756921863413},{"$f":"'Levelized Cost Summary'!AX54","v":829.07457574144428},{"$f":"'Levelized Cost Summary'!AY54","v":847.31421640775591}]
["Storage","Pumped Hydro (16 hr/ 100 MW)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC55","v":457.50896866832517},{"$f":"'Levelized Cost Summary'!AD55","v":468.23765475240981},{"$f":"'Levelized Cost Summary'!AE55","v":478.68829375393523},{"$f":"'Levelized Cost Summary'!AF55","v":489.37161396166192},{"$f":"'Levelized Cost Summary'!AG55","v":500.29275907504751},{"$f":"'Levelized Cost Summary'!AH55","v":511.29919977469876},{"$f":"'Levelized Cost Summary'!AI55","v":522.54778216974194},{"$f":"'Levelized Cost Summary'!AJ55","v":534.04383337747606},{"$f":"'Levelized Cost Summary'!AK55","v":545.79279771178039},{"$f":"'Levelized Cost Summary'!AL55","v":557.80023926143997},{"$f":"'Levelized Cost Summary'!AM55","v":570.0718445251913},{"$f":"'Levelized Cost Summary'!AN55","v":582.61342510474572},{"$f":"'Levelized Cost Summary'!AO55","v":595.43092045705009},{"$f":"'Levelized Cost Summary'!AP55","v":608.53040070710529},{"$f":"'Levelized Cost Summary'!AQ55","v":621.91806952266154},{"$f":"'Levelized Cost Summary'!AR55","v":635.60026705216012},{"$f":"'Levelized Cost Summary'!AS55","v":649.58347292730764},{"$f":"'Levelized Cost Summary'!AT55","v":663.8743093317081},{"$f":"'Levelized Cost Summary'!AU55","v":678.47954413700597},{"$f":"'Levelized Cost Summary'!AV55","v":693.40609410802006},{"$f":"'Levelized Cost Summary'!AW55","v":708.66102817839669},{"$f":"'Levelized Cost Summary'!AX55","v":724.25157079832138},{"$f":"'Levelized Cost Summary'!AY55","v":740.18510535588439}]
["Storage","Pumped Hydro (24 hr/ 100 MW)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC56","v":413.23901564773735},{"$f":"'Levelized Cost Summary'!AD56","v":422.92634331608161},{"$f":"'Levelized Cost Summary'!AE56","v":432.3650296955289},{"$f":"'Levelized Cost Summary'!AF56","v":442.01379700595118},{"$f":"'Levelized Cost Summary'!AG56","v":451.87728420732589},{"$f":"'Levelized Cost Summary'!AH56","v":461.81858445988712},{"$f":"'Levelized Cost Summary'!AI56","v":471.9785933180047},{"$f":"'Levelized Cost Summary'!AJ56","v":482.36212237100062},{"$f":"'Levelized Cost Summary'!AK56","v":492.97408906316286},{"$f":"'Levelized Cost Summary'!AL56","v":503.81951902255253},{"$f":"'Levelized Cost Summary'!AM56","v":514.90354844104866},{"$f":"'Levelized Cost Summary'!AN56","v":526.23142650675163},{"$f":"'Levelized Cost Summary'!AO56","v":537.80851788990014},{"$f":"'Levelized Cost Summary'!AP56","v":549.6403052834778},{"$f":"'Levelized Cost Summary'!AQ56","v":561.73239199971442},{"$f":"'Levelized Cost Summary'!AR56","v":574.09050462370806},{"$f":"'Levelized Cost Summary'!AS56","v":586.7204957254296},{"$f":"'Levelized Cost Summary'!AT56","v":599.62834663138904},{"$f":"'Levelized Cost Summary'!AU56","v":612.82017025727964},{"$f":"'Levelized Cost Summary'!AV56","v":626.3022140029401},{"$f":"'Levelized Cost Summary'!AW56","v":640.08086271100456},{"$f":"'Levelized Cost Summary'!AX56","v":654.16264169064686},{"$f":"'Levelized Cost Summary'!AY56","v":668.55421980784104}]
["Biomass","Wood Biomass",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC57","v":647.95374588897118},{"$f":"'Levelized Cost Summary'!AD57","v":663.14666961132605},{"$f":"'Levelized Cost Summary'!AE57","v":677.94715295929734},{"$f":"'Levelized Cost Summary'!AF57","v":693.07712846880099},{"$f":"'Levelized Cost Summary'!AG57","v":708.54387719631688},{"$f":"'Levelized Cost Summary'!AH57","v":724.13184249463529},{"$f":"'Levelized Cost Summary'!AI57","v":740.06274302951749},{"$f":"'Levelized Cost Summary'!AJ57","v":756.34412337616686},{"$f":"'Levelized Cost Summary'!AK57","v":772.98369409044267},{"$f":"'Levelized Cost Summary'!AL57","v":789.98933536043228},{"$f":"'Levelized Cost Summary'!AM57","v":807.36910073836168},{"$f":"'Levelized Cost Summary'!AN57","v":825.13122095460585},{"$f":"'Levelized Cost Summary'!AO57","v":843.28410781560694},{"$f":"'Levelized Cost Summary'!AP57","v":861.83635818755045},{"$f":"'Levelized Cost Summary'!AQ57","v":880.79675806767602},{"$f":"'Levelized Cost Summary'!AR57","v":900.1742867451652},{"$f":"'Levelized Cost Summary'!AS57","v":919.97812105355911},{"$f":"'Levelized Cost Summary'!AT57","v":940.21763971673749},{"$f":"'Levelized Cost Summary'!AU57","v":960.90242779050561},{"$f":"'Levelized Cost Summary'!AV57","v":982.04228120189691},{"$f":"'Levelized Cost Summary'!AW57","v":1003.647211388339},{"$f":"'Levelized Cost Summary'!AX57","v":1025.7274500388819},{"$f":"'Levelized Cost Summary'!AY57","v":1048.2934539397374}]
["Natural Gas","Rathdrum CT 2055 Uprates two unit operation",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC58","v":111.27686406047184},{"$f":"'Levelized Cost Summary'!AD58","v":113.88510212334883},{"$f":"'Levelized Cost Summary'!AE58","v":116.42666770501536},{"$f":"'Levelized Cost Summary'!AF58","v":119.02479420278387},{"$f":"'Levelized Cost Summary'!AG58","v":121.25771769841393},{"$f":"'Levelized Cost Summary'!AH58","v":123.47652432017259},{"$f":"'Levelized Cost Summary'!AI58","v":125.7165956568266},{"$f":"'Levelized Cost Summary'!AJ58","v":127.97658355761152},{"$f":"'Levelized Cost Summary'!AK58","v":123.24637530212038},{"$f":"'Levelized Cost Summary'!AL58","v":125.38732600551199},{"$f":"'Levelized Cost Summary'!AM58","v":127.53976952534015},{"$f":"'Levelized Cost Summary'!AN58","v":129.70157980267828},{"$f":"'Levelized Cost Summary'!AO58","v":131.87041679763087},{"$f":"'Levelized Cost Summary'!AP58","v":134.04370957711018},{"$f":"'Levelized Cost Summary'!AQ58","v":151.26232256913278},{"$f":"'Levelized Cost Summary'!AR58","v":154.59009366565371},{"$f":"'Levelized Cost Summary'!AS58","v":157.99107572629808},{"$f":"'Levelized Cost Summary'!AT58","v":161.4668793922767},{"$f":"'Levelized Cost Summary'!AU58","v":165.01915073890675},{"$f":"'Levelized Cost Summary'!AV58","v":168.64957205516274},{"$f":"'Levelized Cost Summary'!AW58","v":172.35986264037629},{"$f":"'Levelized Cost Summary'!AX58","v":176.15177961846453},{"$f":"'Levelized Cost Summary'!AY58","v":180.02711877007079}]
["Natural Gas","Rathdrum CT: Inlet Evaporation 2 unit operation",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"'Levelized Cost Summary'!AC59","v":25.796091786541393},{"$f":"'Levelized Cost Summary'!AD59","v":26.393572766616405},{"$f":"'Levelized Cost Summary'!AE59","v":26.98116085931596},{"$f":"'Levelized Cost Summary'!AF59","v":27.581671037530487},{"$f":"'Levelized Cost Summary'!AG59","v":28.118850710656094},{"$f":"'Levelized Cost Summary'!AH59","v":28.656262417014815},{"$f":"'Levelized Cost Summary'!AI59","v":29.200513336473332},{"$f":"'Levelized Cost Summary'!AJ59","v":29.75142540711775},{"$f":"'Levelized Cost Summary'!AK59","v":29.040879320420622},{"$f":"'Levelized Cost Summary'!AL59","v":29.576576068848901},{"$f":"'Levelized Cost Summary'!AM59","v":30.117616350101677},{"$f":"'Levelized Cost Summary'!AN59","v":30.66368735932101},{"$f":"'Levelized Cost Summary'!AO59","v":31.214439160709933},{"$f":"'Levelized Cost Summary'!AP59","v":31.769481662732453},{"$f":"'Levelized Cost Summary'!AQ59","v":35.049906619680335},{"$f":"'Levelized Cost Summary'!AR59","v":35.821004565313295},{"$f":"'Levelized Cost Summary'!AS59","v":36.609066665750184},{"$f":"'Levelized Cost Summary'!AT59","v":37.414466132396718},{"$f":"'Levelized Cost Summary'!AU59","v":38.237584387309433},{"$f":"'Levelized Cost Summary'!AV59","v":39.078811243830231},{"$f":"'Levelized Cost Summary'!AW59","v":39.938545091194491},{"$f":"'Levelized Cost Summary'!AX59","v":40.817193083200777},{"$f":"'Levelized Cost Summary'!AY59","v":41.715171331031215}]
[]
["Wind","Palouse Repower",null,0,{"$f":"E9","v":44.808985938322863},{"$f":"F9","v":43.645660965487522},42.351248474471163,40.981288694943196,38.455376989167291,35.881561361714084,33.274869493464678,30.635088449499367,30.677357471281692,30.182825825372174,42.062865146116536,48.076007690632494,60.801768801473642,60.767767296478013,60.674957711836676,60.518614586659467,60.293681278057889,59.994737152354055,59.615971251087281,59.151154028740095,58.593607024492655,57.936170314809516,57.17116758764643,null,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","Rattlesnake Repower",null,0,{"$f":"E9","v":44.808985938322863},{"$f":"F9","v":43.645660965487522},42.351248474471163,40.981288694943196,38.455376989167291,35.881561361714084,33.274869493464678,30.635088449499367,30.677357471281692,30.182825825372174,42.062865146116536,48.076007690632494,60.801768801473642,60.767767296478013,60.674957711836676,60.518614586659467,60.293681278057889,59.994737152354055,59.615971251087281,59.151154028740095,58.593607024492655,57.936170314809516,57.17116758764643,null,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","Lind Repower",null,0,{"$f":"E21","v":38.000020464403825},{"$f":"F21","v":35.801491361790653},33.506432662021012,31.17297496082573,28.459568647282691,25.713164907602433,22.949237477832121,20.168639070102142,20.101119680662631,19.778507206876334,31.130630626254757,36.981792684705496,43.811254717185356,43.964912962241478,44.092670255081828,44.192350743437395,44.261627934971727,44.298009472597414,44.29882530658351,44.26121494993135,44.182113892692918,44.058239145139915,43.88607352681958,null,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":"Solar PPA","index":7,"n_rows":523,"n_cols":25,"rows_kept":523,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[396,2,396,7],[439,2,439,7],[482,2,482,7],[4,2,4,7],[40,2,40,7],[358,2,358,7],[320,2,320,7],[277,2,277,7],[239,2,239,7],[196,2,196,7],[158,2,158,7],[117,2,117,7],[81,2,81,7]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[]
[]
[null,null,"New Residential Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"E6","v":8.6424979367249435},{"$f":"F6","v":8.6424979367249435},8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C5,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":150.23333568773643},{"$f":"E7","v":150.23333568773643},{"$f":"F7","v":150.23333568773643},150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643,150.23333568773643]
[null,null,"Revenue",null,{"$f":"E7*E6","v":1298.3912937085679},{"$f":"F7*F6","v":1298.3912937085679},1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679,1298.3912937085679]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":158.76886372805325},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":149.42817126650451},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":139.59107082730935},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129.19790953688511},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.27988707140187},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":106.81893982922148},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":108.27675549270886},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":109.74701467851236},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":111.22955931883271},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":112.72421836822279},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":114.23080730907569},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":115.74912764163592},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":117.2789663580912},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.82009540029195},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":120.37227110063225},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":121.93523360561375},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":123.5087062816017},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":125.09239510226807},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":126.68598801720343},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":128.28915430116643}]
[null,null,"Variable O&M",null,{"$f":"E6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E10:E12)","v":158.76886372805325},149.42817126650451,139.59107082730935,129.19790953688511,118.27988707140187,106.81893982922148,108.27675549270886,109.74701467851236,111.22955931883271,112.72421836822279,114.23080730907569,115.74912764163592,117.2789663580912,118.82009540029195,120.37227110063225,121.93523360561375,123.5087062816017,125.09239510226807,126.68598801720343,128.28915430116643]
[]
[null,null,"EBITDA",null,{"$f":"E8-E13","v":1139.6224299805147},1148.9631224420634,1158.8002228812586,1169.1933841716827,1180.1114066371661,1191.5723538793463,1190.1145382158591,1188.6442790300555,1187.1617343897351,1185.667075340345,1184.1604863994921,1182.6421660669321,1181.1123273504768,1179.5711983082761,1178.0190226079358,1176.4560601029541,1174.8825874269662,1173.2988986062999,1171.7053056913644,1170.1021394074014]
[null,null,"Before Tax Earnings",null,{"$f":"E15-E31-E23","v":-3534.9367663257058},{"$f":"F15-F31-F23","v":-6018.0586198747533},-3319.3708434257314,-1688.8291351972973,-1661.1835912896724,-428.85530164347978,791.52483952872558,809.69672812148428,828.93664938754705,849.30419186939139,870.86222554399046,893.67708207073247,917.81874494084082,943.36105007246465,970.38189742550935,998.96347424184887,1029.1924905498547,1061.1604276073019,1094.9637999937761,1130.7044321028002]
[null,null,"ITC",null,{"$f":"-$D20*INDEX('DATA (Nominal)'!$B$239:$BX$239,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9830.2271836809905}]
[null,null,"Federal Tax",null,{"$f":"E16*Federal_Tax_Rate-E17","v":-10572.563904609389},-1263.7923101736981,-697.06787711940353,-354.65411839143241,-348.84855417083122,-90.059613345130757,166.22021630103237,170.03631290551169,174.07669637138488,178.35388029257217,182.88106736423799,187.67218723485382,192.74193643757656,198.10582051521757,203.78019845935697,209.78232959078827,216.13042301546949,222.84368979753339,229.94239799869297,237.44793074158804]
[]
[null,{"$f":"IRR(D20:Y20,0.1)","v":7.500001388707811E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$58:$BX$58,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$11/1000*1000000*(1+AFUDC!$C$11)","v":-24575.567959202475},{"$f":"E15-E18","v":11712.186334589904},{"$f":"F15-F18","v":2412.7554326157615},1855.8681000006623,1523.8475025631151,1528.9599608079973,1281.6319672244772,1023.8943219148267,1018.6079661245437,1013.0850380183502,1007.3131950477729,1001.2794190352541,994.96997883207825,988.37039091290023,981.46537779305845,974.23882414857883,966.67373051216578,958.75216441149678,950.45520880876643,941.76290769267143,932.65420866581337,{"$f":"D20*-0.3","v":7372.6703877607424}]
[null,{"$f":"IRR(D21:Y21,0.1)","v":0.10738112197607852},"ROE",{"$f":"-D36","v":-2883.292388210974},{"$f":"E20-E23-E25-E32-E17","v":248.8917164680297},253.27933248876002,257.89457660551886,262.77552520708673,267.88798345196892,273.23614939778497,268.17466361747069,262.88830782718759,257.36537972099421,251.59353675041672,245.5597607378981,239.25032053472216,232.65073261554414,225.74571949570236,218.51916585122274,210.95407221480968,203.03250611414069,194.73555051141034,186.04324939531534,176.93455036845728,{"$f":"Y20","v":7372.6703877607424}]
[]
[null,null,"Interest",null,{"$f":"D26*Debt_Rate","v":496.71264324179964},482.46725741374405,467.43837536514542,451.58290480387387,434.85538336173232,417.20784824027299,398.58969868713342,378.94755090857115,358.225085002188,336.3628834709537,313.29826085550161,288.96508399619961,263.29358240963597,236.21014823581137,207.63712518242642,177.49258586110528,145.6900968771115,112.13847099899805,76.741505697588352,39.39770730460112]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D35)","v":755.71965829735609},{"$f":"-PMT(Debt_Rate,20,$D35)","v":755.71965829735609},755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609,755.71965829735609]
[null,null,"Sinking Fund",null,{"$f":"E24-E23","v":259.00701505555645},{"$f":"F24-F23","v":273.25240088361204},288.28128293221067,304.13675349348222,320.86427493562377,338.5118100570831,357.12995961022267,376.77210738878495,397.4945732951681,419.35677482640239,442.42139744185448,466.75457430115648,492.42607588772012,519.50951006154469,548.08253311492967,578.22707243625086,610.02956142024459,643.58118729835803,678.97815259976778,716.32195099275498]
[null,null,"Mortgage Balance",{"$f":"D35","v":9031.1389680327211},{"$f":"D26-E25","v":8772.1319529771645},{"$f":"E26-F25","v":8498.8795520935528},{"$f":"F26-G25","v":8210.5982691613426},7906.4615156678601,7585.5972407322361,7247.0854306751526,6889.95547106493,6513.1833636761448,6115.6887903809766,5696.3320155545744,5253.9106181127199,4787.156043811563,4294.7299679238431,3775.2204578622986,3227.1379247473687,2648.9108523111181,2038.8812908908735,1395.3001035925154,716.32195099274759,-7.3896444519050419E-12]
[]
[null,null,"Book Depr",null,{"$f":"-$D20/20","v":1228.7783979601238},{"$f":"-$D20/20","v":1228.7783979601238},{"$f":"-$D20/20","v":1228.7783979601238},1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E28:E28)","v":1228.7783979601238},{"$f":"SUM($E28:F28)","v":2457.5567959202476},{"$f":"SUM($E28:G28)","v":3686.3351938803717},{"$f":"SUM($E28:H28)","v":4915.1135918404952},{"$f":"SUM($E28:I28)","v":6143.8919898006188},{"$f":"SUM($E28:J28)","v":7372.6703877607424},{"$f":"SUM($E28:K28)","v":8601.448785720866},{"$f":"SUM($E28:L28)","v":9830.2271836809905},{"$f":"SUM($E28:M28)","v":11059.005581641115},{"$f":"SUM($E28:N28)","v":12287.783979601239},{"$f":"SUM($E28:O28)","v":13516.562377561364},{"$f":"SUM($E28:P28)","v":14745.340775521488},{"$f":"SUM($E28:Q28)","v":15974.119173481613},{"$f":"SUM($E28:R28)","v":17202.897571441736},{"$f":"SUM($E28:S28)","v":18431.675969401858},{"$f":"SUM($E28:T28)","v":19660.454367361981},{"$f":"SUM($E28:U28)","v":20889.232765322104},{"$f":"SUM($E28:V28)","v":22118.011163282226},{"$f":"SUM($E28:W28)","v":23346.789561242349},{"$f":"SUM($E28:X28)","v":24575.567959202472}]
[null,null,"End Year Book Value",null,{"$f":"-$D20-E29","v":23346.789561242353},22118.011163282226,20889.232765322104,{"$f":"-$D20-H29","v":19660.454367361981},{"$f":"-$D20-I29","v":18431.675969401855},17202.897571441732,15974.119173481609,14745.340775521485,13516.56237756136,12287.783979601236,11059.005581641111,9830.2271836809869,8601.4487857208624,7372.6703877607397,6143.891989800617,4915.1135918404943,3686.3351938803717,2457.556795920249,1228.7783979601263,0]
[null,null,"Tax Dep",null,{"$f":"-$D20*Assumptions!J$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4177.8465530644207},{"$f":"-$D20*Assumptions!K$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6684.554484903073},{"$f":"-$D20*Assumptions!L$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4010.7326909418443},{"$f":"-$D20*Assumptions!M$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2406.4396145651062},{"$f":"-$D20*Assumptions!N$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2406.4396145651062},{"$f":"-$D20*Assumptions!O$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1203.2198072825531},{"$f":"-$D20*Assumptions!P$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!Q$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!R$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!S$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!T$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!U$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!V$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!W$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!X$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!Y$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!Z$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!AA$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!AB$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!AC$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E31*Federal_Tax_Rate","v":877.34777614352834},{"$f":"F31*Federal_Tax_Rate","v":1403.7564418296454},842.2538650977873,505.35231905867226,505.35231905867226,252.67615952933613,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E32:X32)","v":3559.0743958467538},{"$f":"D33/D37","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E17:X17)","v":9102.062207112027},{"$f":"D34/D37","v":0.37037037037037035}]
[null,{"$f":"Assumptions!F11","v":0.75800000000000001},"Debt",{"$f":"(D37-D33-D34)*$B35","v":9031.1389680327211},{"$f":"D35/D37","v":0.36748444565045973}]
[null,{"$f":"1-B35","v":0.24199999999999999},"Equity",{"$f":"(D37-D33-D34)*$B36","v":2883.292388210974},{"$f":"D36/D37","v":0.11732353014170348}]
[null,null,"Total",{"$f":"-D20","v":24575.567959202475}]
[null,null,"Check",{"$f":"SUM(D33:D36)-D37","v":0}]
[]
[]
[null,null,"New Residential Solar + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_New_Residential","v":150.23333568773643},{"$f":"E43","v":150.23333568773643},{"$f":"F43","v":150.23333568773643},{"$f":"G43","v":150.23333568773643},{"$f":"H43","v":150.23333568773643},{"$f":"I43","v":150.23333568773643},{"$f":"J43","v":150.23333568773643},{"$f":"K43","v":150.23333568773643},{"$f":"L43","v":150.23333568773643},{"$f":"M43","v":150.23333568773643},{"$f":"N43","v":150.23333568773643},{"$f":"O43","v":150.23333568773643},{"$f":"P43","v":150.23333568773643},{"$f":"Q43","v":150.23333568773643},{"$f":"R43","v":150.23333568773643},{"$f":"S43","v":150.23333568773643},{"$f":"T43","v":150.23333568773643},{"$f":"U43","v":150.23333568773643},{"$f":"V43","v":150.23333568773643},{"$f":"W43","v":150.23333568773643}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH($C41,'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":21.970529735773209},{"$f":"E44","v":21.970529735773209},21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209,21.970529735773209]
[null,null,"Revenue",null,{"$f":"E43*E42+E44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"F43*F42+F44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"G43*G42+G44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"H43*H42+H44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"I43*I42+I44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"J43*J42+J44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"K43*K42+K44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"L43*L42+L44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"M43*M42+M44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"N43*N42+N44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"O43*O42+O44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"P43*P42+P44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"Q43*Q42+Q44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"R43*R42+R44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"S43*S42+S44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"T43*T42+T44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"U43*U42+U44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"V43*V42+V44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"W43*W42+W44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068},{"$f":"X43*X42+X44*12*'Resource Options'!$E$12*1000","v":2903.1952048433068}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":127.0150909824426},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":119.54253701320361},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":111.67285666184749},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103.3583276295081},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":94.623909657121501},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":85.455151863377182},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":86.621404394167087},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":87.797611742809892},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":88.983647455066176},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":90.179374694578243},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":91.384645847260558},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":92.599302113308738},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":93.823173086472963},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":95.056076320233558},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":96.297816880505806},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":97.548186884491003},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":98.806965025281372},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":100.07391608181446},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101.34879041376274},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":102.63132344093316}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.00359282616375},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":369.83636010624622},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":363.95367468645526},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":359.55135317948412},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.32673748763727},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":351.91843948824726},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.26208121229485},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":358.48323612904693},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":361.67417501482919},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":364.83200932529991},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":367.95373804472325},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":371.03624413528894},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":374.07629088462471},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.07051814877053},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":380.01543848774992},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":382.90743319086113},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":385.74274818868008},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":388.5174898487403},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":391.22762065171821},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":393.86895474494145}]
[null,null,"Solar Variable O&M",null,{"$f":"E42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E42*E43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F42*F43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G42*G43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H42*H43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I42*I43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J42*J43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K42*K43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L42*L43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M42*M43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N42*N43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O42*O43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P42*P43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q42*Q43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R42*R43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S42*S43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T42*T43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U42*U43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V42*V43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W42*W43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X42*X43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E47:E50)","v":504.01868380860634},489.37889711944985,475.62653134830276,462.90968080899222,449.95064714475876,437.37359135162444,441.88348560646193,446.28084787185685,450.65782246989534,455.01138401987816,459.33838389198382,463.63554624859768,467.8994639710977,472.12659446900409,476.31325536825574,480.45562007535216,484.54971321396147,488.59140593055474,492.57641106548095,496.50027818587461]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$60:$BX$60,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$12)*0.5*'Resource Options'!$D$12/1000","v":10462.954467288147}]
[]
[null,null,"EBITDA",null,{"$f":"E45-E51","v":2399.1765210347003},2413.8163077238569,2427.5686734950041,2440.2855240343147,2453.2445576985479,2465.8216134916825,2461.311719236845,2456.9143569714497,2452.5373823734117,2448.1838208234285,2443.8568209513228,2439.5596585947092,2435.2957408722091,2431.0686103743028,2426.881949475051,2422.7395847679545,2418.6454916293451,2414.6037989127522,2410.6187937778259,2406.694926657432]
[null,null,"Before Tax Earnings",null,{"$f":"E54-E72-E62","v":-5475.2297441716109},-9659.2024605836377,-5116.0171108197446,-2374.1214579979546,-2332.9845161901139,-263.82735384736338,1789.877881567448,1818.568184905226,1849.0986975185358,1881.5725349765246,-14.839805880198355,-1011.9083011837579,-205.0929841857369,396.94890732122826,854.20345930911242,942.81008861923738,1036.5661841687966,1602.8227279379646,2174.4998278534113,2285.4757008422221]
[null,null,"ITC",null,{"$f":"-$D59*INDEX('DATA (Nominal)'!$B$240:$BX$240,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":16559.25174393881}]
[null,null,"Federal Tax",null,{"$f":"E55*Federal_Tax_Rate-E56","v":-17709.049990214848},{"$f":"F55*Federal_Tax_Rate-F56","v":-2028.4325167225638},{"$f":"G55*Federal_Tax_Rate-G56","v":-1074.3635932721463},{"$f":"H55*Federal_Tax_Rate-H56","v":-498.56550617957043},{"$f":"I55*Federal_Tax_Rate-I56","v":-489.92674839992389},{"$f":"J55*Federal_Tax_Rate-J56","v":-55.403744307946312},{"$f":"K55*Federal_Tax_Rate-K56","v":375.87435512916403},{"$f":"L55*Federal_Tax_Rate-L56","v":381.89931883009746},{"$f":"M55*Federal_Tax_Rate-M56","v":388.31072647889249},{"$f":"N55*Federal_Tax_Rate-N56","v":395.13023234507017},{"$f":"O55*Federal_Tax_Rate-O56","v":-3.1163592348416547},{"$f":"P55*Federal_Tax_Rate-P56","v":-212.50074324858915},{"$f":"Q55*Federal_Tax_Rate-Q56","v":-43.069526679004746},{"$f":"R55*Federal_Tax_Rate-R56","v":83.359270537457931},{"$f":"S55*Federal_Tax_Rate-S56","v":179.38272645491361},{"$f":"T55*Federal_Tax_Rate-T56","v":197.99011861003984},{"$f":"U55*Federal_Tax_Rate-U56","v":217.67889867544727},{"$f":"V55*Federal_Tax_Rate-V56","v":336.59277286697255},{"$f":"W55*Federal_Tax_Rate-W56","v":456.64496384921637},{"$f":"X55*Federal_Tax_Rate-X56","v":479.94989717686661}]
[]
[null,{"$f":"IRR(D59:Y59,0.1)","v":7.500000517130001E-2},"Free Cash Flow",{"$f":"SUM(D68:D69)","v":-41398.129359847022},{"$f":"E54-E57","v":20108.226511249548},4442.2488244464203,{"$f":"G54-G57","v":3501.9322667671504},2938.8510302138852,2943.1713060984716,2521.2253577996289,2085.4373641076809,{"$f":"L54-L57","v":2075.0150381413523},{"$f":"M54-M57","v":2064.2266558945194},2053.0535884783585,{"$f":"O54-O57-O52","v":-8015.9812871019831},{"$f":"P54-P57","v":2652.0604018432982},{"$f":"Q54-Q57","v":2478.3652675512139},2347.7093398368447,2247.4992230201374,2224.7494661579149,2200.9665929538978,2078.0110260457795,1953.9738299286096,1926.7450294805653,{"$f":"D59*-0.3","v":12419.438807954106}]
[null,{"$f":"IRR(D60:Y60,0.1)","v":0.13161799391710671},"ROE",{"$f":"-D77","v":-4856.9746777601522},{"$f":"E59-E62-E65-E73-E56","v":798.03379143710481},804.55991768486501,810.10781961937982,814.54525883438544,818.86553471897184,822.55859324633229,812.40960638058732,801.98728041425875,791.1988981674258,780.02583075126495,{"$f":"O59-O62-O65-O73-O56+O52","v":-192.12688133329357},{"$f":"P59-P62-P65-P73-P56","v":-211.24403318299755},-231.19965341908994,-252.0385036356962,-273.80785081114436,-296.55760767336687,-320.34048087738392,-345.21212742735617,-371.23131979952404,-398.46012024756828,{"$f":"Y59","v":12419.438807954106}]
[]
[null,null,"Interest",null,{"$f":"D66*Debt_Rate","v":836.72427403231711},812.72758242910436,787.41107278771494,760.70215511604908,732.52424697244157,702.79655388093579,671.43383766939701,638.34617206622374,603.43868485487587,566.61128584690391,963.95895163473642,889.09041073959952,810.10410009523025,726.77354236542055,638.85980396047137,546.11080994324993,448.26062125508128,345.0286721890634,236.11896592441454,{"$f":"W66*Debt_Rate","v":121.21922581521001}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D76)","v":1273.0277577270936},1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936,1273.0277577270936]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O52)*$B76","v":1052.1773920010398},{"$f":"-PMT(Debt_Rate,10,$O52)*$B76","v":1052.1773920010398},1052.1773920010398,1052.1773920010398,1052.1773920010398,1052.1773920010398,1052.1773920010398,1052.1773920010398,1052.1773920010398,1052.1773920010398]
[null,null,"Sinking Fund",null,{"$f":"E64+E63-E62","v":436.30348369477645},{"$f":"F64+F63-F62","v":460.3001752979892},{"$f":"G64+G63-G62","v":485.61668493937862},{"$f":"H64+H63-H62","v":512.32560261104447},{"$f":"I64+I63-I62","v":540.50351075465198},{"$f":"J64+J63-J62","v":570.23120384615777},{"$f":"K64+K63-K62","v":601.59392005769655},{"$f":"L64+L63-L62","v":634.68158566086981},{"$f":"M64+M63-M62","v":669.58907287221768},{"$f":"N64+N63-N62","v":706.41647188018965},{"$f":"O64+O63-O62","v":1361.2461980933972},{"$f":"P64+P63-P62","v":1436.1147389885341},{"$f":"Q64+Q63-Q62","v":1515.1010496329034},{"$f":"R64+R63-R62","v":1598.4316073627131},{"$f":"S64+S63-S62","v":1686.3453457676624},{"$f":"T64+T63-T62","v":1779.0943397848837},{"$f":"U64+U63-U62","v":1876.9445284730523},{"$f":"V64+V63-V62","v":1980.1764775390702},{"$f":"W64+W63-W62","v":2089.086183803719},{"$f":"X64+X63-X62","v":2203.9859239129237}]
[null,null,"Mortgage Balance",{"$f":"D76","v":15213.168618769401},{"$f":"D66-E65+(F52*$B$76)","v":14776.865135074624},14316.564959776635,13830.948274837256,13318.622672226211,12778.119161471559,12207.8879576254,11606.294037567704,10971.612451906834,10302.023379034617,17526.526393358843,16165.280195265446,14729.165456276913,13214.064406644009,11615.632799281297,9929.2874535136343,8150.1931137287502,6273.2485852556983,4293.0721077166281,2203.9859239129091,-1.4551915228366852E-11]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$59:$BX$59,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$12/1000*1000000*(1+AFUDC!$C$12)","v":-24575.567959202475},{"$f":"-$D68/20","v":1228.7783979601238},1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$60:$BX$60,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$12)*'Resource Options'!$D$12/1000","v":-16822.56140064455},{"$f":"-$D69/10","v":1682.2561400644549},{"$f":"-$D69/10","v":1682.2561400644549},1682.2561400644549,1682.2561400644549,1682.2561400644549,1682.2561400644549,1682.2561400644549,1682.2561400644549,1682.2561400644549,1682.2561400644549,{"$f":"$O52/10","v":1046.2954467288148},{"$f":"$O52/10","v":1046.2954467288148},1046.2954467288148,1046.2954467288148,1046.2954467288148,1046.2954467288148,1046.2954467288148,1046.2954467288148,1046.2954467288148,1046.2954467288148]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E68:E69)","v":2911.034538024579},{"$f":"SUM($E68:F69)","v":5822.069076049158},{"$f":"SUM($E68:G69)","v":8733.1036140737378},{"$f":"SUM($E68:H69)","v":11644.138152098316},{"$f":"SUM($E68:I69)","v":14555.172690122896},{"$f":"SUM($E68:J69)","v":17466.207228147472},{"$f":"SUM($E68:K69)","v":20377.241766172054},{"$f":"SUM($E68:L69)","v":23288.276304196632},{"$f":"SUM($E68:M69)","v":26199.310842221214},{"$f":"SUM($E68:N69)","v":29110.345380245792},{"$f":"SUM($E68:O69)","v":31385.419224934732},{"$f":"SUM($E68:P69)","v":33660.49306962367},{"$f":"SUM($E68:Q69)","v":35935.566914312607},{"$f":"SUM($E68:R69)","v":38210.640759001544},{"$f":"SUM($E68:S69)","v":40485.714603690481},{"$f":"SUM($E68:T69)","v":42760.788448379419},{"$f":"SUM($E68:U69)","v":45035.862293068356},{"$f":"SUM($E68:V69)","v":47310.936137757293},{"$f":"SUM($E68:W69)","v":49586.00998244623},{"$f":"SUM($E68:X69)","v":51861.083827135168}]
[null,null,"End Year Book Value",null,{"$f":"-$D59-E70","v":38487.094821822444},{"$f":"-$D59-F70","v":35576.060283797866},32665.025745773284,{"$f":"-$D59-H70","v":29753.991207748706},{"$f":"-$D59-I70","v":26842.956669724124},23931.92213169955,21020.887593674968,18109.85305565039,{"$f":"-$D59-M70","v":15198.818517625808},{"$f":"-$D59-N70","v":12287.78397960123},{"$f":"-$D59-O70+$O52","v":20475.664602200435},{"$f":"-$D59-P70+$O52","v":18200.590757511498},{"$f":"-$D59-Q70+$O52","v":15925.516912822563},{"$f":"-$D59-R70+$O52","v":13650.443068133625},{"$f":"-$D59-S70+$O52","v":11375.369223444688},{"$f":"-$D59-T70+$O52","v":9100.2953787557508},{"$f":"-$D59-U70+$O52","v":6825.2215340668135},{"$f":"-$D59-V70+$O52","v":4550.1476893778763},{"$f":"-$D59-W70+$O52","v":2275.0738446889391},{"$f":"-$D59-X70+$O52","v":0}]
[null,null,"Tax Dep",null,{"$f":"-$D59*Assumptions!J$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7037.681991173994},{"$f":"-$D59*Assumptions!K$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11260.29118587839},{"$f":"-$D59*Assumptions!L$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6756.1747115270337},{"$f":"-$D59*Assumptions!M$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4053.7048269162201},{"$f":"-$D59*Assumptions!N$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4053.7048269162201},{"$f":"-$D59*Assumptions!O$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2026.85241345811},{"$f":"-$D59*Assumptions!P$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D59*Assumptions!Q$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D59*Assumptions!R$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D59*Assumptions!S$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O52*Assumptions!T$12","v":1494.7376751967847},{"$f":"$O52*Assumptions!U$12","v":2562.3775490388675},{"$f":"$O52*Assumptions!V$12","v":1830.2846249627157},{"$f":"$O52*Assumptions!W$12","v":1307.346160687654},{"$f":"$O52*Assumptions!X$12","v":933.81868620546709},{"$f":"$O52*Assumptions!Y$12","v":933.81868620546709},{"$f":"$O52*Assumptions!Z$12","v":933.81868620546709},{"$f":"$O52*Assumptions!AA$12","v":466.75239878572421},{"$f":"$O52*Assumptions!AB$12","v":0},{"$f":"$O52*Assumptions!AC$12","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E72*Federal_Tax_Rate","v":1477.9132181465386},{"$f":"F72*Federal_Tax_Rate","v":2364.6611490344617},{"$f":"G72*Federal_Tax_Rate","v":1418.796689420677},{"$f":"H72*Federal_Tax_Rate","v":851.27801365240623},{"$f":"I72*Federal_Tax_Rate","v":851.27801365240623},{"$f":"J72*Federal_Tax_Rate","v":425.63900682620311},{"$f":"K72*Federal_Tax_Rate","v":0},{"$f":"L72*Federal_Tax_Rate","v":0},{"$f":"M72*Federal_Tax_Rate","v":0},{"$f":"N72*Federal_Tax_Rate","v":0},{"$f":"O72*Federal_Tax_Rate","v":313.89491179132477},{"$f":"P72*Federal_Tax_Rate","v":538.09928529816216},{"$f":"Q72*Federal_Tax_Rate","v":384.35977124217027},{"$f":"R72*Federal_Tax_Rate","v":274.5426937444073},{"$f":"S72*Federal_Tax_Rate","v":196.10192410314809},{"$f":"T72*Federal_Tax_Rate","v":196.10192410314809},{"$f":"U72*Federal_Tax_Rate","v":196.10192410314809},{"$f":"V72*Federal_Tax_Rate","v":98.018003745002076},{"$f":"W72*Federal_Tax_Rate","v":0},{"$f":"X72*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E73:N73)","v":5995.3455596704216},{"$f":"D74/D78","v":0.14482165383746645}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E56:X56)","v":15332.640503647046},{"$f":"D75/D78","v":0.37037037037037041}]
[null,{"$f":"Assumptions!F12","v":0.75800000000000001},"Debt",{"$f":"(D78-D74-D75)*$B76","v":15213.168618769401},{"$f":"D76/D78","v":0.36748444565045968}]
[null,{"$f":"1-B76","v":0.24199999999999999},"Equity",{"$f":"(D78-D74-D75)*$B77","v":4856.9746777601522},{"$f":"D77/D78","v":0.11732353014170349}]
[null,null,"Total",{"$f":"-D59","v":41398.129359847022}]
[null,null,"Check",{"$f":"SUM(D74:D77)-D78","v":0}]
[]
[]
[null,null,"Existing Residential Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"E83","v":8.6424979367249435},{"$f":"F83","v":8.6424979367249435},8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C82,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":162.41428755858183},{"$f":"E84","v":162.41428755858183},{"$f":"F84","v":162.41428755858183},162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183,162.41428755858183]
[null,null,"Revenue",null,{"$f":"E84*E83","v":1403.6651451196951},{"$f":"F84*F83","v":1403.6651451196951},{"$f":"G84*G83","v":1403.6651451196951},{"$f":"H84*H83","v":1403.6651451196951},{"$f":"I84*I83","v":1403.6651451196951},{"$f":"J84*J83","v":1403.6651451196951},{"$f":"K84*K83","v":1403.6651451196951},{"$f":"L84*L83","v":1403.6651451196951},{"$f":"M84*M83","v":1403.6651451196951},{"$f":"N84*N83","v":1403.6651451196951},{"$f":"O84*O83","v":1403.6651451196951},{"$f":"P84*P83","v":1403.6651451196951},{"$f":"Q84*Q83","v":1403.6651451196951},{"$f":"R84*R83","v":1403.6651451196951},{"$f":"S84*S83","v":1403.6651451196951},{"$f":"T84*T83","v":1403.6651451196951},{"$f":"U84*U83","v":1403.6651451196951},{"$f":"V84*V83","v":1403.6651451196951},{"$f":"W84*W83","v":1403.6651451196951},{"$f":"X84*X83","v":1403.6651451196951}]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":158.76886372805325},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":149.42817126650451},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":139.59107082730935},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129.19790953688511},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.27988707140187},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":106.81893982922148},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":108.27675549270886},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":109.74701467851236},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":111.22955931883271},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":112.72421836822279},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":114.23080730907569},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":115.74912764163592},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":117.2789663580912},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.82009540029195},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":120.37227110063225},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":121.93523360561375},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":123.5087062816017},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":125.09239510226807},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":126.68598801720343},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":128.28915430116643}]
[null,null,"Variable O&M",null,{"$f":"E83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E87:E89)","v":158.76886372805325},149.42817126650451,139.59107082730935,129.19790953688511,118.27988707140187,106.81893982922148,108.27675549270886,109.74701467851236,111.22955931883271,112.72421836822279,114.23080730907569,115.74912764163592,117.2789663580912,118.82009540029195,120.37227110063225,121.93523360561375,123.5087062816017,125.09239510226807,126.68598801720343,128.28915430116643]
[]
[null,null,"EBITDA",null,{"$f":"E85-E90","v":1244.8962813916419},1254.2369738531906,1264.0740742923858,1274.46723558281,1285.3852580482933,1296.8462052904736,1295.3883896269863,1293.9181304411827,1292.4355858008623,1290.9409267514723,1289.4343378106194,1287.9160174780593,1286.386178761604,1284.8450497194033,1283.2928740190628,1281.7299115140813,1280.1564388380934,1278.5727500174271,1276.9791571024916,1275.3759908185286]
[null,null,"Before Tax Earnings",null,{"$f":"E92-E108-E100","v":-3849.1746376600081},-6555.9790273894951,-3615.9841389908715,-1840.0444842423606,-1810.8977525130051,-469.0044449587599,861.02782054485397,880.96246598953485,902.06209573437559,924.39163066133051,948.01956636552154,973.01816953348293,999.46368511007768,1027.4365548470448,1057.0216478587265,1088.3085038449283,1121.3915896771387,1156.3705700826217,1193.3505932012738,1232.4425918327454]
[null,null,"ITC",null,{"$f":"-$D97*INDEX('DATA (Nominal)'!$B$241:$BX$241,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10712.42705913954}]
[null,null,"Federal Tax",null,{"$f":"E93*Federal_Tax_Rate-E94","v":-11520.753733048141},-1376.7555957517939,-759.35666918808295,-386.4093416908957,-380.28852802773105,-98.490933441339578,180.81584231441931,185.00211785780232,189.43304010421886,194.1222424388794,199.08410893675952,204.33381560203142,209.8873738731163,215.76167651787941,221.97454605033255,228.54478580743492,235.4922338321991,242.83781971735056,250.60362457226748,258.81294428487655]
[]
[null,{"$f":"IRR(D97:Y97,0.1)","v":7.5000014077630128E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$13)*INDEX('DATA (Nominal)'!$B$61:$BX$61,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$13/1000","v":-26781.067647848849},{"$f":"E92-E95","v":12765.650014439783},{"$f":"F92-F95","v":2630.9925696049845},2023.4307434804687,1660.8765772737056,1665.6737860760243,1395.3371387318132,1114.5725473125669,1108.9160125833805,1103.0025456966434,1096.8186843125929,1090.3502288738598,1083.582201876028,1076.4988048884877,1069.083373201524,1061.3183279687303,1053.1851257066464,1044.6642050058942,1035.7349303000765,1026.3755325302241,1016.5630465336521,{"$f":"D97*-0.3","v":8034.3202943546548}]
[null,{"$f":"IRR(D98:Y98,0.1)","v":0.10740684227643227},"ROE",{"$f":"-D113","v":-3142.0493974093947},{"$f":"E97-E100-E102-E109-E94","v":273.5981869992811},277.71733228709854,282.04933978063343,286.63147374470054,291.42868254701921,296.44426033093083,291.03189403980736,285.37535931062092,279.4618924238838,273.27803103983331,266.80957560110011,260.04154860326832,252.95815161572796,245.5427199287642,237.77767469597063,229.64447243388679,221.1235517331346,212.19427702731684,202.83487925746442,193.0223932608925,{"$f":"Y97","v":8034.3202943546548}]
[]
[null,null,"Interest",null,{"$f":"D103*Debt_Rate","v":541.28941891734564},525.76560102779797,509.38797315432504,492.10957574781105,473.88086648393892,454.64957821055373,434.36056908213237,412.95566445164792,390.37349006648674,366.54929609014175,341.41477144509776,314.89784794457637,286.92249365152628,257.4084948723584,226.27122616033634,193.42140766915304,158.7648491609547,122.20217993480541,83.62856390121793,42.933398985783136]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D112)","v":823.54065327275964},823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964,823.54065327275964]
[null,null,"Sinking Fund",null,{"$f":"E101-E100","v":282.251234355414},{"$f":"F101-F100","v":297.77505224496167},{"$f":"G101-G100","v":314.1526801184346},{"$f":"H101-H100","v":331.43107752494859},{"$f":"I101-I100","v":349.65978678882072},{"$f":"J101-J100","v":368.89107506220591},{"$f":"K101-K100","v":389.18008419062727},{"$f":"L101-L100","v":410.58498882111172},{"$f":"M101-M100","v":433.1671632062729},{"$f":"N101-N100","v":456.99135718261789},{"$f":"O101-O100","v":482.12588182766189},{"$f":"P101-P100","v":508.64280532818327},{"$f":"Q101-Q100","v":536.61815962123342},{"$f":"R101-R100","v":566.13215840040129},{"$f":"S101-S100","v":597.26942711242327},{"$f":"T101-T100","v":630.1192456036066},{"$f":"U101-U100","v":664.77580411180497},{"$f":"V101-V100","v":701.33847333795427},{"$f":"W101-W100","v":739.9120893715417},{"$f":"X101-X100","v":780.60725428697651}]
[null,null,"Mortgage Balance",{"$f":"D112","v":9841.6257984971944},{"$f":"D103-E102","v":9559.3745641417809},{"$f":"E103-F102","v":9261.5995118968185},{"$f":"F103-G102","v":8947.4468317783831},{"$f":"G103-H102","v":8616.0157542534344},{"$f":"H103-I102","v":8266.3559674646131},{"$f":"I103-J102","v":7897.4648924024068},{"$f":"J103-K102","v":7508.2848082117798},{"$f":"K103-L102","v":7097.6998193906684},{"$f":"L103-M102","v":6664.5326561843958},{"$f":"M103-N102","v":6207.5412990017776},{"$f":"N103-O102","v":5725.4154171741156},{"$f":"O103-P102","v":5216.7726118459323},{"$f":"P103-Q102","v":4680.1544522246986},{"$f":"Q103-R102","v":4114.0222938242969},{"$f":"R103-S102","v":3516.7528667118736},{"$f":"S103-T102","v":2886.6336211082671},{"$f":"T103-U102","v":2221.8578169964621},{"$f":"U103-V102","v":1520.5193436585078},{"$f":"V103-W102","v":780.60725428696605},{"$f":"W103-X102","v":-1.0459189070388675E-11}]
[]
[null,null,"Book Depr",null,{"$f":"-$D97/20","v":1339.0533823924425},1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E105:E105)","v":1339.0533823924425},{"$f":"SUM($E105:F105)","v":2678.1067647848849},{"$f":"SUM($E105:G105)","v":4017.1601471773274},{"$f":"SUM($E105:H105)","v":5356.2135295697699},{"$f":"SUM($E105:I105)","v":6695.2669119622124},{"$f":"SUM($E105:J105)","v":8034.3202943546548},{"$f":"SUM($E105:K105)","v":9373.3736767470982},{"$f":"SUM($E105:L105)","v":10712.42705913954},{"$f":"SUM($E105:M105)","v":12051.480441531981},{"$f":"SUM($E105:N105)","v":13390.533823924423},{"$f":"SUM($E105:O105)","v":14729.587206316864},{"$f":"SUM($E105:P105)","v":16068.640588709306},{"$f":"SUM($E105:Q105)","v":17407.693971101748},{"$f":"SUM($E105:R105)","v":18746.747353494189},{"$f":"SUM($E105:S105)","v":20085.800735886631},{"$f":"SUM($E105:T105)","v":21424.854118279072},{"$f":"SUM($E105:U105)","v":22763.907500671514},{"$f":"SUM($E105:V105)","v":24102.960883063955},{"$f":"SUM($E105:W105)","v":25442.014265456397},{"$f":"SUM($E105:X105)","v":26781.067647848839}]
[null,null,"End Year Book Value",null,{"$f":"-$D97-E106","v":25442.014265456408},{"$f":"-$D97-F106","v":24102.960883063963},{"$f":"-$D97-G106","v":22763.907500671521},{"$f":"-$D97-H106","v":21424.85411827908},{"$f":"-$D97-I106","v":20085.800735886638},{"$f":"-$D97-J106","v":18746.747353494196},{"$f":"-$D97-K106","v":17407.693971101751},{"$f":"-$D97-L106","v":16068.64058870931},{"$f":"-$D97-M106","v":14729.587206316868},{"$f":"-$D97-N106","v":13390.533823924427},{"$f":"-$D97-O106","v":12051.480441531985},{"$f":"-$D97-P106","v":10712.427059139543},{"$f":"-$D97-Q106","v":9373.3736767471019},{"$f":"-$D97-R106","v":8034.3202943546603},{"$f":"-$D97-S106","v":6695.2669119622187},{"$f":"-$D97-T106","v":5356.2135295697772},{"$f":"-$D97-U106","v":4017.1601471773356},{"$f":"-$D97-V106","v":2678.106764784894},{"$f":"-$D97-W106","v":1339.0533823924525},{"$f":"-$D97-X106","v":0}]
[null,null,"Tax Dep",null,{"$f":"-$D97*Assumptions!J$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4552.7815001343042},{"$f":"-$D97*Assumptions!K$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7284.4504002148878},{"$f":"-$D97*Assumptions!L$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4370.6702401289322},{"$f":"-$D97*Assumptions!M$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2622.4021440773595},{"$f":"-$D97*Assumptions!N$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2622.4021440773595},{"$f":"-$D97*Assumptions!O$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1311.2010720386797},{"$f":"-$D97*Assumptions!P$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!Q$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!R$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!S$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!T$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!U$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!V$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!W$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!X$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!Y$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!Z$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!AA$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!AB$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!AC$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E108*Federal_Tax_Rate","v":956.08411502820388},1529.7345840451264,917.8407504270757,550.70445025624542,550.70445025624542,275.35222512812271,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E109:X109)","v":3878.4785082945391},{"$f":"D110/D114","v":0.14482165383746651}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E94:X94)","v":9918.9139436477217},{"$f":"D111/D114","v":0.37037037037037035}]
[null,{"$f":"Assumptions!F13","v":0.75800000000000001},"Debt",{"$f":"(D114-D110-D111)*$B112","v":9841.6257984971944},{"$f":"D112/D114","v":0.36748444565045968}]
[null,{"$f":"1-B112","v":0.24199999999999999},"Equity",{"$f":"(D114-D110-D111)*$B113","v":3142.0493974093947},{"$f":"D113/D114","v":0.11732353014170349}]
[null,null,"Total",{"$f":"-D97","v":26781.067647848849}]
[null,null,"Check",{"$f":"SUM(D110:D113)-D114","v":0}]
[]
[]
[null,null,"Existing Residential Solar + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_Existing_Residential","v":162.41428755858183},{"$f":"E120","v":162.41428755858183},{"$f":"F120","v":162.41428755858183},{"$f":"G120","v":162.41428755858183},{"$f":"H120","v":162.41428755858183},{"$f":"I120","v":162.41428755858183},{"$f":"J120","v":162.41428755858183},{"$f":"K120","v":162.41428755858183},{"$f":"L120","v":162.41428755858183},{"$f":"M120","v":162.41428755858183},{"$f":"N120","v":162.41428755858183},{"$f":"O120","v":162.41428755858183},{"$f":"P120","v":162.41428755858183},{"$f":"Q120","v":162.41428755858183},{"$f":"R120","v":162.41428755858183},{"$f":"S120","v":162.41428755858183},{"$f":"T120","v":162.41428755858183},{"$f":"U120","v":162.41428755858183},{"$f":"V120","v":162.41428755858183},{"$f":"W120","v":162.41428755858183}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH($C118,'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":23.299249243851381},{"$f":"E121","v":23.299249243851381},23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381,23.299249243851381]
[null,null,"Revenue",null,{"$f":"E120*E119+E121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"F120*F119+F121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"G120*G119+G121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"H120*H119+H121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"I120*I119+I121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"J120*J119+J121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"K120*K119+K121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"L120*L119+L121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"M120*M119+M121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"N120*N119+N121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"O120*O119+O121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"P120*P119+P121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"Q120*Q119+Q121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"R120*R119+R121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"S120*S119+S121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"T120*T119+T121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"U120*U119+U121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"V120*V119+V121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"W120*W119+W121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358},{"$f":"X120*X119+X121*12*'Resource Options'!$E$14*1000","v":3105.5233507575358}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":127.0150909824426},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":119.54253701320361},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":111.67285666184749},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103.3583276295081},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":94.623909657121501},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":85.455151863377182},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":86.621404394167087},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":87.797611742809892},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":88.983647455066176},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":90.179374694578243},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":91.384645847260558},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":92.599302113308738},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":93.823173086472963},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":95.056076320233558},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":96.297816880505806},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":97.548186884491003},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":98.806965025281372},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":100.07391608181446},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101.34879041376274},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":102.63132344093316}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.00359282616375},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":369.83636010624622},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":363.95367468645526},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":359.55135317948412},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.32673748763727},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":351.91843948824726},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.26208121229485},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":358.48323612904693},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":361.67417501482919},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":364.83200932529991},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":367.95373804472325},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":371.03624413528894},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":374.07629088462471},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.07051814877053},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":380.01543848774992},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":382.90743319086113},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":385.74274818868008},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":388.5174898487403},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":391.22762065171821},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":393.86895474494145}]
[null,null,"Solar Variable O&M",null,{"$f":"E119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E119*E120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F119*F120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G119*G120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H119*H120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I119*I120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J119*J120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K119*K120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L119*L120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M119*M120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N119*N120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O119*O120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P119*P120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q119*Q120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R119*R120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S119*S120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T119*T120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U119*U120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V119*V120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W119*W120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X119*X120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E124:E127)","v":504.01868380860634},489.37889711944985,475.62653134830276,462.90968080899222,449.95064714475876,437.37359135162444,441.88348560646193,446.28084787185685,450.65782246989534,455.01138401987816,459.33838389198382,463.63554624859768,467.8994639710977,472.12659446900409,476.31325536825574,480.45562007535216,484.54971321396147,488.59140593055474,492.57641106548095,496.50027818587461]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$63:$BX$63,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$14)*0.5*'Resource Options'!$D$14/1000","v":11267.797118618004}]
[]
[null,null,"EBITDA",null,{"$f":"E122-E128","v":2601.5046669489293},2616.1444536380859,2629.8968194092331,2642.6136699485437,2655.5727036127769,2668.1497594059115,2663.639865151074,2659.2425028856787,2654.8655282876407,2650.5119667376575,2646.1849668655518,2641.8878045089382,2637.6238867864381,2633.3967562885318,2629.21009538928,2625.0677306821835,2620.9736375435741,2616.9319448269812,2612.9469396920549,2609.023072571661]
[null,null,"Before Tax Earnings",null,{"$f":"E131-E149-E139","v":-5938.555403225897},-10477.452960209946,-5551.3772440362291,-2578.7736250524786,-2535.2546964458716,-292.24691895309854,1935.4471463957339,1966.934477187327,2000.4158537644121,2036.0028527041841,-5.6588140921828654,-1078.7823712011573,-209.24722202480689,439.77797161296633,932.89432232362242,1029.0219580879098,1130.7127154466098,1741.2685033797864,2357.681110931177,2477.9741921129139]
[null,null,"ITC",null,{"$f":"-$D136*INDEX('DATA (Nominal)'!$B$242:$BX$242,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":17959.068893263349}]
[null,null,"Federal Tax",null,{"$f":"E132*Federal_Tax_Rate-E133","v":-19206.165527940786},{"$f":"F132*Federal_Tax_Rate-F133","v":-2200.2651216440886},{"$f":"G132*Federal_Tax_Rate-G133","v":-1165.7892212476081},{"$f":"H132*Federal_Tax_Rate-H133","v":-541.54246126102043},{"$f":"I132*Federal_Tax_Rate-I133","v":-532.40348625363299},{"$f":"J132*Federal_Tax_Rate-J133","v":-61.371852980150692},{"$f":"K132*Federal_Tax_Rate-K133","v":406.44390074310411},{"$f":"L132*Federal_Tax_Rate-L133","v":413.05624020933868},{"$f":"M132*Federal_Tax_Rate-M133","v":420.0873292905265},{"$f":"N132*Federal_Tax_Rate-N133","v":427.56059906787863},{"$f":"O132*Federal_Tax_Rate-O133","v":-1.1883509593584016},{"$f":"P132*Federal_Tax_Rate-P133","v":-226.54429795224303},{"$f":"Q132*Federal_Tax_Rate-Q133","v":-43.941916625209444},{"$f":"R132*Federal_Tax_Rate-R133","v":92.353374038722919},{"$f":"S132*Federal_Tax_Rate-S133","v":195.90780768796071},{"$f":"T132*Federal_Tax_Rate-T133","v":216.09461119846105},{"$f":"U132*Federal_Tax_Rate-U133","v":237.44967024378803},{"$f":"V132*Federal_Tax_Rate-V133","v":365.6663857097551},{"$f":"W132*Federal_Tax_Rate-W133","v":495.11303329554715},{"$f":"X132*Federal_Tax_Rate-X133","v":520.37458034371195}]
[]
[null,{"$f":"IRR(D136:Y136,0.1)","v":7.5000004980686263E-2},"Free Cash Flow",{"$f":"SUM(D145:D146)","v":-44897.672233158373},{"$f":"E131-E134","v":21807.670194889717},4816.409575282174,3795.6860406568412,3184.1561312095641,3187.9761898664101,2729.5216123860623,2257.1959644079698,{"$f":"L131-L134","v":2246.18626267634},{"$f":"M131-M134","v":2234.778198997114},2222.9513676697788,{"$f":"O131-O134-O129","v":-8620.4238007930944},{"$f":"P131-P134","v":2868.4321024611813},{"$f":"Q131-Q134","v":2681.5658034116477},2541.0433822498089,2433.3022877013191,2408.9731194837223,2383.5239672997859,2251.2655591172261,2117.8339063965077,2088.6484922279492,{"$f":"D136*-0.3","v":13469.301669947512}]
[null,{"$f":"IRR(D137:Y137,0.1)","v":0.13139133958012428},"ROE",{"$f":"-D154","v":-5267.5534015392805},{"$f":"E136-E139-E142-E150-E133","v":865.11271947474961},871.21285389630521,876.31133445417549,880.27463411682004,884.09469277366577,887.26002212575918,876.55428098010782,865.54457924847782,854.13651556925186,842.3096842419169,{"$f":"O136-O139-O142-O150-O133+O129","v":-204.42315430242161},{"$f":"P136-P139-P142-P150-P133","v":-224.81523344274467},-246.11590197044086,-268.37377813468879,-291.64019768489948,-315.96936590249629,-341.41851808643264,-368.04808896021962,-395.9218914940127,-425.10730566257166,{"$f":"Y136","v":13469.301669947512}]
[]
[null,null,"Interest",null,{"$f":"D143*Debt_Rate","v":907.45579053790334},881.43056642895567,853.9739549940158,825.00722993015438,794.44733498778044,762.20664582357597,728.19271875534025,692.30802569835157,654.44967452322851,614.50911403347357,1042.1262845919669,961.18666136054628,875.79535885139762,785.70753470424586,690.6648802290008,590.3948797576171,484.6100292603075,373.00701198564576,255.2658287608777,{"$f":"W143*Debt_Rate","v":131.04888045874733}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D153)","v":1380.6416834278621},1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621,1380.6416834278621]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O129)*$B153","v":1133.1141144626583},1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583]
[null,null,"Sinking Fund",null,{"$f":"E141+E140-E139","v":473.18589288995872},{"$f":"F141+F140-F139","v":499.21111699890639},{"$f":"G141+G140-G139","v":526.66772843384626},{"$f":"H141+H140-H139","v":555.63445349770768},{"$f":"I141+I140-I139","v":586.19434844008163},{"$f":"J141+J140-J139","v":618.43503760428609},{"$f":"K141+K140-K139","v":652.44896467252181},{"$f":"L141+L140-L139","v":688.33365772951049},{"$f":"M141+M140-M139","v":726.19200890463355},{"$f":"N141+N140-N139","v":766.1325693943885},{"$f":"O141+O140-O139","v":1471.6295132985538},{"$f":"P141+P140-P139","v":1552.5691365299745},{"$f":"Q141+Q140-Q139","v":1637.960439039123},{"$f":"R141+R140-R139","v":1728.0482631862747},{"$f":"S141+S140-S139","v":1823.0909176615198},{"$f":"T141+T140-T139","v":1923.3609181329034},{"$f":"U141+U140-U139","v":2029.1457686302131},{"$f":"V141+V140-V139","v":2140.7487859048747},{"$f":"W141+W140-W139","v":2258.4899691296428},{"$f":"X141+X140-X139","v":2382.7069174317735}]
[null,null,"Mortgage Balance",{"$f":"D153","v":16499.196191598243},{"$f":"D143-E142+(F129*$B$76)","v":16026.010298708285},{"$f":"E143-F142+(G129*$B$76)","v":15526.799181709379},{"$f":"F143-G142+(H129*$B$76)","v":15000.131453275533},{"$f":"G143-H142+(I129*$B$76)","v":14444.496999777826},{"$f":"H143-I142+(J129*$B$76)","v":13858.302651337744},{"$f":"I143-J142+(K129*$B$76)","v":13239.867613733459},{"$f":"J143-K142+(L129*$B$76)","v":12587.418649060937},{"$f":"K143-L142+(M129*$B$76)","v":11899.084991331427},{"$f":"L143-M142+(N129*$B$76)","v":11172.892982426793},{"$f":"M143-N142+(O129*$B$76)","v":18947.75062894485},{"$f":"N143-O142+(P129*$B$76)","v":17476.121115646296},{"$f":"O143-P142+(Q129*$B$76)","v":15923.551979116321},{"$f":"P143-Q142+(R129*$B$76)","v":14285.591540077197},{"$f":"Q143-R142+(S129*$B$76)","v":12557.543276890923},{"$f":"R143-S142+(T129*$B$76)","v":10734.452359229403},{"$f":"S143-T142+(U129*$B$76)","v":8811.0914410964997},{"$f":"T143-U142+(V129*$B$76)","v":6781.9456724662869},{"$f":"U143-V142+(W129*$B$76)","v":4641.1968865614126},{"$f":"V143-W142+(X129*$B$76)","v":2382.7069174317699},{"$f":"W143-X142+(Y129*$B$76)","v":-3.637978807091713E-12}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$62:$BX$62,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$14)*'Resource Options'!$E$14/1000","v":-26781.067647848857},{"$f":"-$D145/20","v":1339.0533823924429},1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$63:$BX$63,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$14)*'Resource Options'!$D$14/1000","v":-18116.604585309517},{"$f":"-$D146/10","v":1811.6604585309517},1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,{"$f":"$O129/10","v":1126.7797118618005},{"$f":"$O129/10","v":1126.7797118618005},1126.7797118618005,1126.7797118618005,1126.7797118618005,1126.7797118618005,1126.7797118618005,1126.7797118618005,1126.7797118618005,1126.7797118618005]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E145:E146)","v":3150.7138409233949},{"$f":"SUM($E145:F146)","v":6301.4276818467888},{"$f":"SUM($E145:G146)","v":9452.1415227701837},{"$f":"SUM($E145:H146)","v":12602.855363693579},{"$f":"SUM($E145:I146)","v":15753.569204616977},{"$f":"SUM($E145:J146)","v":18904.283045540371},{"$f":"SUM($E145:K146)","v":22054.996886463763},{"$f":"SUM($E145:L146)","v":25205.710727387155},{"$f":"SUM($E145:M146)","v":28356.424568310547},{"$f":"SUM($E145:N146)","v":31507.138409233939},{"$f":"SUM($E145:O146)","v":33972.971503488188},{"$f":"SUM($E145:P146)","v":36438.804597742434},{"$f":"SUM($E145:Q146)","v":38904.637691996686},{"$f":"SUM($E145:R146)","v":41370.470786250931},{"$f":"SUM($E145:S146)","v":43836.303880505176},{"$f":"SUM($E145:T146)","v":46302.136974759429},{"$f":"SUM($E145:U146)","v":48767.970069013674},{"$f":"SUM($E145:V146)","v":51233.803163267927},{"$f":"SUM($E145:W146)","v":53699.636257522172},{"$f":"SUM($E145:X146)","v":56165.469351776417}]
[null,null,"End Year Book Value",null,{"$f":"-$D136-E147","v":41746.958392234978},{"$f":"-$D136-F147","v":38596.244551311582},35445.530710388193,{"$f":"-$D136-H147","v":32294.816869464794},{"$f":"-$D136-I147","v":29144.103028541394},25993.389187618002,22842.67534669461,19691.961505771218,{"$f":"-$D136-M147","v":16541.247664847826},{"$f":"-$D136-N147","v":13390.533823924434},{"$f":"-$D136-O147+$O129","v":22192.497848288189},{"$f":"-$D136-P147+$O129","v":19726.664754033944},{"$f":"-$D136-Q147+$O129","v":17260.831659779691},{"$f":"-$D136-R147+$O129","v":14794.998565525446},{"$f":"-$D136-S147+$O129","v":12329.165471271201},{"$f":"-$D136-T147+$O129","v":9863.3323770169482},{"$f":"-$D136-U147+$O129","v":7397.4992827627029},{"$f":"-$D136-V147+$O129","v":4931.6661885084504},{"$f":"-$D136-W147+$O129","v":2465.8330942542052},{"$f":"-$D136-X147+$O129","v":-4.0017766878008842E-11}]
[null,null,"Tax Dep",null,{"$f":"-$D136*Assumptions!J$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7632.6042796369229},{"$f":"-$D136*Assumptions!K$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12212.166847419077},{"$f":"-$D136*Assumptions!L$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7327.3001084514462},{"$f":"-$D136*Assumptions!M$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4396.3800650708681},{"$f":"-$D136*Assumptions!N$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4396.3800650708681},{"$f":"-$D136*Assumptions!O$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2198.1900325354341},{"$f":"-$D136*Assumptions!P$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D136*Assumptions!Q$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D136*Assumptions!R$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D136*Assumptions!S$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O129*Assumptions!T$14","v":1609.7174963657678},{"$f":"$O129*Assumptions!U$14","v":2759.4835143495493},{"$f":"$O129*Assumptions!V$14","v":1971.0757499598474},{"$f":"$O129*Assumptions!W$14","v":1407.9112499713196},{"$f":"$O129*Assumptions!X$14","v":1005.6508928366568},{"$f":"$O129*Assumptions!Y$14","v":1005.6508928366568},{"$f":"$O129*Assumptions!Z$14","v":1005.6508928366568},{"$f":"$O129*Assumptions!AA$14","v":502.65642946154912},{"$f":"$O129*Assumptions!AB$14","v":0},{"$f":"$O129*Assumptions!AC$14","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E149*Federal_Tax_Rate","v":1602.8468987237538},{"$f":"F149*Federal_Tax_Rate","v":2564.5550379580063},{"$f":"G149*Federal_Tax_Rate","v":1538.7330227748037},{"$f":"H149*Federal_Tax_Rate","v":923.23981366488226},{"$f":"I149*Federal_Tax_Rate","v":923.23981366488226},{"$f":"J149*Federal_Tax_Rate","v":461.61990683244113},{"$f":"K149*Federal_Tax_Rate","v":0},{"$f":"L149*Federal_Tax_Rate","v":0},{"$f":"M149*Federal_Tax_Rate","v":0},{"$f":"N149*Federal_Tax_Rate","v":0},{"$f":"O149*Federal_Tax_Rate","v":338.04067423681124},{"$f":"P149*Federal_Tax_Rate","v":579.49153801340537},{"$f":"Q149*Federal_Tax_Rate","v":413.92590749156795},{"$f":"R149*Federal_Tax_Rate","v":295.66136249397709},{"$f":"S149*Federal_Tax_Rate","v":211.18668749569792},{"$f":"T149*Federal_Tax_Rate","v":211.18668749569792},{"$f":"U149*Federal_Tax_Rate","v":211.18668749569792},{"$f":"V149*Federal_Tax_Rate","v":105.55785018692531},{"$f":"W149*Federal_Tax_Rate","v":0},{"$f":"X149*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E150:N150)","v":6502.155146258493},{"$f":"D151/D155","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E133:X133)","v":16628.76749376236},{"$f":"D152/D155","v":0.37037037037037035}]
[null,{"$f":"Assumptions!F14","v":0.75800000000000001},"Debt",{"$f":"(D155-D151-D152)*$B153","v":16499.196191598243},{"$f":"D153/D155","v":0.36748444565045973}]
[null,{"$f":"1-B153","v":0.24199999999999999},"Equity",{"$f":"(D155-D151-D152)*$B154","v":5267.5534015392805},{"$f":"D154/D155","v":0.11732353014170349}]
[null,null,"Total",{"$f":"-D136","v":44897.672233158373}]
[null,null,"Check",{"$f":"SUM(D151:D154)-D155","v":0}]
[]
[]
[null,null,"Commercial Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"E160","v":1504.8640932333544},{"$f":"F160","v":1504.8640932333544},1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C159,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":125.48567323998029},{"$f":"E161","v":125.48567323998029},{"$f":"F161","v":125.48567323998029},125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029,125.48567323998029]
[null,null,"Revenue",null,{"$f":"E161*E160","v":188838.88387405995},{"$f":"F161*F160","v":188838.88387405995},{"$f":"G161*G160","v":188838.88387405995},{"$f":"H161*H160","v":188838.88387405995},{"$f":"I161*I160","v":188838.88387405995},{"$f":"J161*J160","v":188838.88387405995},{"$f":"K161*K160","v":188838.88387405995},{"$f":"L161*L160","v":188838.88387405995},{"$f":"M161*M160","v":188838.88387405995},{"$f":"N161*N160","v":188838.88387405995},{"$f":"O161*O160","v":188838.88387405995},{"$f":"P161*P160","v":188838.88387405995},{"$f":"Q161*Q160","v":188838.88387405995},{"$f":"R161*R160","v":188838.88387405995},{"$f":"S161*S160","v":188838.88387405995},{"$f":"T161*T160","v":188838.88387405995},{"$f":"U161*U160","v":188838.88387405995},{"$f":"V161*V160","v":188838.88387405995},{"$f":"W161*W160","v":188838.88387405995},{"$f":"X161*X160","v":188838.88387405995}]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17932.267701786364},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17483.373376603078},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17005.484221593462},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16492.149988518853},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15947.998394825707},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15371.921930415625},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15574.540925662383},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15778.635146485687},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15984.171435217191},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16191.114461241987},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16399.426641437225},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16609.068058161814},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16819.996374727831},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17032.166748282598},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17245.531740028404},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17460.041222704862},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17675.642285256909},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17892.279134609456},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":18109.892994467449},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":18328.42200105805}]
[null,null,"Variable O&M",null,{"$f":"E160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D186*Property_Tax_Rate","v":29866.516702067409},28202.368727986177,26630.946280194621,25147.082736878088,23745.899357909355,22422.789244219188,21173.40219094307,19993.630384543365,18879.594896880899,17827.632931830452,16834.285782508687,15896.287459519548,15010.553952828383,14174.173091959285,13384.39497117736,12638.622908175246,11934.404906537291,11269.42559391111,10641.498609380362,10048.559415009469]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E164:E167)","v":47798.784403853773},{"$f":"SUM(F164:F167)","v":45685.742104589255},{"$f":"SUM(G164:G167)","v":43636.430501788083},{"$f":"SUM(H164:H167)","v":41639.232725396942},{"$f":"SUM(I164:I167)","v":39693.897752735065},{"$f":"SUM(J164:J167)","v":37794.711174634809},{"$f":"SUM(K164:K167)","v":36747.943116605456},{"$f":"SUM(L164:L167)","v":35772.26553102905},{"$f":"SUM(M164:M167)","v":34863.766332098094},{"$f":"SUM(N164:N167)","v":34018.747393072437},{"$f":"SUM(O164:O167)","v":33233.712423945908},{"$f":"SUM(P164:P167)","v":32505.355517681361},{"$f":"SUM(Q164:Q167)","v":31830.550327556215},{"$f":"SUM(R164:R167)","v":31206.339840241882},{"$f":"SUM(S164:S167)","v":30629.926711205764},{"$f":"SUM(T164:T167)","v":30098.664130880108},{"$f":"SUM(U164:U167)","v":29610.047191794198},{"$f":"SUM(V164:V167)","v":29161.704728520566},{"$f":"SUM(W164:W167)","v":28751.391603847813},{"$f":"SUM(X164:X167)","v":28376.98141606752}]
[]
[null,null,"EBITDA",null,{"$f":"E162-E168","v":141040.09947020619},{"$f":"F162-F168","v":143153.14176947071},145202.45337227185,147199.65114866302,149144.98612132488,151044.17269942514,152090.94075745449,153066.61834303089,153975.11754196184,154820.13648098751,155605.17145011405,156333.52835637858,157008.33354650374,157632.54403381806,158208.95716285417,158740.21974317983,159228.83668226574,159677.17914553938,160087.49227021213,160461.90245799243]
[null,null,"Before Tax Earnings",null,{"$f":"E170-E187-E178","v":-430782.36498861748},{"$f":"F170-F187-F178","v":-731469.68659220845},{"$f":"G170-G187-G178","v":-402533.47095747915},{"$f":"H170-H187-H178","v":-203521.79370931821},{"$f":"I170-I187-I178","v":-199418.07808174557},{"$f":"J170-J187-J178","v":-49015.334139392391},{"$f":"K170-K187-K178","v":100660.23132039109},{"$f":"L170-L187-L178","v":104170.36877396332},{"$f":"M170-M187-M178","v":107752.72313362989},{"$f":"N170-N187-N178","v":111418.65926723162},{"$f":"O170-O187-O178","v":-247492.33708823877},{"$f":"P170-P187-P178","v":-502668.47478519281},{"$f":"Q170-Q187-Q178","v":-321051.61715003662},{"$f":"R170-R187-R178","v":-190050.86199931661},{"$f":"S170-S187-S178","v":-95157.677983153408},{"$f":"T170-T187-T178","v":-90736.814020615595},{"$f":"U170-U187-U178","v":-86144.667623295856},{"$f":"V170-V187-V178","v":31958.409392739028},{"$f":"W170-W187-W178","v":150185.40474939675},{"$f":"X170-X187-X178","v":155378.34901056654}]
[null,null,"ITC",null,{"$f":"-$D175*INDEX('DATA (Nominal)'!$B$243:$BX$243,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":895995.50106202229}]
[null,null,"Federal Tax",null,{"$f":"E171*Federal_Tax_Rate-E172","v":-986459.79770963197},-153608.63418436376,-84532.028901070618,-42739.576678956822,-41877.796397166567,-10293.220169272401,21138.648577282129,21875.777442532297,22628.071858062274,23397.918446118638,-51973.390788530138,-105560.37970489048,-67420.839601507687,-39910.681019856485,-19983.112376462213,-19054.730944329272,-18090.38020089213,6711.2659724751957,31538.934997373315,32629.453292218972]
[]
[null,{"$f":"IRR(D175:Y175,0.1)","v":7.5000004682962862E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$15)*INDEX('DATA (Nominal)'!$B$64:$BX$64,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$15/1000","v":-2986651.670206741},{"$f":"E170-E173","v":1127499.8971798383},296761.77595383447,229734.48227334247,189939.22782761985,191022.78251849144,161337.39286869753,130952.29218017236,131190.84090049859,131347.04568389957,131422.21803486889,207578.5622386442,261893.90806126906,224429.17314801144,197543.22505367454,178192.06953931638,177794.95068750909,177319.21688315787,152965.91317306418,128548.55727283881,127832.44916577346,{"$f":"D175*-0.3","v":895995.50106202229}]
[null,{"$f":"IRR(D176:Y176,0.1)","v":0.10496504463387013},"ROE",{"$f":"-D192","v":-370010.66010794922},{"$f":"E175-E178-E180-E188-E172","v":27369.13354535657},28652.434605546732,29864.15828593832,31012.314256745864,32095.868947617455,33118.037110221165,33440.494234093618,33679.042954419856,33835.24773782085,33910.420088790146,33905.623509941783,33821.677680187218,33659.161866468872,33418.417582264476,33099.550503715283,32702.431651907995,32226.697847556781,31671.75144207125,31036.759326760075,30320.65121969473,{"$f":"Y175","v":895995.50106202229}]
[]
[null,null,"Interest",null,{"$f":"D181*Debt_Rate","v":64091.680523677758},62253.574065445704,60314.371752010891,58268.513311337163,56110.132656426373,53833.04106549549,51430.709437063408,48896.249569067571,46222.394408331958,43401.477213755883,40425.409573478122,37285.658212985087,33973.22052766494,30478.598769652177,26791.772814948716,22902.171432736566,18798.641974502745,14469.418396066065,9902.0875208153666,5083.553447425882]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D191)","v":97511.797946078732},97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732,97511.797946078732]
[null,null,"Sinking Fund",null,{"$f":"E179-E178","v":33420.117422400974},{"$f":"F179-F178","v":35258.223880633028},{"$f":"G179-G178","v":37197.426194067841},{"$f":"H179-H178","v":39243.284634741569},{"$f":"I179-I178","v":41401.665289652359},{"$f":"J179-J178","v":43678.756880583242},{"$f":"K179-K178","v":46081.088509015324},{"$f":"L179-L178","v":48615.54837701116},{"$f":"M179-M178","v":51289.403537746774},{"$f":"N179-N178","v":54110.320732322849},{"$f":"O179-O178","v":57086.38837260061},{"$f":"P179-P178","v":60226.139733093645},{"$f":"Q179-Q178","v":63538.577418413792},{"$f":"R179-R178","v":67033.199176426555},{"$f":"S179-S178","v":70720.025131130009},{"$f":"T179-T178","v":74609.626513342169},{"$f":"U179-U178","v":78713.155971575994},{"$f":"V179-V178","v":83042.379550012673},{"$f":"W179-W178","v":87609.710425263358},{"$f":"X179-X178","v":92428.244498652843}]
[null,null,"Mortgage Balance",{"$f":"D191","v":1165303.2822486865},{"$f":"D181-E180","v":1131883.1648262856},{"$f":"E181-F180","v":1096624.9409456525},{"$f":"F181-G180","v":1059427.5147515847},{"$f":"G181-H180","v":1020184.2301168431},{"$f":"H181-I180","v":978782.56482719071},{"$f":"I181-J180","v":935103.80794660747},{"$f":"J181-K180","v":889022.7194375922},{"$f":"K181-L180","v":840407.17106058099},{"$f":"L181-M180","v":789117.76752283424},{"$f":"M181-N180","v":735007.44679051137},{"$f":"N181-O180","v":677921.05841791071},{"$f":"O181-P180","v":617694.91868481704},{"$f":"P181-Q180","v":554156.34126640321},{"$f":"Q181-R180","v":487123.14208997664},{"$f":"R181-S180","v":416403.11695884663},{"$f":"S181-T180","v":341793.49044550443},{"$f":"T181-U180","v":263080.33447392844},{"$f":"U181-V180","v":180037.95492391576},{"$f":"V181-W180","v":92428.244498652406},{"$f":"W181-X180","v":-4.3655745685100555E-10}]
[]
[null,null,"Book Depr",null,{"$f":"-$D175/20","v":149332.58351033705},149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E183:E183)","v":149332.58351033705},{"$f":"SUM($E183:F183)","v":298665.1670206741},{"$f":"SUM($E183:G183)","v":447997.75053101114},{"$f":"SUM($E183:H183)","v":597330.33404134819},{"$f":"SUM($E183:I183)","v":746662.91755168524},{"$f":"SUM($E183:J183)","v":895995.50106202229},{"$f":"SUM($E183:K183)","v":1045328.0845723593},{"$f":"SUM($E183:L183)","v":1194660.6680826964},{"$f":"SUM($E183:M183)","v":1343993.2515930333},{"$f":"SUM($E183:N183)","v":1493325.8351033702},{"$f":"SUM($E183:O183)","v":1642658.4186137072},{"$f":"SUM($E183:P183)","v":1791991.0021240441},{"$f":"SUM($E183:Q183)","v":1941323.585634381},{"$f":"SUM($E183:R183)","v":2090656.169144718},{"$f":"SUM($E183:S183)","v":2239988.7526550549},{"$f":"SUM($E183:T183)","v":2389321.3361653918},{"$f":"SUM($E183:U183)","v":2538653.9196757288},{"$f":"SUM($E183:V183)","v":2687986.5031860657},{"$f":"SUM($E183:W183)","v":2837319.0866964026},{"$f":"SUM($E183:X183)","v":2986651.6702067396}]
[null,null,"End Year Book Value",null,{"$f":"-$D175-E184","v":2837319.086696404},{"$f":"-$D175-F184","v":2687986.5031860666},{"$f":"-$D175-G184","v":2538653.9196757297},{"$f":"-$D175-H184","v":2389321.3361653928},{"$f":"-$D175-I184","v":2239988.7526550558},{"$f":"-$D175-J184","v":2090656.1691447187},{"$f":"-$D175-K184","v":1941323.5856343815},{"$f":"-$D175-L184","v":1791991.0021240446},{"$f":"-$D175-M184","v":1642658.4186137076},{"$f":"-$D175-N184","v":1493325.8351033707},{"$f":"-$D175-O184","v":1343993.2515930338},{"$f":"-$D175-P184","v":1194660.6680826969},{"$f":"-$D175-Q184","v":1045328.0845723599},{"$f":"-$D175-R184","v":895995.50106202299},{"$f":"-$D175-S184","v":746662.91755168606},{"$f":"-$D175-T184","v":597330.33404134912},{"$f":"-$D175-U184","v":447997.75053101219},{"$f":"-$D175-V184","v":298665.16702067526},{"$f":"-$D175-W184","v":149332.58351033833},{"$f":"-$D175-X184","v":0}]
[null,null,"Prop. Tax Value",{"$f":"-D175","v":2986651.670206741},{"$f":"D186/(($D186/$Y186)^(1/21))","v":2820236.8727986175},{"$f":"E186/(($D186/$Y186)^(1/21))","v":2663094.6280194619},2514708.2736878088,2374589.9357909355,2242278.9244219186,2117340.2190943072,{"$f":"J186/(($D186/$Y186)^(1/21))","v":1999363.0384543363},{"$f":"K186/(($D186/$Y186)^(1/21))","v":1887959.4896880898},1782763.2931830452,1683428.5782508687,1589628.7459519547,1501055.3952828383,1417417.3091959285,1338439.4971177359,1263862.2908175245,1193440.4906537291,1126942.5593911109,1064149.8609380361,{"$f":"V186/(($D186/$Y186)^(1/21))","v":1004855.941500947},{"$f":"W186/(($D186/$Y186)^(1/21))","v":948865.85079256049},{"$f":"Y175","v":895995.50106202229}]
[null,null,"Tax Dep",null,{"$f":"-$D175*Assumptions!J$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":507730.78393514594},{"$f":"-$D175*Assumptions!K$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":812369.25429623353},{"$f":"-$D175*Assumptions!L$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":487421.55257774011},{"$f":"-$D175*Assumptions!M$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":292452.93154664407},{"$f":"-$D175*Assumptions!N$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":292452.93154664407},{"$f":"-$D175*Assumptions!O$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":146226.46577332204},{"$f":"-$D175*Assumptions!P$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!Q$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!R$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!S$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!T$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":362672.09896487469},{"$f":"-$D175*Assumptions!U$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":621716.34492858627},{"$f":"-$D175*Assumptions!V$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":444086.73016887542},{"$f":"-$D175*Assumptions!W$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":317204.80726348248},{"$f":"-$D175*Assumptions!X$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226574.86233105886},{"$f":"-$D175*Assumptions!Y$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226574.86233105886},{"$f":"-$D175*Assumptions!Z$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226574.86233105886},{"$f":"-$D175*Assumptions!AA$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":113249.35135673429},{"$f":"-$D175*Assumptions!AB$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!AC$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E187*Federal_Tax_Rate","v":106623.46462638065},170597.54340220903,102358.52604132541,61415.115624795253,61415.115624795253,30707.557812397627,0,0,0,0,76161.140782623683,130560.43243500311,93258.213335463835,66613.009525331319,47580.721089522362,47580.721089522362,47580.721089522362,23782.3637849142,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E188:X188)","v":621712.26390378829},{"$f":"D189/D193","v":0.20816363357858614}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E172:X172)","v":829625.46394631686},{"$f":"D190/D193","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F15","v":0.75900000000000001},"Debt",{"$f":"(D193-D189-D190)*$B191","v":1165303.2822486865},{"$f":"D191/D193","v":0.39017046878051981}]
[null,{"$f":"1-B191","v":0.24099999999999999},"Equity",{"$f":"(D193-D189-D190)*$B192","v":370010.66010794922},{"$f":"D192/D193","v":0.12388811986311631}]
[null,null,"Total",{"$f":"-D175","v":2986651.670206741}]
[null,null,"Check",{"$f":"SUM(D189:D192)-D193","v":0}]
[]
[]
[null,null,"Commercial Solar + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_Commercial","v":125.48567323998029},{"$f":"E199","v":125.48567323998029},{"$f":"F199","v":125.48567323998029},{"$f":"G199","v":125.48567323998029},{"$f":"H199","v":125.48567323998029},{"$f":"I199","v":125.48567323998029},{"$f":"J199","v":125.48567323998029},{"$f":"K199","v":125.48567323998029},{"$f":"L199","v":125.48567323998029},{"$f":"M199","v":125.48567323998029},{"$f":"N199","v":125.48567323998029},{"$f":"O199","v":125.48567323998029},{"$f":"P199","v":125.48567323998029},{"$f":"Q199","v":125.48567323998029},{"$f":"R199","v":125.48567323998029},{"$f":"S199","v":125.48567323998029},{"$f":"T199","v":125.48567323998029},{"$f":"U199","v":125.48567323998029},{"$f":"V199","v":125.48567323998029},{"$f":"W199","v":125.48567323998029}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH($C197,'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":27.00865819776806},{"$f":"E200","v":27.00865819776806},27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806,27.00865819776806]
[null,null,"Revenue",null,{"$f":"E199*E198+E200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"F199*F198+F200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"G199*G198+G200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"H199*H198+H200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"I199*I198+I200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"J199*J198+J200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"K199*K198+K200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"L199*L198+L200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"M199*M198+M200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"N199*N198+N200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"O199*O198+O200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"P199*P198+P200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"Q199*Q198+Q200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"R199*R198+R200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"S199*S198+S200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"T199*T198+T200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"U199*U198+U200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"V199*V198+V200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"W199*W198+W200*12*'Resource Options'!$E$16*1000","v":512942.78224727669},{"$f":"X199*X198+X200*12*'Resource Options'!$E$16*1000","v":512942.78224727669}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14345.814161429093},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13986.698701282463},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13604.38737727477},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13193.719990815083},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12758.398715860567},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12297.537544332501},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12459.632740529907},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12622.90811718855},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12787.337148173754},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12952.891568993589},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13119.541313149781},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13287.254446529452},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13455.997099782266},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13625.733398626078},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13796.425392022724},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13968.03297816389},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14140.513828205527},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14313.823307687566},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14487.91439557396},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14662.737600846442}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31811.659893390526},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31159.941768580764},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30623.194426634403},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30226.827778965511},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":29858.134570725619},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":29558.528464359144},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":29833.117536542093},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30103.532219759392},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30371.405920150559},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30636.495953764639},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30898.550188392244},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31157.306745301979},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31412.493692424447},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31663.828728755689},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31911.018859738266},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":32153.76006337945},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":32391.736946852623},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":32624.622393328071},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":32852.077198766012},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":33073.749698405001}]
[null,null,"Solar Variable O&M",null,{"$f":"E198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E198*E199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F198*F199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G198*G199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H198*H199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I198*I199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J198*J199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K198*K199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L198*L199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M198*M199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N198*N199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O198*O199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P198*P199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q198*Q199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R198*R199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S198*S199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T198*T199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U198*U199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V198*V199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W198*W199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X198*X199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D229*Property_Tax_Rate","v":58853.084038562636},{"$f":"E229*Property_Tax_Rate","v":55573.81844665559},52477.271959412959,49553.263556031859,46792.17949730144,44184.941716944901,41722.977974180707,39398.193669368804,37202.945230075522,{"$f":"M229*Property_Tax_Rate","v":35130.014980054104},{"$f":"N229*Property_Tax_Rate","v":33172.587408513646},{"$f":"O229*Property_Tax_Rate","v":49995.601064340699},45481.746067859807,41375.424664245111,37639.842665503442,34241.527848490092,31150.030031169383,28337.648227502839,25779.182436170158,23451.707839056151]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E203:E207)","v":105010.55809338225},{"$f":"SUM(F203:F207)","v":100720.45891651881},{"$f":"SUM(G203:G207)","v":96704.853763322142},92973.81132581245,89408.712783887633,86041.007725636548,84015.728251252702,82124.634006316744,80361.688298399837,78719.402502812329,{"$f":"SUM(O203:O207)","v":77190.678910055663},{"$f":"SUM(P203:P207)","v":94440.162256172131},90350.236860066521,86664.98679162687,83347.286917264428,80363.320890033428,77682.280806227529,75276.093928518472,73119.174030510127,71188.195138307594]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$66:$BX$66,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$16)*0.5*'Resource Options'!$D$16/1000","v":1802847.538978881}]
[]
[null,null,"EBITDA",null,{"$f":"E201-E208","v":407932.22415389447},{"$f":"F201-F208","v":412222.32333075791},416237.92848395451,419968.97092146426,423534.06946338905,426901.77452164015,428927.05399602395,430818.14824095997,432581.09394887683,434223.37974446436,{"$f":"O201-O208","v":435752.10333722102},{"$f":"P201-P208","v":418502.61999110458},422592.54538721015,426277.79545564984,429595.49533001229,432579.46135724324,435260.50144104916,437666.68831875821,439823.60821676656,441754.58710896911]
[null,null,"Before Tax Earnings",null,{"$f":"E211-E230-E219","v":-728818.8822734548},{"$f":"F211-F230-F219","v":-1320922.7194932897},-672463.12556007633,-280189.98218414909,-272036.51104913634,24316.626547625216,319593.5788802334,326872.53006788937,334319.66485037573,{"$f":"N211-N230-N219","v":341958.77011963411},{"$f":"O211-O230-O219","v":17098.624938561028},{"$f":"P211-P230-P219","v":-171588.09146069121},{"$f":"Q211-Q230-Q219","v":-28138.700797629339},79593.874496632125,161980.99202771907,180481.64539846324,199532.79062967561,299688.55257791578,400490.83747146407,{"$f":"X211-X230-X219","v":421644.27114085172}]
[null,null,"ITC",null,{"$f":"-$D216*INDEX('DATA (Nominal)'!$B$244:$BX$244,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1765592.5211568789}]
[null,null,"Federal Tax",null,{"$f":"E212*Federal_Tax_Rate-E213","v":-1918644.4864343044},{"$f":"F212*Federal_Tax_Rate-F213","v":-277393.77109359083},{"$f":"G212*Federal_Tax_Rate-G213","v":-141217.25636761604},{"$f":"H212*Federal_Tax_Rate-H213","v":-58839.89625867131},{"$f":"I212*Federal_Tax_Rate-I213","v":-57127.667320318629},{"$f":"J212*Federal_Tax_Rate-J213","v":5106.4915750012951},{"$f":"K212*Federal_Tax_Rate-K213","v":67114.651564849017},{"$f":"L212*Federal_Tax_Rate-L213","v":68643.231314256758},{"$f":"M212*Federal_Tax_Rate-M213","v":70207.129618578896},{"$f":"N212*Federal_Tax_Rate-N213","v":71811.341725123159},{"$f":"O212*Federal_Tax_Rate-O213","v":3590.7112370978157},{"$f":"P212*Federal_Tax_Rate-P213","v":-36033.499206745153},{"$f":"Q212*Federal_Tax_Rate-Q213","v":-5909.1271675021608},{"$f":"R212*Federal_Tax_Rate-R213","v":16714.713644292744},{"$f":"S212*Federal_Tax_Rate-S213","v":34016.008325821},{"$f":"T212*Federal_Tax_Rate-T213","v":37901.145533677278},{"$f":"U212*Federal_Tax_Rate-U213","v":41901.88603223188},{"$f":"V212*Federal_Tax_Rate-V213","v":62934.596041362311},{"$f":"W212*Federal_Tax_Rate-W213","v":84103.075869007458},{"$f":"X212*Federal_Tax_Rate-X213","v":88545.296939578853}]
[]
[null,{"$f":"IRR(D216:Y216,0.1)","v":7.500001142486945E-2},"Free Cash Flow",{"$f":"SUM(D225:D226)","v":-5885308.4038562635},{"$f":"E211-E214","v":2326576.7105881991},689616.09442434879,557455.18485157052,478808.86718013557,480661.73678370769,421795.28294663888,361812.40243117494,{"$f":"L211-L214","v":362174.91692670318},{"$f":"M211-M214","v":362373.96433029795},362412.03801934118,{"$f":"O211-O214-O209","v":-1370686.1468787577},{"$f":"P211-P214","v":454536.11919784977},{"$f":"Q211-Q214","v":428501.67255471234},409563.08181135711,395579.48700419127,394678.31582356594,393358.61540881731,374732.09227739589,355720.53234775912,353209.29016939027,{"$f":"D216*-0.3","v":1765592.5211568789}]
[null,{"$f":"IRR(D217:Y217,0.1)","v":0.15694335715034491},"ROE",{"$f":"-D235","v":-786583.57511079218},{"$f":"E216-E219-E222-E231-E213","v":143584.1689756806},146152.76795810804,148459.38479663761,150493.58297198749,152346.45257555955,153990.38562357935,154517.89199320393,154880.40648873217,155079.45389232697,{"$f":"N216-N219-N222-N231-N213","v":155117.5275813702},{"$f":"O216-O219-O222-O231-O213+O209","v":-10757.064290071605},{"$f":"P216-P219-P222-P231-P213","v":-27014.475396600174},{"$f":"Q216-Q219-Q222-Q231-Q213","v":-26558.421156243683},{"$f":"R216-R219-R222-R231-R213","v":-26574.684699984333},-27042.33150742545,-27943.502688050838,-29263.203102799467,-30989.112264817264,-33111.416164545983,-35622.65834291483,{"$f":"Y216","v":1765592.5211568789}]
[]
[null,null,"Interest",null,{"$f":"D223*Debt_Rate","v":136248.67777178434},132341.15697514405,128218.72253468858,123869.55420000805,119281.18160692009,114440.44852121228,109333.47511579056,103945.61817307063,98261.429098501118,92264.609624830264,161098.67898013708,148573.34915586785,135359.12619126381,121418.12096360653,106710.36044842811,91193.67310491488,74823.567957508421,57553.107026994599,39332.770745302514,{"$f":"W223*Debt_Rate","v":20110.315968117375}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D234)","v":207294.51043797101},207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101,207294.51043797101]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O209)*$B234","v":181537.43807433409},181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409]
[null,null,"Sinking Fund",null,{"$f":"E221+E220-E219","v":71045.832666186674},{"$f":"F221+F220-F219","v":74953.353462826955},{"$f":"G221+G220-G219","v":79075.787903282428},{"$f":"H221+H220-H219","v":83424.956237962964},{"$f":"I221+I220-I219","v":88013.328831050923},{"$f":"J221+J220-J219","v":92854.061916758728},{"$f":"K221+K220-K219","v":97961.035322180454},{"$f":"L221+L220-L219","v":103348.89226490038},{"$f":"M221+M220-M219","v":109033.08133946989},{"$f":"N221+N220-N219","v":115029.90081314075},{"$f":"O221+O220-O219","v":227733.26953216802},{"$f":"P221+P220-P219","v":240258.59935643725},{"$f":"Q221+Q220-Q219","v":253472.82232104128},{"$f":"R221+R220-R219","v":267413.82754869858},{"$f":"S221+S220-S219","v":282121.58806387696},{"$f":"T221+T220-T219","v":297638.2754073902},{"$f":"U221+U220-U219","v":314008.38055479666},{"$f":"V221+V220-V219","v":331278.84148531052},{"$f":"W221+W220-W219","v":349499.17776700261},{"$f":"X221+X220-X219","v":368721.63254418771}]
[null,null,"Mortgage Balance",{"$f":"D234","v":2477248.686759715},{"$f":"D223-E222+(F209*$B$76)","v":2406202.8540935284},{"$f":"E223-F222+(G209*$B$76)","v":2331249.5006307014},{"$f":"F223-G222+(H209*$B$76)","v":2252173.7127274191},{"$f":"G223-H222+(I209*$B$76)","v":2168748.7564894562},{"$f":"H223-I222+(J209*$B$76)","v":2080735.4276584052},{"$f":"I223-J222+(K209*$B$76)","v":1987881.3657416464},{"$f":"J223-K222+(L209*$B$76)","v":1889920.3304194659},{"$f":"K223-L222+(M209*$B$76)","v":1786571.4381545656},{"$f":"L223-M222+(N209*$B$76)","v":1677538.3568150958},{"$f":"M223-N222+(O209*$B$76)","v":2929066.890547947},{"$f":"N223-O222+(P209*$B$76)","v":2701333.6210157792},{"$f":"O223-P222+(Q209*$B$76)","v":2461075.0216593421},{"$f":"P223-Q222+(R209*$B$76)","v":2207602.1993383006},{"$f":"Q223-R222+(S209*$B$76)","v":1940188.3717896021},{"$f":"R223-S222+(T209*$B$76)","v":1658066.783725725},{"$f":"S223-T222+(U209*$B$76)","v":1360428.5083183348},{"$f":"T223-U222+(V209*$B$76)","v":1046420.1277635382},{"$f":"U223-V222+(W209*$B$76)","v":715141.28627822758},{"$f":"V223-W222+(X209*$B$76)","v":365642.10851122497},{"$f":"W223-X222+(Y209*$B$76)","v":-3079.5240329627413}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$65:$BX$65,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$16)*'Resource Options'!$E$16/1000","v":-2986651.6702067405},{"$f":"-$D225/20","v":149332.58351033702},149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$66:$BX$66,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$16)*'Resource Options'!$D$16/1000","v":-2898656.733649523},{"$f":"-$D226/10","v":289865.67336495232},289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,{"$f":"$O209/10","v":180284.75389788809},180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E225:E226)","v":439198.25687528937},{"$f":"SUM($E225:F226)","v":878396.51375057863},{"$f":"SUM($E225:G226)","v":1317594.7706258679},{"$f":"SUM($E225:H226)","v":1756793.027501157},{"$f":"SUM($E225:I226)","v":2195991.2843764466},{"$f":"SUM($E225:J226)","v":2635189.5412517358},{"$f":"SUM($E225:K226)","v":3074387.7981270249},{"$f":"SUM($E225:L226)","v":3513586.055002314},{"$f":"SUM($E225:M226)","v":3952784.3118776032},{"$f":"SUM($E225:N226)","v":4391982.5687528923},{"$f":"SUM($E225:O226)","v":4721599.9061611174},{"$f":"SUM($E225:P226)","v":5051217.2435693415},{"$f":"SUM($E225:Q226)","v":5380834.5809775665},{"$f":"SUM($E225:R226)","v":5710451.9183857907},{"$f":"SUM($E225:S226)","v":6040069.2557940157},{"$f":"SUM($E225:T226)","v":6369686.5932022398},{"$f":"SUM($E225:U226)","v":6699303.9306104649},{"$f":"SUM($E225:V226)","v":7028921.268018689},{"$f":"SUM($E225:W226)","v":7358538.6054269141},{"$f":"SUM($E225:X226)","v":7688155.9428351382}]
[null,null,"End Year Book Value",null,{"$f":"-$D216-E227","v":5446110.1469809739},{"$f":"-$D216-F227","v":5006911.8901056852},4567713.6332303956,{"$f":"-$D216-H227","v":4128515.3763551065},{"$f":"-$D216-I227","v":3689317.1194798169},3250118.8626045277,2810920.6057292386,2371722.3488539495,{"$f":"-$D216-M227","v":1932524.0919786603},{"$f":"-$D216-N227","v":1493325.8351033712},{"$f":"-$D216-O227+$O209","v":2966556.0366740273},{"$f":"-$D216-P227+$O209","v":2636938.6992658032},{"$f":"-$D216-Q227+$O209","v":2307321.3618575782},{"$f":"-$D216-R227+$O209","v":1977704.0244493538},{"$f":"-$D216-S227+$O209","v":1648086.6870411288},{"$f":"-$D216-T227+$O209","v":1318469.3496329046},{"$f":"-$D216-U227+$O209","v":988852.01222467958},{"$f":"-$D216-V227+$O209","v":659234.67481645546},{"$f":"-$D216-W227+$O209","v":329617.33740823041},{"$f":"-$D216-X227+$O209","v":6.28642737865448E-9}]
[null,null,"Prop. Tax Value",{"$f":"-D216","v":5885308.4038562635},{"$f":"D229/(($D229/$Y229)^(1/21))","v":5557381.844665559},{"$f":"E229/(($D229/$Y229)^(1/21))","v":5247727.1959412955},{"$f":"F229/(($D229/$Y229)^(1/21))","v":4955326.3556031855},{"$f":"G229/(($D229/$Y229)^(1/21))","v":4679217.9497301439},{"$f":"H229/(($D229/$Y229)^(1/21))","v":4418494.1716944901},{"$f":"I229/(($D229/$Y229)^(1/21))","v":4172297.7974180705},{"$f":"J229/(($D229/$Y229)^(1/21))","v":3939819.3669368802},{"$f":"K229/(($D229/$Y229)^(1/21))","v":3720294.5230075521},{"$f":"L229/(($D229/$Y229)^(1/21))","v":3513001.4980054107},{"$f":"M229/(($D229/$Y229)^(1/21))","v":3317258.7408513646},{"$f":"(N229+O209)/(($D229/($Y229+O209))^(1/21))","v":4999560.1064340696},{"$f":"O229/(($O229/$Y229)^(1/11))","v":4548174.606785981},{"$f":"P229/(($O229/$Y229)^(1/11))","v":4137542.4664245113},{"$f":"Q229/(($O229/$Y229)^(1/11))","v":3763984.2665503439},3424152.7848490095,3115003.0031169383,2833764.8227502839,2577918.2436170159,2345170.7839056151,2133436.9386237022,{"$f":"Y216","v":1765592.5211568789}]
[null,null,"Tax Dep",null,{"$f":"-$D216*Assumptions!J$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1000502.4286555649},{"$f":"-$D216*Assumptions!K$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1600803.8858489036},{"$f":"-$D216*Assumptions!L$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":960482.3315093423},{"$f":"-$D216*Assumptions!M$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":576289.39890560531},{"$f":"-$D216*Assumptions!N$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":576289.39890560531},{"$f":"-$D216*Assumptions!O$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":288144.69945280266},{"$f":"-$D216*Assumptions!P$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D216*Assumptions!Q$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D216*Assumptions!R$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D216*Assumptions!S$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O209*Assumptions!T$16","v":257554.79941852292},{"$f":"$O209*Assumptions!U$16","v":441517.36229592795},{"$f":"$O209*Assumptions!V$16","v":315372.11999357567},{"$f":"$O209*Assumptions!W$16","v":225265.79999541119},{"$f":"$O209*Assumptions!X$16","v":160904.14285386511},{"$f":"$O209*Assumptions!Y$16","v":160904.14285386511},{"$f":"$O209*Assumptions!Z$16","v":160904.14285386511},{"$f":"$O209*Assumptions!AA$16","v":80425.028713847874},{"$f":"$O209*Assumptions!AB$16","v":0},{"$f":"$O209*Assumptions!AC$16","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E230*Federal_Tax_Rate","v":210105.51001766862},{"$f":"F230*Federal_Tax_Rate","v":336168.81602826976},{"$f":"G230*Federal_Tax_Rate","v":201701.28961696188},{"$f":"H230*Federal_Tax_Rate","v":121020.77377017711},{"$f":"I230*Federal_Tax_Rate","v":121020.77377017711},{"$f":"J230*Federal_Tax_Rate","v":60510.386885088556},{"$f":"K230*Federal_Tax_Rate","v":0},{"$f":"L230*Federal_Tax_Rate","v":0},{"$f":"M230*Federal_Tax_Rate","v":0},{"$f":"N230*Federal_Tax_Rate","v":0},{"$f":"O230*Federal_Tax_Rate","v":54086.50787788981},{"$f":"P230*Federal_Tax_Rate","v":92718.646082144871},{"$f":"Q230*Federal_Tax_Rate","v":66228.145198650891},{"$f":"R230*Federal_Tax_Rate","v":47305.81799903635},{"$f":"S230*Federal_Tax_Rate","v":33789.869999311675},{"$f":"T230*Federal_Tax_Rate","v":33789.869999311675},{"$f":"U230*Federal_Tax_Rate","v":33789.869999311675},{"$f":"V230*Federal_Tax_Rate","v":16889.256029908054},{"$f":"W230*Federal_Tax_Rate","v":0},{"$f":"X230*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E231:X231)","v":986668.25202568388},{"$f":"D232/D236","v":0.16764937099629032}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E213:X213)","v":1634807.8899600729},{"$f":"D233/D236","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F16","v":0.75900000000000001},"Debt",{"$f":"(D236-D232-D233)*$B234","v":2477248.686759715},{"$f":"D234/D236","v":0.42092079408048244}]
[null,{"$f":"1-B234","v":0.24099999999999999},"Equity",{"$f":"(D236-D232-D233)*$B235","v":786583.57511079218},{"$f":"D235/D236","v":0.13365205714544962}]
[null,null,"Total",{"$f":"-D216","v":5885308.4038562635}]
[null,null,"Check",{"$f":"SUM(D232:D235)-D236","v":0}]
[]
[]
[null,null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"E241","v":12034.754758988021},{"$f":"F241","v":12034.754758988021},12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C240,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":60.920910811966756},{"$f":"E242","v":60.920910811966756},{"$f":"F242","v":60.920910811966756},60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756,60.920910811966756]
[null,null,"Revenue",null,{"$f":"E242*E241","v":733168.22131620173},{"$f":"F242*F241","v":733168.22131620173},{"$f":"G242*G241","v":733168.22131620173},{"$f":"H242*H241","v":733168.22131620173},{"$f":"I242*I241","v":733168.22131620173},{"$f":"J242*J241","v":733168.22131620173},{"$f":"K242*K241","v":733168.22131620173},{"$f":"L242*L241","v":733168.22131620173},{"$f":"M242*M241","v":733168.22131620173},{"$f":"N242*N241","v":733168.22131620173},{"$f":"O242*O241","v":733168.22131620173},{"$f":"P242*P241","v":733168.22131620173},{"$f":"Q242*Q241","v":733168.22131620173},{"$f":"R242*R241","v":733168.22131620173},{"$f":"S242*S241","v":733168.22131620173},{"$f":"T242*T241","v":733168.22131620173},{"$f":"U242*U241","v":733168.22131620173},{"$f":"V242*V241","v":733168.22131620173},{"$f":"W242*W241","v":733168.22131620173},{"$f":"X242*X241","v":733168.22131620173}]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":134067.63545900746},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":132595.59006809295},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":131003.64089781277},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129244.7822929351},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":127357.38846030811},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":125336.44222578709},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":127246.40499359855},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129181.97191730843},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":131143.35684898184},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":133130.77092308627},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":135144.42233476535},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":137184.51610975136},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":139251.25386565601},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":141344.83356437011},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":143465.4492552969},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":145613.29080913472},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":147788.54364191659},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":149991.38842900743},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":152222.0008087492},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":154480.55107543824}]
[null,null,"Variable O&M",null,{"$f":"E241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"F243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"G243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"H243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"I243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"J243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"K243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"L243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"M243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"N243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"O243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"P243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"Q243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"R243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"S243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"T243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"U243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"V243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"W243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"X243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547}]
[null,null,"Property Tax",null,{"$f":"D267*Property_Tax_Rate","v":90915.575462310895},85849.803238944747,81066.293412187049,76549.318456790672,72284.027177665732,68256.395881183853,64453.182267193981,60861.881890152872,57470.687046220555,54268.4479511471,51244.636081308825,48389.309557364475,45693.08045671734,43147.083947311425,40742.94914127759,38472.771572600541,36329.087208317062,34304.847907797739,32393.398249425805,30588.453648482198]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E245:E248)","v":226999.42352993792},{"$f":"SUM(F245:F248)","v":220461.60591565724},{"$f":"SUM(G245:G248)","v":214086.14691861937},{"$f":"SUM(H245:H248)","v":207810.31335834533},{"$f":"SUM(I245:I248)","v":201657.62824659341},{"$f":"SUM(J245:J248)","v":195609.05071559048},{"$f":"SUM(K245:K248)","v":193715.79986941209},{"$f":"SUM(L245:L248)","v":192060.06641608087},{"$f":"SUM(M245:M248)","v":190630.25650382196},{"$f":"SUM(N245:N248)","v":189415.43148285293},{"$f":"SUM(O245:O248)","v":188405.27102469373},{"$f":"SUM(P245:P248)","v":187590.03827573539},{"$f":"SUM(Q245:Q248)","v":186960.54693099292},{"$f":"SUM(R245:R248)","v":186508.1301203011},{"$f":"SUM(S245:S248)","v":186224.61100519405},{"$f":"SUM(T245:T248)","v":186102.27499035484},{"$f":"SUM(U245:U248)","v":186133.84345885323},{"$f":"SUM(V245:V248)","v":186312.44894542475},{"$f":"SUM(W245:W248)","v":186631.61166679458},{"$f":"SUM(X245:X248)","v":187085.21733253999}]
[]
[null,null,"EBITDA",null,{"$f":"E243-E249","v":506168.79778626381},{"$f":"F243-F249","v":512706.61540054448},519082.07439758233,525357.90795785643,531510.59306960832,537559.17060061125,539452.42144678964,541108.1549001208,542537.9648123798,543752.78983334883,544762.95029150799,545578.18304046639,546207.67438520887,546660.09119590069,546943.61031100771,547065.94632584695,547034.37785734853,546855.77237077698,546536.60964940721,546083.00398366177]
[null,null,"Before Tax Earnings",null,{"$f":"E251-E268-E259","v":-1251605.8298211296},{"$f":"F251-F268-F259","v":-2166320.8457482271},{"$f":"G251-G268-G259","v":-1164363.1575574728},{"$f":"H251-H268-H259","v":-557816.53696645214},{"$f":"I251-I268-I259","v":-544517.37636921613},{"$f":"J251-J268-J259","v":-85806.609737553488},{"$f":"K251-K268-K259","v":369163.5044493298},{"$f":"L251-L268-L259","v":379210.9251031396},{"$f":"M251-M268-M259","v":389493.96501190343},{"$f":"N251-N268-N259","v":400048.94767918513},{"$f":"O251-O268-O259","v":410912.97445420414},{"$f":"P251-P268-P259","v":422124.03616744967},{"$f":"Q251-Q268-Q259","v":433721.12706951512},{"$f":"R251-R268-R259","v":445744.36141318263},{"$f":"S251-S268-S259","v":458235.093025579},{"$f":"T251-T268-T259","v":471236.03822505847},{"$f":"U251-U268-U259","v":484791.40244635555},{"$f":"V251-V268-V259","v":498947.01094751828},{"$f":"W251-W268-W259","v":513750.4439832081},{"$f":"X251-X268-X259","v":529251.17684116052}]
[null,null,"ITC",null,{"$f":"-$D256*INDEX('DATA (Nominal)'!$B$245:$BX$245,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2727467.2638693266}]
[null,null,"Federal Tax",null,{"$f":"E252*Federal_Tax_Rate-E253","v":-2990304.4881317639},-454927.37760712765,-244516.2630870693,-117141.47276295495,-114348.64903753539,-18019.388044886233,77524.33593435926,79634.29427165931,81793.732652499719,84010.279012628875,86291.724635382867,88646.047595164433,91081.436684598171,93606.315896768356,96229.369535371588,98959.56802726227,101806.19451373466,104778.87229897884,107887.59323647369,111142.74713664371]
[]
[null,{"$f":"IRR(D256:Y256,0.1)","v":7.4999926138533457E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$17)*INDEX('DATA (Nominal)'!$B$67:$BX$67,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$17/1000","v":-9091557.5462310892},{"$f":"E251-E254","v":3496473.2859180276},967633.99300767214,763598.33748465159,642499.38072081143,645859.24210714374,555578.55864549754,461928.08551243041,461473.86062846147,460744.23215988011,459742.51082071994,458471.22565612511,456932.13544530194,455126.23770061071,453053.77529913234,450714.24077563611,448106.37829858466,445228.18334361387,442076.90007179813,438649.01641293353,434940.25684701803,{"$f":"D256*-0.3","v":2727467.2638693266}]
[null,{"$f":"IRR(D257:Y257,0.1)","v":0.10658677004387718},"ROE",{"$f":"-D273","v":-1391109.6810945848},{"$f":"E256-E259-E261-E269-E253","v":121572.36973299924},125459.17805170052,129147.42934496782,132682.81667090044,136042.67805723281,139237.75266291609,139063.03759717851,138608.81271320963,137879.18424462824,136877.46290546807,135606.17774087325,134067.08753005011,132261.18978535885,130188.72738388047,127849.19286038424,125241.33038333282,122363.13542836197,119211.85215654626,115783.96849768166,112075.20893176616,{"$f":"Y256","v":2727467.2638693266}]
[]
[null,null,"Interest",null,{"$f":"D262*Debt_Rate","v":212209.84474810786},206123.80857391495,199703.04041014143,192929.12999736035,185782.65451187632,178243.12287469066,170288.9169974598,161897.22979698124,153043.99980047636,143703.84215416369,133849.97583730385,123454.1468730167,112486.54731569377,100915.72978271807,88708.517285428723,75829.908100788452,62242.975410992956,47908.761423258715,32786.165666199093,16831.827142501192]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D272)","v":322865.04791525187},322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187,322865.04791525187]
[null,null,"Sinking Fund",null,{"$f":"E260-E259","v":110655.20316714401},{"$f":"F260-F259","v":116741.23934133691},{"$f":"G260-G259","v":123162.00750511044},{"$f":"H260-H259","v":129935.91791789152},{"$f":"I260-I259","v":137082.39340337555},{"$f":"J260-J259","v":144621.92504056121},{"$f":"K260-K259","v":152576.13091779206},{"$f":"L260-L259","v":160967.81811827063},{"$f":"M260-M259","v":169821.04811477551},{"$f":"N260-N259","v":179161.20576108817},{"$f":"O260-O259","v":189015.07207794802},{"$f":"P260-P259","v":199410.90104223517},{"$f":"Q260-Q259","v":210378.50059955812},{"$f":"R260-R259","v":221949.31813253381},{"$f":"S260-S259","v":234156.53062982316},{"$f":"T260-T259","v":247035.13981446341},{"$f":"U260-U259","v":260622.07250425892},{"$f":"V260-V259","v":274956.28649199317},{"$f":"W260-W259","v":290078.88224905275},{"$f":"X260-X259","v":306033.22077275068}]
[null,null,"Mortgage Balance",{"$f":"D272","v":3858360.8136019614},{"$f":"D262-E261","v":3747705.6104348172},{"$f":"E262-F261","v":3630964.3710934804},{"$f":"F262-G261","v":3507802.3635883699},{"$f":"G262-H261","v":3377866.4456704785},{"$f":"H262-I261","v":3240784.052267103},{"$f":"I262-J261","v":3096162.1272265418},{"$f":"J262-K261","v":2943585.9963087495},{"$f":"K262-L261","v":2782618.1781904791},{"$f":"L262-M261","v":2612797.1300757034},{"$f":"M262-N261","v":2433635.9243146153},{"$f":"N262-O261","v":2244620.8522366672},{"$f":"O262-P261","v":2045209.9511944321},{"$f":"P262-Q261","v":1834831.4505948741},{"$f":"Q262-R261","v":1612882.1324623404},{"$f":"R262-S261","v":1378725.6018325172},{"$f":"S262-T261","v":1131690.4620180537},{"$f":"T262-U261","v":871068.3895137948},{"$f":"U262-V261","v":596112.10302180168},{"$f":"V262-W261","v":306033.22077274893},{"$f":"W262-X261","v":-1.7462298274040222E-9}]
[]
[null,null,"Book Depr",null,{"$f":"-$D256/25","v":363662.30184924358},363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E264:E264)","v":363662.30184924358},{"$f":"SUM($E264:F264)","v":727324.60369848716},{"$f":"SUM($E264:G264)","v":1090986.9055477306},{"$f":"SUM($E264:H264)","v":1454649.2073969743},{"$f":"SUM($E264:I264)","v":1818311.509246218},{"$f":"SUM($E264:J264)","v":2181973.8110954617},{"$f":"SUM($E264:K264)","v":2545636.1129447054},{"$f":"SUM($E264:L264)","v":2909298.4147939491},{"$f":"SUM($E264:M264)","v":3272960.7166431928},{"$f":"SUM($E264:N264)","v":3636623.0184924365},{"$f":"SUM($E264:O264)","v":4000285.3203416802},{"$f":"SUM($E264:P264)","v":4363947.6221909234},{"$f":"SUM($E264:Q264)","v":4727609.9240401667},{"$f":"SUM($E264:R264)","v":5091272.2258894099},{"$f":"SUM($E264:S264)","v":5454934.5277386531},{"$f":"SUM($E264:T264)","v":5818596.8295878964},{"$f":"SUM($E264:U264)","v":6182259.1314371396},{"$f":"SUM($E264:V264)","v":6545921.4332863828},{"$f":"SUM($E264:W264)","v":6909583.735135626},{"$f":"SUM($E264:X264)","v":7273246.0369848693}]
[null,null,"End Year Book Value",null,{"$f":"-$D256-E265","v":8727895.244381845},{"$f":"-$D256-F265","v":8364232.9425326018},{"$f":"-$D256-G265","v":8000570.6406833585},{"$f":"-$D256-H265","v":7636908.3388341144},{"$f":"-$D256-I265","v":7273246.0369848711},{"$f":"-$D256-J265","v":6909583.7351356279},{"$f":"-$D256-K265","v":6545921.4332863837},{"$f":"-$D256-L265","v":6182259.1314371396},{"$f":"-$D256-M265","v":5818596.8295878964},{"$f":"-$D256-N265","v":5454934.5277386531},{"$f":"-$D256-O265","v":5091272.225889409},{"$f":"-$D256-P265","v":4727609.9240401657},{"$f":"-$D256-Q265","v":4363947.6221909225},{"$f":"-$D256-R265","v":4000285.3203416793},{"$f":"-$D256-S265","v":3636623.018492436},{"$f":"-$D256-T265","v":3272960.7166431928},{"$f":"-$D256-U265","v":2909298.4147939496},{"$f":"-$D256-V265","v":2545636.1129447063},{"$f":"-$D256-W265","v":2181973.8110954631},{"$f":"-$D256-X265","v":1818311.5092462199}]
[null,null,"Prop. Tax Value",{"$f":"-D256","v":9091557.5462310892},{"$f":"D267/(($D267/$Y267)^(1/21))","v":8584980.3238944747},{"$f":"E267/(($D267/$Y267)^(1/21))","v":8106629.3412187044},7654931.8456790671,7228402.7177665727,6825639.5881183855,6445318.2267193981,{"$f":"J267/(($D267/$Y267)^(1/21))","v":6086188.189015287},{"$f":"K267/(($D267/$Y267)^(1/21))","v":5747068.7046220554},5426844.79511471,5124463.6081308825,4838930.9557364471,4569308.045671734,4314708.3947311426,4074294.9141277587,3847277.1572600538,3632908.7208317057,3430484.7907797741,3239339.8249425804,{"$f":"V267/(($D267/$Y267)^(1/21))","v":3058845.3648482198},{"$f":"W267/(($D267/$Y267)^(1/21))","v":2888407.9694291693},{"$f":"Y256","v":2727467.2638693266}]
[null,null,"Tax Dep",null,{"$f":"-$D256*Assumptions!J$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1545564.7828592854},{"$f":"-$D256*Assumptions!K$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2472903.6525748563},{"$f":"-$D256*Assumptions!L$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1483742.1915449137},{"$f":"-$D256*Assumptions!M$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":890245.31492694817},{"$f":"-$D256*Assumptions!N$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":890245.31492694817},{"$f":"-$D256*Assumptions!O$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":445122.65746347408},{"$f":"-$D256*Assumptions!P$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!Q$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!R$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!S$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!T$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!U$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!V$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!W$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!X$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!Y$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!Z$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!AA$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!AB$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!AC$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E268*Federal_Tax_Rate","v":324568.6044004499},519309.7670407198,311585.86022443185,186951.51613465912,186951.51613465912,93475.75806732956,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E269:X269)","v":1316654.399803685},{"$f":"D270/D274","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E253:X253)","v":2525432.6517308578},{"$f":"D271/D274","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F17","v":0.73499999999999999},"Debt",{"$f":"(D274-D270-D271)*$B272","v":3858360.8136019614},{"$f":"D272/D274","v":0.42438941776279548}]
[null,{"$f":"1-B272","v":0.26500000000000001},"Equity",{"$f":"(D274-D270-D271)*$B273","v":1391109.6810945848},{"$f":"D273/D274","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D256","v":9091557.5462310892}]
[null,null,"Check",{"$f":"SUM(D270:D273)-D274","v":0}]
[]
[]
[null,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Fixed_Array","v":60.920910811966756},{"$f":"E280","v":60.920910811966756},{"$f":"F280","v":60.920910811966756},{"$f":"G280","v":60.920910811966756},{"$f":"H280","v":60.920910811966756},{"$f":"I280","v":60.920910811966756},{"$f":"J280","v":60.920910811966756},{"$f":"K280","v":60.920910811966756},{"$f":"L280","v":60.920910811966756},{"$f":"M280","v":60.920910811966756},{"$f":"N280","v":60.920910811966756},{"$f":"O280","v":60.920910811966756},{"$f":"P280","v":60.920910811966756},{"$f":"Q280","v":60.920910811966756},{"$f":"R280","v":60.920910811966756},{"$f":"S280","v":60.920910811966756},{"$f":"T280","v":60.920910811966756},{"$f":"U280","v":60.920910811966756},{"$f":"V280","v":60.920910811966756},{"$f":"W280","v":60.920910811966756}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH($C278,'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":13.887269350560917},{"$f":"E281","v":13.887269350560917},13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917,13.887269350560917]
[null,null,"Revenue",null,{"$f":"E280*E279+E281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"F280*F279+F281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"G280*G279+G281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"H280*H279+H281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"I280*I279+I281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"J280*J279+J281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"K280*K279+K281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"L280*L279+L281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"M280*M279+M281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"N280*N279+N281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"O280*O279+O281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"P280*P279+P281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"Q280*Q279+Q281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"R280*R279+R281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"S280*S279+S281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"T280*T279+T281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"U280*U279+U281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"V280*V279+V281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"W280*W279+W281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567},{"$f":"X280*X279+X281*12*'Resource Options'!$E$18*1000","v":1566404.3823498567}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":107254.10836720598},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":106076.47205447436},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":104802.91271825023},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103395.82583434808},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101885.9107682465},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":100269.15378062968},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101797.12399487884},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103345.57753384675},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":104914.68547918549},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":106504.61673846902},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":108115.53786781228},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":109747.61288780109},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":111401.00309252481},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":113075.8668514961},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":114772.35940423753},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":116490.63264730778},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":118230.83491353328},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":119993.11074320595},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":121777.60064699937},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":123584.4408603506}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":68092.286200557457},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":66643.738450199293},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":65433.813680514337},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":63770.985322550747},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":62707.905761822396},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":61567.185543525877},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":62166.419680505096},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":62730.256660660547},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":63288.813920817702},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":63841.586256197981},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":64388.0487883971},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":64927.656344265131},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":65459.842816977616},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":65984.0205088191},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":66499.579455178158},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":67005.886729250531},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":67502.285726925897},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":67988.095431321897},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":68462.609656419707},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":68925.096269233094}]
[null,null,"Solar Variable O&M",null,{"$f":"E279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E279*E280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"F279*F280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"G279*G280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"H279*H280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"I279*I280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"J279*J280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"K279*K280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"L279*L280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"M279*M280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"N279*N280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"O279*O280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"P279*P280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"Q279*Q280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"R279*R280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"S279*S280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"T279*T280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"U279*U280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"V279*V280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"W279*W280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547},{"$f":"X279*X280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2016.2126086195547}]
[null,null,"Property Tax",null,{"$f":"D310*Property_Tax_Rate","v":182146.64739673861},{"$f":"E310*Property_Tax_Rate","v":171997.52363802493},162413.9041833533,153364.27940435649,144818.89537403462,136749.65603991773,129130.03084809272,121934.96751437541,115140.80965583067,{"$f":"M310*Property_Tax_Rate","v":108725.21901182497},{"$f":"N310*Property_Tax_Rate","v":102667.10199888443},{"$f":"O310*Property_Tax_Rate","v":141545.2223963727},129812.85149198803,119052.95090279767,109184.91471192081,100134.81824892151,91834.86429604546,84222.875197198635,77241.827064891215,70839.422595739277]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E284:E288)","v":359509.25457312161},{"$f":"SUM(F284:F288)","v":346733.94675131817},{"$f":"SUM(G284:G288)","v":334666.84319073742},322547.30316987488,311428.92451272311,300602.20797269285,295109.78713209624,290027.01431750227,285360.52166445344,281087.63461511151,{"$f":"SUM(O284:O288)","v":277186.90126371337},{"$f":"SUM(P284:P288)","v":318236.70423705853},308689.91001011,300129.05087173241,292473.06617995608,285647.55023409938,279584.19754512422,274220.29398034606,269498.24997692986,265365.17233394255]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$69:$BX$69,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$18)*0.5*'Resource Options'!$D$18/1000","v":4313403.9393463666}]
[]
[null,null,"EBITDA",null,{"$f":"E282-E289","v":1206895.127776735},{"$f":"F282-F289","v":1219670.4355985385},1231737.5391591191,1243857.0791799817,1254975.4578371337,1265802.1743771639,1271294.5952177604,1276377.3680323544,1281043.8606854032,1285316.747734745,{"$f":"O282-O289","v":1289217.4810861433},{"$f":"P282-P289","v":1248167.6781127981},1257714.4723397465,1266275.3314781243,1273931.3161699006,1280756.8321157573,1286820.1848047324,1292184.0883695106,1296906.1323729269,1301039.2100159142]
[null,null,"Before Tax Earnings",null,{"$f":"E292-E311-E300","v":-2314753.9809666304},{"$f":"F292-F311-F300","v":-4147681.284397292},-2140994.8393952413,-926250.65742644283,-900814.52800145326,16907.401253077609,930125.82229647867,952021.09045960556,974424.76570535661,{"$f":"N292-N311-N300","v":997410.38038999925},{"$f":"O292-O311-O300","v":225014.34439026797},{"$f":"P292-P311-P300","v":-222104.68928207929},{"$f":"Q292-Q311-Q300","v":125195.36375279014},387261.47813600709,588912.98276835354,637945.88298193982,688538.02607336966,933430.15536515904,1180134.8060405089,{"$f":"X292-X311-X300","v":1236555.4317527614}]
[null,null,"ITC",null,{"$f":"-$D297*INDEX('DATA (Nominal)'!$B$246:$BX$246,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5464399.4219021583}]
[null,null,"Federal Tax",null,{"$f":"E293*Federal_Tax_Rate-E294","v":-5950497.7579051508},{"$f":"F293*Federal_Tax_Rate-F294","v":-871013.06972343125},{"$f":"G293*Federal_Tax_Rate-G294","v":-449608.91627300065},{"$f":"H293*Federal_Tax_Rate-H294","v":-194512.63805955299},{"$f":"I293*Federal_Tax_Rate-I294","v":-189171.05088030518},{"$f":"J293*Federal_Tax_Rate-J294","v":3550.5542631462977},{"$f":"K293*Federal_Tax_Rate-K294","v":195326.42268226051},{"$f":"L293*Federal_Tax_Rate-L294","v":199924.42899651715},{"$f":"M293*Federal_Tax_Rate-M294","v":204629.20079812489},{"$f":"N293*Federal_Tax_Rate-N294","v":209456.17988189982},{"$f":"O293*Federal_Tax_Rate-O294","v":47253.012321956274},{"$f":"P293*Federal_Tax_Rate-P294","v":-46641.984749236646},{"$f":"Q293*Federal_Tax_Rate-Q294","v":26291.026388085931},{"$f":"R293*Federal_Tax_Rate-R294","v":81324.910408561482},{"$f":"S293*Federal_Tax_Rate-S294","v":123671.72638135424},{"$f":"T293*Federal_Tax_Rate-T294","v":133968.63542620736},{"$f":"U293*Federal_Tax_Rate-U294","v":144592.98547540762},{"$f":"V293*Federal_Tax_Rate-V294","v":196020.3326266834},{"$f":"W293*Federal_Tax_Rate-W294","v":247828.30926850686},{"$f":"X293*Federal_Tax_Rate-X294","v":259676.64066807987}]
[]
[null,{"$f":"IRR(D297:Y297,0.1)","v":7.4999991153398948E-2},"Free Cash Flow",{"$f":"SUM(D306:D307)","v":-18214664.73967386},{"$f":"E292-E295","v":7157392.8856818862},2090683.5053219697,1681346.4554321198,1438369.7172395347,1444146.5087174389,1262251.6201140175,1075968.1725355,{"$f":"L292-L295","v":1076452.9390358373},{"$f":"M292-M295","v":1076414.6598872785},1075860.5678528452,{"$f":"O292-O295-O290","v":-3071439.4705821797},{"$f":"P292-P295","v":1294809.6628620347},{"$f":"Q292-Q295","v":1231423.4459516606},1184950.4210695627,1150259.5897885463,1146788.1966895498,1142227.1993293248,1096163.7557428272,1049077.82310442,1041362.5693478343,{"$f":"D297*-0.3","v":5464399.4219021583}]
[null,{"$f":"IRR(D298:Y298,0.1)","v":0.12412691642812823},"ROE",{"$f":"-D316","v":-2787046.8100107461},{"$f":"E297-E300-E303-E312-E294","v":395879.42604240123},403411.34886082797,410242.95894304651,416967.41673370259,422744.20821160666,428125.21659561596,429117.66600452922,429602.43250486651,429564.15335630765,{"$f":"N297-N300-N303-N312-N294","v":429010.06132187438},{"$f":"O297-O300-O303-O312-O294+O290","v":45105.744040557183},{"$f":"P297-P300-P303-P312-P294","v":5521.593164515245},{"$f":"Q297-Q300-Q303-Q312-Q294","v":5515.2397177148378},{"$f":"R297-R300-R303-R312-R294","v":4314.8399022084632},1961.597954471843,-1509.7951445246435,-6070.792504749712,-11698.662202238716,-18376.195396455238,-26091.449153040885,{"$f":"Y297","v":5464399.4219021583}]
[]
[null,null,"Interest",null,{"$f":"D304*Debt_Rate","v":425156.10299880902},412962.91080454015,400099.0930395865,386527.76529756037,372210.0145297228,357104.78746965417,341168.77292128175,324356.27757274883,306619.09498004662,287906.36734474578,447990.24992085341,413919.74264895223,377975.35747709649,340054.03112078866,300047.03181488387,257839.64754715437,213310.85714469972,166332.98327011007,116771.32633241799,{"$f":"W304*Debt_Rate","v":64483.778263152846}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D315)","v":646850.5065309708},646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708,646850.5065309708]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O290)*$B315","v":420603.51196990436},420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436]
[null,null,"Sinking Fund",null,{"$f":"E302+E301-E300","v":221694.40353216178},{"$f":"F302+F301-F300","v":233887.59572643065},{"$f":"G302+G301-G300","v":246751.4134913843},{"$f":"H302+H301-H300","v":260322.74123341043},{"$f":"I302+I301-I300","v":274640.492001248},{"$f":"J302+J301-J300","v":289745.71906131663},{"$f":"K302+K301-K300","v":305681.73360968905},{"$f":"L302+L301-L300","v":322494.22895822197},{"$f":"M302+M301-M300","v":340231.41155092418},{"$f":"N302+N301-N300","v":358944.13918622502},{"$f":"O302+O301-O300","v":619463.7685800218},{"$f":"P302+P301-P300","v":653534.27585192304},{"$f":"Q302+Q301-Q300","v":689478.66102377872},{"$f":"R302+R301-R300","v":727399.98738008656},{"$f":"S302+S301-S300","v":767406.98668599129},{"$f":"T302+T301-T300","v":809614.37095372088},{"$f":"U302+U301-U300","v":854143.16135617555},{"$f":"V302+V301-V300","v":901121.03523076512},{"$f":"W302+W301-W300","v":950682.6921684572},{"$f":"X302+X301-X300","v":1002970.2402377224}]
[null,null,"Mortgage Balance",{"$f":"D315","v":7730110.9636147097},{"$f":"D304-E303+(F290*$B$76)","v":7508416.5600825483},{"$f":"E304-F303+(G290*$B$76)","v":7274528.9643561179},{"$f":"F304-G303+(H290*$B$76)","v":7027777.5508647338},{"$f":"G304-H303+(I290*$B$76)","v":6767454.8096313234},{"$f":"H304-I303+(J290*$B$76)","v":6492814.3176300758},{"$f":"I304-J303+(K290*$B$76)","v":6203068.5985687589},{"$f":"J304-K303+(L290*$B$76)","v":5897386.8649590695},{"$f":"K304-L303+(M290*$B$76)","v":5574892.6360008474},{"$f":"L304-M303+(N290*$B$76)","v":5234661.2244499233},{"$f":"M304-N303+(O290*$B$76)","v":8145277.2712882441},{"$f":"N304-O303+(P290*$B$76)","v":7525813.5027082227},{"$f":"O304-P303+(Q290*$B$76)","v":6872279.2268562997},{"$f":"P304-Q303+(R290*$B$76)","v":6182800.5658325208},{"$f":"Q304-R303+(S290*$B$76)","v":5455400.5784524344},{"$f":"R304-S303+(T290*$B$76)","v":4687993.5917664431},{"$f":"S304-T303+(U290*$B$76)","v":3878379.2208127221},{"$f":"T304-U303+(V290*$B$76)","v":3024236.0594565468},{"$f":"U304-V303+(W290*$B$76)","v":2123115.0242257817},{"$f":"V304-W303+(X290*$B$76)","v":1172432.3320573245},{"$f":"W304-X303+(Y290*$B$76)","v":169462.09181960206}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$68:$BX$68,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$18)*'Resource Options'!$E$18/1000","v":-9091557.5462310873},{"$f":"-$D306/25","v":363662.30184924346},363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$69:$BX$69,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$18)*'Resource Options'!$D$18/1000","v":-9123107.1934427712},{"$f":"-$D307/10","v":912310.71934427717},912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,{"$f":"$O290/10","v":431340.39393463667},431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E306:E307)","v":1275973.0211935206},{"$f":"SUM($E306:F307)","v":2551946.0423870413},{"$f":"SUM($E306:G307)","v":3827919.0635805614},{"$f":"SUM($E306:H307)","v":5103892.0847740816},{"$f":"SUM($E306:I307)","v":6379865.1059676027},{"$f":"SUM($E306:J307)","v":7655838.1271611229},{"$f":"SUM($E306:K307)","v":8931811.148354644},{"$f":"SUM($E306:L307)","v":10207784.169548163},{"$f":"SUM($E306:M307)","v":11483757.190741684},{"$f":"SUM($E306:N307)","v":12759730.211935204},{"$f":"SUM($E306:O307)","v":13554732.907719085},{"$f":"SUM($E306:P307)","v":14349735.603502965},{"$f":"SUM($E306:Q307)","v":15144738.299286846},{"$f":"SUM($E306:R307)","v":15939740.995070726},{"$f":"SUM($E306:S307)","v":16734743.690854607},{"$f":"SUM($E306:T307)","v":17529746.386638485},{"$f":"SUM($E306:U307)","v":18324749.082422368},{"$f":"SUM($E306:V307)","v":19119751.778206248},{"$f":"SUM($E306:W307)","v":19914754.473990127},{"$f":"SUM($E306:X307)","v":20709757.169774007}]
[null,null,"End Year Book Value",null,{"$f":"-$D297-E308","v":16938691.718480341},{"$f":"-$D297-F308","v":15662718.697286818},14386745.676093299,{"$f":"-$D297-H308","v":13110772.65489978},{"$f":"-$D297-I308","v":11834799.633706257},10558826.612512738,9282853.5913192164,8006880.5701256972,{"$f":"-$D297-M308","v":6730907.5489321761},{"$f":"-$D297-N308","v":5454934.5277386568},{"$f":"-$D297-O308+$O290","v":8973335.7713011429},{"$f":"-$D297-P308+$O290","v":8178333.0755172623},{"$f":"-$D297-Q308+$O290","v":7383330.3797333809},{"$f":"-$D297-R308+$O290","v":6588327.6839495013},{"$f":"-$D297-S308+$O290","v":5793324.9881656198},{"$f":"-$D297-T308+$O290","v":4998322.292381742},{"$f":"-$D297-U308+$O290","v":4203319.5965978587},{"$f":"-$D297-V308+$O290","v":3408316.9008139791},{"$f":"-$D297-W308+$O290","v":2613314.2050300995},{"$f":"-$D297-X308+$O290","v":1818311.5092462199}]
[null,null,"Prop. Tax Value",{"$f":"-D297","v":18214664.73967386},{"$f":"D310/(($D310/$Y310)^(1/21))","v":17199752.363802493},{"$f":"E310/(($D310/$Y310)^(1/21))","v":16241390.41833533},{"$f":"F310/(($D310/$Y310)^(1/21))","v":15336427.94043565},{"$f":"G310/(($D310/$Y310)^(1/21))","v":14481889.537403462},{"$f":"H310/(($D310/$Y310)^(1/21))","v":13674965.603991771},{"$f":"I310/(($D310/$Y310)^(1/21))","v":12913003.084809272},{"$f":"J310/(($D310/$Y310)^(1/21))","v":12193496.751437541},{"$f":"K310/(($D310/$Y310)^(1/21))","v":11514080.965583067},{"$f":"L310/(($D310/$Y310)^(1/21))","v":10872521.901182497},{"$f":"M310/(($D310/$Y310)^(1/21))","v":10266710.199888444},{"$f":"(N310+O290)/(($D310/($Y310+O290))^(1/21))","v":14154522.239637271},{"$f":"O310/(($O310/$Y310)^(1/11))","v":12981285.149198802},{"$f":"P310/(($O310/$Y310)^(1/11))","v":11905295.090279767},{"$f":"Q310/(($O310/$Y310)^(1/11))","v":10918491.471192081},10013481.82489215,9183486.4296045452,8422287.5197198633,7724182.7064891215,7083942.2595739271,6496769.9294346087,{"$f":"Y297","v":5464399.4219021583}]
[null,null,"Tax Dep",null,{"$f":"-$D297*Assumptions!J$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3096493.0057445564},{"$f":"-$D297*Assumptions!K$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4954388.8091912903},{"$f":"-$D297*Assumptions!L$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2972633.2855147738},{"$f":"-$D297*Assumptions!M$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1783579.9713088642},{"$f":"-$D297*Assumptions!N$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1783579.9713088642},{"$f":"-$D297*Assumptions!O$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":891789.98565443209},{"$f":"-$D297*Assumptions!P$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D297*Assumptions!Q$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D297*Assumptions!R$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D297*Assumptions!S$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O290*Assumptions!T$18","v":616212.88677502191},{"$f":"$O290*Assumptions!U$18","v":1056352.6247459252},{"$f":"$O290*Assumptions!V$18","v":754543.75110985991},{"$f":"$O290*Assumptions!W$18","v":538959.8222213285},{"$f":"$O290*Assumptions!X$18","v":384971.30158666318},{"$f":"$O290*Assumptions!Y$18","v":384971.30158666318},{"$f":"$O290*Assumptions!Z$18","v":384971.30158666318},{"$f":"$O290*Assumptions!AA$18","v":192420.94973424141},{"$f":"$O290*Assumptions!AB$18","v":0},{"$f":"$O290*Assumptions!AC$18","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E311*Federal_Tax_Rate","v":650263.53120635683},{"$f":"F311*Federal_Tax_Rate","v":1040421.649930171},{"$f":"G311*Federal_Tax_Rate","v":624252.98995810247},{"$f":"H311*Federal_Tax_Rate","v":374551.79397486144},{"$f":"I311*Federal_Tax_Rate","v":374551.79397486144},{"$f":"J311*Federal_Tax_Rate","v":187275.89698743072},{"$f":"K311*Federal_Tax_Rate","v":0},{"$f":"L311*Federal_Tax_Rate","v":0},{"$f":"M311*Federal_Tax_Rate","v":0},{"$f":"N311*Federal_Tax_Rate","v":0},{"$f":"O311*Federal_Tax_Rate","v":129404.7062227546},{"$f":"P311*Federal_Tax_Rate","v":221834.05119664429},{"$f":"Q311*Federal_Tax_Rate","v":158454.18773307058},{"$f":"R311*Federal_Tax_Rate","v":113181.56266647899},{"$f":"S311*Federal_Tax_Rate","v":80843.973333199261},{"$f":"T311*Federal_Tax_Rate","v":80843.973333199261},{"$f":"U311*Federal_Tax_Rate","v":80843.973333199261},{"$f":"V311*Federal_Tax_Rate","v":40408.399444190698},{"$f":"W311*Federal_Tax_Rate","v":0},{"$f":"X311*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E312:N312)","v":2637877.871694555},{"$f":"D313/D317","v":0.14482165383746651}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E294:X294)","v":5059629.09435385},{"$f":"D314/D317","v":0.27777777777777779}]
[null,{"$f":"Assumptions!F18","v":0.73499999999999999},"Debt",{"$f":"(D317-D313-D314)*$B315","v":7730110.9636147097},{"$f":"D315/D317","v":0.42438941776279543}]
[null,{"$f":"1-B315","v":0.26500000000000001},"Equity",{"$f":"(D317-D313-D314)*$B316","v":2787046.8100107461},{"$f":"D316/D317","v":0.1530111506219603}]
[null,null,"Total",{"$f":"-D297","v":18214664.73967386}]
[null,null,"Check",{"$f":"SUM(D313:D316)-D317","v":0}]
[]
[]
[null,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"E322","v":240695.09517976042},{"$f":"F322","v":240695.09517976042},240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C321,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":41.835669438877432},{"$f":"E323","v":41.835669438877432},{"$f":"F323","v":41.835669438877432},41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432,41.835669438877432]
[null,null,"Revenue",null,{"$f":"E323*E322","v":10069640.437499598},{"$f":"F323*F322","v":10069640.437499598},{"$f":"G323*G322","v":10069640.437499598},{"$f":"H323*H322","v":10069640.437499598},{"$f":"I323*I322","v":10069640.437499598},{"$f":"J323*J322","v":10069640.437499598},{"$f":"K323*K322","v":10069640.437499598},{"$f":"L323*L322","v":10069640.437499598},{"$f":"M323*M322","v":10069640.437499598},{"$f":"N323*N322","v":10069640.437499598},{"$f":"O323*O322","v":10069640.437499598},{"$f":"P323*P322","v":10069640.437499598},{"$f":"Q323*Q322","v":10069640.437499598},{"$f":"R323*R322","v":10069640.437499598},{"$f":"S323*S322","v":10069640.437499598},{"$f":"T323*T322","v":10069640.437499598},{"$f":"U323*U322","v":10069640.437499598},{"$f":"V323*V322","v":10069640.437499598},{"$f":"W323*W322","v":10069640.437499598},{"$f":"X323*X322","v":10069640.437499598}]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2154658.4270197633},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2131000.5546657792},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2105415.6572862766},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2077148.2868507428},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2046815.1716835233},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2014335.6786287213},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2045031.5088256907},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2076138.8343853145},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2107661.0922157797},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2139601.6755496007},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2171963.9303801572},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2204751.1517638615},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2237966.5799837573},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2271613.3965702332},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2305694.7201744146},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2340213.602289665},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2375173.0228165169},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2410575.8854661905},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2446425.0129977553},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2482723.1422838285}]
[null,null,"Variable O&M",null,{"$f":"E322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"F324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"G324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"H324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"I324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"J324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"K324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"L324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"M324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"N324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"O324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"P324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"Q324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"R324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"S324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"T324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"U324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"V324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"W324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"X324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893}]
[null,null,"Property Tax",null,{"$f":"D348*Property_Tax_Rate","v":1200771.7513890117},{"$f":"E348*Property_Tax_Rate","v":1133865.3257973834},{"$f":"F348*Property_Tax_Rate","v":1070686.894123225},1011028.7343349709,954694.69857294334,901499.56824205071,851268.44503841083,803836.17590767925,759046.81004442228,716753.08614722569,676815.94824370136,639104.0884934928,603493.51546607784,569867.14647392428,538114.42262064724,508130.94529849745,479818.13294003642,453082.89689544169,427837.33536977461,403998.44441391574]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E326:E329)","v":3383121.6896118987},{"$f":"SUM(F326:F329)","v":3292557.3916662866},{"$f":"SUM(G326:G329)","v":3203794.0626126253},{"$f":"SUM(H326:H329)","v":3115868.5323888375},{"$f":"SUM(I326:I329)","v":3029201.3814595905},{"$f":"SUM(J326:J329)","v":2943526.7580738962},{"$f":"SUM(K326:K329)","v":2923991.4650672255},{"$f":"SUM(L326:L329)","v":2907666.5214961176},{"$f":"SUM(M326:M329)","v":2894399.4134633257},{"$f":"SUM(N326:N329)","v":2884046.2728999499},{"$f":"SUM(O326:O329)","v":2876471.3898269823},{"$f":"SUM(P326:P329)","v":2871546.7514604782},{"$f":"SUM(Q326:Q329)","v":2869151.6066529588},{"$f":"SUM(R326:R329)","v":2869172.054247281},{"$f":"SUM(S326:S329)","v":2871500.6539981854},{"$f":"SUM(T326:T329)","v":2876036.0587912863},{"$f":"SUM(U326:U329)","v":2882682.6669596769},{"$f":"SUM(V326:V329)","v":2891350.2935647559},{"$f":"SUM(W326:W329)","v":2901953.8595706536},{"$f":"SUM(X326:X329)","v":2914413.0979008679}]
[]
[null,null,"EBITDA",null,{"$f":"E324-E330","v":6686518.7478876989},{"$f":"F324-F330","v":6777083.045833311},{"$f":"G324-G330","v":6865846.3748869728},6953771.9051107597,7040439.0560400076,7126113.6794257015,7145648.9724323722,7161973.9160034806,7175241.0240362715,7185594.1645996477,7193169.0476726154,7198093.68603912,7200488.8308466394,7200468.3832523171,7198139.7835014127,7193604.3787083114,7186957.7705399208,7178290.1439348422,7167686.5779289436,7155227.3395987302]
[null,null,"Before Tax Earnings",null,{"$f":"E332-E349-E340","v":-16529372.560134472},{"$f":"F332-F349-F340","v":-28606298.516508944},{"$f":"G332-G349-G340","v":-15368335.933953378},{"$f":"H332-H349-H340","v":-7352305.6693612393},{"$f":"I332-I349-I340","v":-7171251.106359561},{"$f":"J332-J349-J340","v":-1107019.2684368514},{"$f":"K332-K349-K340","v":4896550.0686923377},{"$f":"L332-L349-L340","v":5023708.6167980684},{"$f":"M332-M349-M340","v":5153905.1776148863},{"$f":"N332-N349-N340","v":5287618.8908654107},{"$f":"O332-O349-O340","v":5425339.1781233195},{"$f":"P332-P349-P340","v":5567567.2179049375},{"$f":"Q332-Q349-Q340","v":5714817.4512054008},{"$f":"R332-R349-R340","v":5867619.121971136},{"$f":"S332-S349-S340","v":6026517.8570900904},{"$f":"T332-T349-T340","v":6192077.2905846909},{"$f":"U332-U349-U340","v":6364880.7368098255},{"$f":"V332-V349-V340","v":6545532.9175899168},{"$f":"W332-W349-W340","v":6734661.7483753711},{"$f":"X332-X349-X340","v":6932920.1886600358}]
[null,null,"ITC",null,{"$f":"-$D337*INDEX('DATA (Nominal)'!$B$247:$BX$247,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":36023152.541670352}]
[null,null,"Federal Tax",null,{"$f":"E333*Federal_Tax_Rate-E334","v":-39494320.779298589},-6007322.6884668777,-3227350.5461302092,-1543984.1905658601,-1505962.7323355076,-232474.0463717388,1028275.5144253909,1054978.8095275944,1082320.0872991262,1110399.9670817363,1139321.2274058971,1169189.1157600367,1200111.6647531341,1232200.0156139384,1265568.7499889189,1300336.231022785,1336624.9547300632,1374561.9126938826,1414278.9671588279,1455913.2396186076]
[]
[null,{"$f":"IRR(D337:Y337,0.1)","v":7.5000000648125953E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$19)*INDEX('DATA (Nominal)'!$B$70:$BX$70,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$19/1000","v":-120077175.13890117},{"$f":"E332-E335","v":46180839.527186289},12784405.734300189,10093196.921017181,8497756.0956766196,8546401.7883755155,7358587.7257974399,6117373.4580069818,6106995.106475886,6092920.9367371453,6075194.197517911,6053847.820266718,6028904.5702790832,6000377.166093505,5968268.3676383784,5932571.0335124936,5893268.1476855259,5850332.8158098571,5803728.2312409598,5753407.6107701156,5699314.0999801224,{"$f":"D337*-0.3","v":36023152.541670352}]
[null,{"$f":"IRR(D338:Y338,0.1)","v":0.10667765466904489},"ROE",{"$f":"-D354","v":-18373146.731437914},{"$f":"E337-E340-E342-E350-E334","v":1606676.4832330868},1661342.1405420722,1713656.6248326781,1764329.7780362871,1812975.4707351821,1859746.8920652322,1853118.1081829006,1842739.7566518048,1828665.5869130641,1810938.8476938298,1789592.4704426369,1764649.220455002,1736121.8162694243,1704013.0178142968,1668315.6836884124,1629012.7978614448,1586077.4659857759,1539472.8814168791,1489152.260946034,1435058.7501560412,{"$f":"Y337","v":36023152.541670352}]
[]
[null,null,"Interest",null,{"$f":"D343*Debt_Rate","v":2802771.5344089717},2722389.9245611411,2637587.326171679,2548120.5848707971,2453733.1727983663,2354154.4530619518,2249098.9037400349,2138265.2992054122,2021335.8464213854,1897975.2737342371,1767829.8695492956,1630526.4681341825,1485671.3796412381,1332849.2612811816,1171621.9264113221,1001527.0881236204,822077.03373009502,632757.2263449257,433024.82955357217,222307.15093869416]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D353)","v":4264255.3498240812},4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812,4264255.3498240812]
[null,null,"Sinking Fund",null,{"$f":"E341-E340","v":1461483.8154151095},{"$f":"F341-F340","v":1541865.4252629401},{"$f":"G341-G340","v":1626668.0236524022},{"$f":"H341-H340","v":1716134.7649532841},{"$f":"I341-I340","v":1810522.1770257149},{"$f":"J341-J340","v":1910100.8967621294},{"$f":"K341-K340","v":2015156.4460840463},{"$f":"L341-L340","v":2125990.050618669},{"$f":"M341-M340","v":2242919.503402696},{"$f":"N341-N340","v":2366280.0760898441},{"$f":"O341-O340","v":2496425.4802747853},{"$f":"P341-P340","v":2633728.8816898987},{"$f":"Q341-Q340","v":2778583.970182843},{"$f":"R341-R340","v":2931406.0885428996},{"$f":"S341-S340","v":3092633.4234127589},{"$f":"T341-T340","v":3262728.2617004607},{"$f":"U341-U340","v":3442178.3160939859},{"$f":"V341-V340","v":3631498.1234791554},{"$f":"W341-W340","v":3831230.5202705092},{"$f":"X341-X340","v":4041948.1988853868}]
[null,null,"Mortgage Balance",{"$f":"D353","v":50959482.443799488},{"$f":"D343-E342","v":49497998.628384382},{"$f":"E343-F342","v":47956133.203121439},{"$f":"F343-G342","v":46329465.179469034},{"$f":"G343-H342","v":44613330.414515749},{"$f":"H343-I342","v":42802808.237490036},{"$f":"I343-J342","v":40892707.340727903},{"$f":"J343-K342","v":38877550.894643858},{"$f":"K343-L342","v":36751560.844025187},{"$f":"L343-M342","v":34508641.340622492},{"$f":"M343-N342","v":32142361.264532648},{"$f":"N343-O342","v":29645935.784257863},{"$f":"O343-P342","v":27012206.902567964},{"$f":"P343-Q342","v":24233622.932385121},{"$f":"Q343-R342","v":21302216.84384222},{"$f":"R343-S342","v":18209583.420429461},{"$f":"S343-T342","v":14946855.158729},{"$f":"T343-U342","v":11504676.842635013},{"$f":"U343-V342","v":7873178.7191558573},{"$f":"V343-W342","v":4041948.1988853482},{"$f":"W343-X342","v":-3.8649886846542358E-8}]
[]
[null,null,"Book Depr",null,{"$f":"-$D337/25","v":4803087.005556047},4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E345:E345)","v":4803087.005556047},{"$f":"SUM($E345:F345)","v":9606174.0111120939},{"$f":"SUM($E345:G345)","v":14409261.016668141},{"$f":"SUM($E345:H345)","v":19212348.022224188},{"$f":"SUM($E345:I345)","v":24015435.027780235},{"$f":"SUM($E345:J345)","v":28818522.033336282},{"$f":"SUM($E345:K345)","v":33621609.038892329},{"$f":"SUM($E345:L345)","v":38424696.044448376},{"$f":"SUM($E345:M345)","v":43227783.050004423},{"$f":"SUM($E345:N345)","v":48030870.05556047},{"$f":"SUM($E345:O345)","v":52833957.061116517},{"$f":"SUM($E345:P345)","v":57637044.066672564},{"$f":"SUM($E345:Q345)","v":62440131.072228611},{"$f":"SUM($E345:R345)","v":67243218.077784657},{"$f":"SUM($E345:S345)","v":72046305.083340704},{"$f":"SUM($E345:T345)","v":76849392.088896751},{"$f":"SUM($E345:U345)","v":81652479.094452798},{"$f":"SUM($E345:V345)","v":86455566.100008845},{"$f":"SUM($E345:W345)","v":91258653.105564892},{"$f":"SUM($E345:X345)","v":96061740.111120939}]
[null,null,"End Year Book Value",null,{"$f":"-$D337-E346","v":115274088.13334513},{"$f":"-$D337-F346","v":110471001.12778908},{"$f":"-$D337-G346","v":105667914.12223303},{"$f":"-$D337-H346","v":100864827.11667699},{"$f":"-$D337-I346","v":96061740.111120939},{"$f":"-$D337-J346","v":91258653.105564892},{"$f":"-$D337-K346","v":86455566.100008845},{"$f":"-$D337-L346","v":81652479.094452798},{"$f":"-$D337-M346","v":76849392.088896751},{"$f":"-$D337-N346","v":72046305.083340704},{"$f":"-$D337-O346","v":67243218.077784657},{"$f":"-$D337-P346","v":62440131.072228611},{"$f":"-$D337-Q346","v":57637044.066672564},{"$f":"-$D337-R346","v":52833957.061116517},{"$f":"-$D337-S346","v":48030870.05556047},{"$f":"-$D337-T346","v":43227783.050004423},{"$f":"-$D337-U346","v":38424696.044448376},{"$f":"-$D337-V346","v":33621609.038892329},{"$f":"-$D337-W346","v":28818522.033336282},{"$f":"-$D337-X346","v":24015435.027780235}]
[null,null,"Prop. Tax Value",{"$f":"-D337","v":120077175.13890117},{"$f":"D348/(($D348/$Y348)^(1/21))","v":113386532.57973833},{"$f":"E348/(($D348/$Y348)^(1/21))","v":107068689.41232249},101102873.43349709,95469469.857294336,90149956.824205071,85126844.503841087,{"$f":"J348/(($D348/$Y348)^(1/21))","v":80383617.59076792},{"$f":"K348/(($D348/$Y348)^(1/21))","v":75904681.00444223},71675308.614722565,67681594.824370131,63910408.849349283,60349351.546607785,56986714.647392429,53811442.262064718,50813094.529849745,47981813.294003643,45308289.689544171,42783733.536977462,{"$f":"V348/(($D348/$Y348)^(1/21))","v":40399844.441391572},{"$f":"W348/(($D348/$Y348)^(1/21))","v":38148784.501894675},{"$f":"Y337","v":36023152.541670352}]
[null,null,"Tax Dep",null,{"$f":"-$D337*Assumptions!J$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20413119.7736132},{"$f":"-$D337*Assumptions!K$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":32660991.637781117},{"$f":"-$D337*Assumptions!L$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19596594.982668672},{"$f":"-$D337*Assumptions!M$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11757956.989601202},{"$f":"-$D337*Assumptions!N$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11757956.989601202},{"$f":"-$D337*Assumptions!O$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5878978.4948006012},{"$f":"-$D337*Assumptions!P$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!Q$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!R$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!S$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!T$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!U$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!V$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!W$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!X$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!Y$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!Z$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!AA$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!AB$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!AC$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E349*Federal_Tax_Rate","v":4286755.1524587721},6858808.2439340344,4115284.9463604209,2469170.9678162523,2469170.9678162523,1234585.4839081261,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E350:X350)","v":17389775.091746785},{"$f":"D351/D355","v":0.14482165383746651}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E334:X334)","v":33354770.871916991},{"$f":"D352/D355","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F19","v":0.73499999999999999},"Debt",{"$f":"(D355-D351-D352)*$B353","v":50959482.443799488},{"$f":"D353/D355","v":0.42438941776279548}]
[null,{"$f":"1-B353","v":0.26500000000000001},"Equity",{"$f":"(D355-D351-D352)*$B354","v":18373146.731437914},{"$f":"D354/D355","v":0.1530111506219603}]
[null,null,"Total",{"$f":"-D337","v":120077175.13890117}]
[null,null,"Check",{"$f":"SUM(D351:D354)-D355","v":0}]
[]
[]
[null,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$20:$BX$20,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":254687.81526133773},{"$f":"E360","v":254687.81526133773},{"$f":"F360","v":254687.81526133773},254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C359,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":44.266646635575555},{"$f":"E361","v":44.266646635575555},{"$f":"F361","v":44.266646635575555},44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555,44.266646635575555]
[null,null,"Revenue",null,{"$f":"E361*E360","v":11274175.520560384},{"$f":"F361*F360","v":11274175.520560384},{"$f":"G361*G360","v":11274175.520560384},{"$f":"H361*H360","v":11274175.520560384},{"$f":"I361*I360","v":11274175.520560384},{"$f":"J361*J360","v":11274175.520560384},{"$f":"K361*K360","v":11274175.520560384},{"$f":"L361*L360","v":11274175.520560384},{"$f":"M361*M360","v":11274175.520560384},{"$f":"N361*N360","v":11274175.520560384},{"$f":"O361*O360","v":11274175.520560384},{"$f":"P361*P360","v":11274175.520560384},{"$f":"Q361*Q360","v":11274175.520560384},{"$f":"R361*R360","v":11274175.520560384},{"$f":"S361*S360","v":11274175.520560384},{"$f":"T361*T360","v":11274175.520560384},{"$f":"U361*U360","v":11274175.520560384},{"$f":"V361*V360","v":11274175.520560384},{"$f":"W361*W360","v":11274175.520560384},{"$f":"X361*X360","v":11274175.520560384}]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2154658.4270197633},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2131000.5546657792},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2105415.6572862766},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2077148.2868507428},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2046815.1716835233},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2014335.6786287213},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2045031.5088256907},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2076138.8343853145},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2107661.0922157797},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2139601.6755496007},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2171963.9303801572},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2204751.1517638615},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2237966.5799837573},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2271613.3965702332},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2305694.7201744146},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2340213.602289665},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2375173.0228165169},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2410575.8854661905},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2446425.0129977553},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2482723.1422838285}]
[null,null,"Variable O&M",null,{"$f":"E360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D386*Property_Tax_Rate","v":1388537.4326960582},1311168.7934734887,1238111.0976898219,1169124.1416459861,1103981.1056777188,1042467.8084035722,984382.00252586079,929532.70986924367,877739.59347063582,828832.36465597025,782650.22315435635,739041.32840881031,697862.30034529686,658977.74795868038,622259.82416564098,587587.80546097166,554847.69499522634,523931.84776868875,494738.61670935503,467172.01847128081]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E364:E367)","v":3543195.8597158212},{"$f":"SUM(F364:F367)","v":3442169.3481392679},{"$f":"SUM(G364:G367)","v":3343526.7549760984},{"$f":"SUM(H364:H367)","v":3246272.4284967287},{"$f":"SUM(I364:I367)","v":3150796.2773612421},{"$f":"SUM(J364:J367)","v":3056803.4870322933},{"$f":"SUM(K364:K367)","v":3029413.5113515514},{"$f":"SUM(L364:L367)","v":3005671.5442545582},{"$f":"SUM(M364:M367)","v":2985400.6856864155},{"$f":"SUM(N364:N367)","v":2968434.0402055709},{"$f":"SUM(O364:O367)","v":2954614.1535345134},{"$f":"SUM(P364:P367)","v":2943792.4801726718},{"$f":"SUM(Q364:Q367)","v":2935828.8803290543},{"$f":"SUM(R364:R367)","v":2930591.1445289133},{"$f":"SUM(S364:S367)","v":2927954.5443400554},{"$f":"SUM(T364:T367)","v":2927801.4077506368},{"$f":"SUM(U364:U367)","v":2930020.7178117433},{"$f":"SUM(V364:V367)","v":2934507.7332348791},{"$f":"SUM(W364:W367)","v":2941163.6297071101},{"$f":"SUM(X364:X367)","v":2949895.160755109}]
[]
[null,null,"EBITDA",null,{"$f":"E362-E368","v":7730979.6608445626},{"$f":"F362-F368","v":7832006.1724211164},7930648.7655842854,8027903.0920636551,8123379.2431991417,8217372.0335280905,8244762.0092088319,8268503.9763058256,8288774.8348739687,8305741.4803548129,8319561.3670258708,8330383.0403877124,8338346.6402313299,8343584.3760314705,8346220.9762203284,8346374.1128097475,8344154.802748641,8339667.7873255052,8333011.8908532737,8324280.3598052748]
[null,null,"Before Tax Earnings",null,{"$f":"E370-E387-E378","v":-19115199.954308927},{"$f":"F370-F387-F378","v":-33084304.306940615},{"$f":"G370-G387-G378","v":-17780311.194541749},{"$f":"H370-H387-H378","v":-8515227.777087288},{"$f":"I370-I387-I378","v":-8310604.7754481379},{"$f":"J370-J387-J378","v":-1303182.787357925},{"$f":"K370-K387-K378","v":5643969.6320845569},{"$f":"L370-L387-L378","v":5795876.3469938915},{"$f":"M370-M387-M378","v":5951361.0145040527},{"$f":"N370-N387-N378","v":6110978.2284187274},{"$f":"O370-O387-O378","v":6275294.4647874758},{"$f":"P370-P387-P378","v":6444889.787080382},{"$f":"Q370-Q387-Q378","v":6620359.586546272},{"$f":"R370-R387-R378","v":6802316.3629479092},{"$f":"S370-S387-S378","v":6991391.5509713478},{"$f":"T370-T387-T378","v":7188237.397726248},{"$f":"U370-U387-U378","v":7393528.8968897248},{"$f":"V370-V387-V378","v":7607965.7851985237},{"$f":"W370-W387-W378","v":7832274.6071634842},{"$f":"X370-X387-X378","v":8067210.8540667221}]
[null,null,"ITC",null,{"$f":"-$D375*INDEX('DATA (Nominal)'!$B$248:$BX$248,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":41656122.980881743}]
[null,null,"Federal Tax",null,{"$f":"E371*Federal_Tax_Rate-E372","v":-45670314.971286617},-6947703.9044575291,-3733865.3508537672,-1788197.8331883305,-1745227.002844109,-273668.38534516422,1185233.6227377569,1217134.0328687171,1249785.813045851,1283305.4279679328,1317811.83760537,1353426.8552868802,1390275.5131747171,1428486.4362190608,1468192.2257039831,1509529.8535225121,1552641.0683468422,1597672.8148916899,1644777.6675043316,1694114.2793540116]
[]
[null,{"$f":"IRR(D375:Y375,0.1)","v":7.4999936607789364E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$20)*INDEX('DATA (Nominal)'!$B$71:$BX$71,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$20/1000","v":-138853743.26960582},{"$f":"E370-E373","v":53401294.632131182},14779710.076878645,11664514.116438054,9816100.925251985,9868606.24604325,8491040.4188732542,7059528.386471075,7051369.9434371088,7038989.0218281178,7022436.0523868799,7001749.5294205006,6976956.185100832,6948071.1270566126,6915097.9398124097,6878028.7505163457,6836844.2592872353,6791513.7344017988,6741994.9724338148,6688234.2233489417,6630166.0804512631,{"$f":"D375*-0.3","v":41656122.980881743}]
[null,{"$f":"IRR(D376:Y376,0.1)","v":0.10660861937647637},"ROE",{"$f":"-D392","v":-21246171.025848661},{"$f":"E375-E378-E380-E388-E372","v":1857032.4973576814},1917323.7421519337,1974658.1079352954,2029763.1124835988,2082268.4332748647,2132341.2529056463,2128467.8673042469,2120309.4242702811,2107928.5026612901,2091375.5332200518,2070689.010253672,2045895.6659340039,2017010.6078897845,1984037.4206455811,1946968.2313495181,1905783.7401204072,1860453.2152349707,1810934.4532669866,1757173.7041821135,1699105.561284435,{"$f":"Y375","v":41656122.980881743}]
[]
[null,null,"Interest",null,{"$f":"D381*Debt_Rate","v":3241043.2593204984},3148092.3100289502,3050029.0585263669,2946572.3281911416,2837425.4776874785,2722275.5504061147,2600792.3771242751,2472627.6293119346,2337413.8203699156,2194763.2519360855,2044266.9022383946,1885493.2533073307,1717987.0536850581,1541268.0130835609,1354829.425248981,1158136.7150834994,950625.90585891646,731702.00212698127,500737.28368978971,257069.5057385526]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D391)","v":4931060.5191668281},4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281,4931060.5191668281]
[null,null,"Sinking Fund",null,{"$f":"E379-E378","v":1690017.2598463297},{"$f":"F379-F378","v":1782968.2091378779},{"$f":"G379-G378","v":1881031.4606404612},{"$f":"H379-H378","v":1984488.1909756865},{"$f":"I379-I378","v":2093635.0414793496},{"$f":"J379-J378","v":2208784.9687607135},{"$f":"K379-K378","v":2330268.1420425531},{"$f":"L379-L378","v":2458432.8898548936},{"$f":"M379-M378","v":2593646.6987969126},{"$f":"N379-N378","v":2736297.2672307426},{"$f":"O379-O378","v":2886793.6169284335},{"$f":"P379-P378","v":3045567.2658594977},{"$f":"Q379-Q378","v":3213073.4654817702},{"$f":"R379-R378","v":3389792.5060832673},{"$f":"S379-S378","v":3576231.0939178471},{"$f":"T379-T378","v":3772923.8040833287},{"$f":"U379-U378","v":3980434.6133079119},{"$f":"V379-V378","v":4199358.5170398466},{"$f":"W379-W378","v":4430323.2354770387},{"$f":"X379-X378","v":4673991.0134282755}]
[null,null,"Mortgage Balance",{"$f":"D391","v":58928059.260372698},{"$f":"D381-E380","v":57238042.000526369},{"$f":"E381-F380","v":55455073.791388489},{"$f":"F381-G380","v":53574042.330748029},{"$f":"G381-H380","v":51589554.139772341},{"$f":"H381-I380","v":49495919.098292992},{"$f":"I381-J380","v":47287134.129532278},{"$f":"J381-K380","v":44956865.987489723},{"$f":"K381-L380","v":42498433.09763483},{"$f":"L381-M380","v":39904786.398837917},{"$f":"M381-N380","v":37168489.131607175},{"$f":"N381-O380","v":34281695.514678739},{"$f":"O381-P380","v":31236128.248819239},{"$f":"P381-Q380","v":28023054.78333747},{"$f":"Q381-R380","v":24633262.277254201},{"$f":"R381-S380","v":21057031.183336355},{"$f":"S381-T380","v":17284107.379253026},{"$f":"T381-U380","v":13303672.765945114},{"$f":"U381-V380","v":9104314.2489052676},{"$f":"V381-W380","v":4673991.0134282289},{"$f":"W381-X380","v":-4.6566128730773926E-8}]
[]
[null,null,"Book Depr",null,{"$f":"-$D375/25","v":5554149.7307842327},5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E383:E383)","v":5554149.7307842327},{"$f":"SUM($E383:F383)","v":11108299.461568465},{"$f":"SUM($E383:G383)","v":16662449.192352697},{"$f":"SUM($E383:H383)","v":22216598.923136931},{"$f":"SUM($E383:I383)","v":27770748.653921165},{"$f":"SUM($E383:J383)","v":33324898.384705398},{"$f":"SUM($E383:K383)","v":38879048.115489632},{"$f":"SUM($E383:L383)","v":44433197.846273862},{"$f":"SUM($E383:M383)","v":49987347.577058092},{"$f":"SUM($E383:N383)","v":55541497.307842322},{"$f":"SUM($E383:O383)","v":61095647.038626552},{"$f":"SUM($E383:P383)","v":66649796.769410782},{"$f":"SUM($E383:Q383)","v":72203946.500195011},{"$f":"SUM($E383:R383)","v":77758096.230979249},{"$f":"SUM($E383:S383)","v":83312245.961763486},{"$f":"SUM($E383:T383)","v":88866395.692547724},{"$f":"SUM($E383:U383)","v":94420545.423331961},{"$f":"SUM($E383:V383)","v":99974695.154116198},{"$f":"SUM($E383:W383)","v":105528844.88490044},{"$f":"SUM($E383:X383)","v":111082994.61568467}]
[null,null,"End Year Book Value",null,{"$f":"-$D375-E384","v":133299593.53882158},{"$f":"-$D375-F384","v":127745443.80803736},{"$f":"-$D375-G384","v":122191294.07725312},{"$f":"-$D375-H384","v":116637144.34646888},{"$f":"-$D375-I384","v":111082994.61568466},{"$f":"-$D375-J384","v":105528844.88490042},{"$f":"-$D375-K384","v":99974695.154116184},{"$f":"-$D375-L384","v":94420545.423331946},{"$f":"-$D375-M384","v":88866395.692547724},{"$f":"-$D375-N384","v":83312245.961763501},{"$f":"-$D375-O384","v":77758096.230979264},{"$f":"-$D375-P384","v":72203946.500195026},{"$f":"-$D375-Q384","v":66649796.769410804},{"$f":"-$D375-R384","v":61095647.038626567},{"$f":"-$D375-S384","v":55541497.307842329},{"$f":"-$D375-T384","v":49987347.577058092},{"$f":"-$D375-U384","v":44433197.846273854},{"$f":"-$D375-V384","v":38879048.115489617},{"$f":"-$D375-W384","v":33324898.38470538},{"$f":"-$D375-X384","v":27770748.653921142}]
[null,null,"Prop. Tax Value",{"$f":"-D375","v":138853743.26960582},{"$f":"D386/(($D386/$Y386)^(1/21))","v":131116879.34734885},{"$f":"E386/(($D386/$Y386)^(1/21))","v":123811109.76898217},116912414.1645986,110398110.56777188,104246780.84035721,98438200.252586082,{"$f":"J386/(($D386/$Y386)^(1/21))","v":92953270.986924365},{"$f":"K386/(($D386/$Y386)^(1/21))","v":87773959.347063586},82883236.465597019,78265022.315435633,73904132.840881035,69786230.034529686,65897774.795868039,62225982.416564092,58758780.546097167,55484769.499522634,52393184.776868872,49473861.670935504,{"$f":"V386/(($D386/$Y386)^(1/21))","v":46717201.847128078},{"$f":"W386/(($D386/$Y386)^(1/21))","v":44114141.78544835},{"$f":"Y375","v":41656122.980881743}]
[null,null,"Tax Dep",null,{"$f":"-$D375*Assumptions!J$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":23605136.35583299},{"$f":"-$D375*Assumptions!K$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":37768218.16933278},{"$f":"-$D375*Assumptions!L$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22660930.901599668},{"$f":"-$D375*Assumptions!M$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13596558.540959802},{"$f":"-$D375*Assumptions!N$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13596558.540959802},{"$f":"-$D375*Assumptions!O$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6798279.2704799008},{"$f":"-$D375*Assumptions!P$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!Q$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!R$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!S$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!T$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!U$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!V$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!W$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!X$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!Y$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!Z$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!AA$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!AB$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!AC$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E387*Federal_Tax_Rate","v":4957078.6347249281},7931325.8155598836,4758795.48933593,2855277.2936015581,2855277.2936015581,1427638.646800779,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E388:X388)","v":20109028.741827291},{"$f":"D389/D393","v":0.14482165383746645}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E372:X372)","v":38570484.241557166},{"$f":"D390/D393","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F20","v":0.73499999999999999},"Debt",{"$f":"(D393-D389-D390)*$B391","v":58928059.260372698},{"$f":"D391/D393","v":0.42438941776279554}]
[null,{"$f":"1-B391","v":0.26500000000000001},"Equity",{"$f":"(D393-D389-D390)*$B392","v":21246171.025848661},{"$f":"D392/D393","v":0.1530111506219603}]
[null,null,"Total",{"$f":"-D375","v":138853743.26960582}]
[null,null,"Check",{"$f":"SUM(D389:D392)-D393","v":0}]
[]
[]
[null,null,"100 MW/400 MWh Lithium-ion w/Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":41.835669438877432},{"$f":"E399","v":41.835669438877432},{"$f":"F399","v":41.835669438877432},{"$f":"G399","v":41.835669438877432},{"$f":"H399","v":41.835669438877432},{"$f":"I399","v":41.835669438877432},{"$f":"J399","v":41.835669438877432},{"$f":"K399","v":41.835669438877432},{"$f":"L399","v":41.835669438877432},{"$f":"M399","v":41.835669438877432},{"$f":"N399","v":41.835669438877432},{"$f":"O399","v":41.835669438877432},{"$f":"P399","v":41.835669438877432},{"$f":"Q399","v":41.835669438877432},{"$f":"R399","v":41.835669438877432},{"$f":"S399","v":41.835669438877432},{"$f":"T399","v":41.835669438877432},{"$f":"U399","v":41.835669438877432},{"$f":"V399","v":41.835669438877432},{"$f":"W399","v":41.835669438877432}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH($C397,'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":11.759880548441799},{"$f":"E400","v":11.759880548441799},11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799,11.759880548441799]
[null,null,"Revenue",null,{"$f":"E399*E398+E400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"F399*F398+F400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"G399*G398+G400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"H399*H398+H400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"I399*I398+I400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"J399*J398+J400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"K399*K398+K400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"L399*L398+L400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"M399*M398+M400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"N399*N398+N400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"O399*O398+O400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"P399*P398+P400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"Q399*Q398+Q400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"R399*R398+R400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"S399*S398+S400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"T399*T398+T400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"U399*U398+U400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"V399*V398+V400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"W399*W398+W400*12*'Resource Options'!$E$21*1000","v":24181497.095629759},{"$f":"X399*X398+X400*12*'Resource Options'!$E$21*1000","v":24181497.095629759}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1723726.7416158107},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1704800.4437326235},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1684332.5258290214},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1661718.6294805943},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1637452.1373468188},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1611468.5429029772},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1636025.2070605527},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1660911.0675082516},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1686128.8737726239},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1711681.3404396807},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1737571.1443041258},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1763800.9214110894},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1790373.2639870059},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1817290.7172561865},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1844555.7761395318},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1872170.8818317321},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1900138.4182532136},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1928460.7083729524},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1957140.0103982044},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1986178.5138270629}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2618934.0846368256},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2563220.7096230499},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2516685.1415582434},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2452730.2047134908},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2411842.5293008611},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2367968.6747509949},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2391016.1415578877},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2412702.1792561747},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2434185.1508006803},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2455445.6252383837},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2476463.4149383502},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2497217.551702505},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2517686.262191447},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2537846.9426468881},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2557676.1328914678},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2577149.4895865582},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2596241.7587279193},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2614926.747358534},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2633177.2944776812},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2650965.2411243496}]
[null,null,"Solar Variable O&M",null,{"$f":"E398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E398*E399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"F398*F399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"G398*G399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"H398*H399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"I398*I399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"J398*J399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"K398*K399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"L398*L399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"M398*M399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"N398*N399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"O398*O399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"P398*P399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"Q398*Q399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"R398*R399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"S398*S399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"T398*T399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"U398*U399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"V398*V399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"W398*W399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"X398*X399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893}]
[null,null,"Property Tax",null,{"$f":"D429*Property_Tax_Rate","v":2582698.1524941134},{"$f":"E429*Property_Tax_Rate","v":2438791.4511867287},2302903.1621979396,2174586.503442361,2053419.5873179405,1939004.0335972977,1830963.6596080901,1728943.2433959024,1632607.3558031064,{"$f":"M429*Property_Tax_Rate","v":1541639.2576237232},{"$f":"N429*Property_Tax_Rate","v":1455739.8582082891},{"$f":"O429*Property_Tax_Rate","v":2050445.713329751},1876831.3192997673,1717917.1231918493,1572458.4366254325,1439315.9609006164,1317446.8634917168,1205896.6101078405,1103791.4883454605,1010331.7643748352]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E403:E407)","v":6953050.4899498746},{"$f":"SUM(F403:F407)","v":6734504.1157455258},{"$f":"SUM(G403:G407)","v":6531612.340788329},6316726.8488395698,6130405.7651687441,5946132.7624543933,5885696.5194296539,5830248.0013634525,5780612.8915795349,5736457.734504912,{"$f":"SUM(O403:O407)","v":5697465.9286538893},{"$f":"SUM(P403:P407)","v":6339155.6976464698},6212582.356681345,6100746.2942980481,6002381.8568595564,5916327.8435220309,5841518.5516759735,5776975.5770424511,5721800.3044244703,5675167.0305293724]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$73:$BX$73,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$21)*0.5*'Resource Options'!$D$21/1000","v":65337462.950099073}]
[]
[null,null,"EBITDA",null,{"$f":"E401-E408","v":17228446.605679885},{"$f":"F401-F408","v":17446992.979884233},17649884.754841432,17864770.246790189,18051091.330461014,18235364.333175365,18295800.576200105,18351249.094266307,18400884.204050224,18445039.361124847,{"$f":"O401-O408","v":18484031.166975871},{"$f":"P401-P408","v":17842341.39798329},{"$f":"Q401-Q408","v":17968914.738948412},18080750.80133171,18179115.238770202,18265169.252107728,18339978.543953784,18404521.518587306,18459696.791205287,18506330.065100387]
[null,null,"Before Tax Earnings",null,{"$f":"E411-E430-E419","v":-32705805.695287175},{"$f":"F411-F430-F419","v":-58657890.470567569},-30172843.84019167,-12905673.909883041,-12516338.227895612,527005.33065393567,13458292.051581193,13752128.710719759,14053263.309335019,{"$f":"N411-N430-N419","v":14362750.427126709},{"$f":"O411-O430-O419","v":2623638.6640934572},{"$f":"P411-P430-P419","v":-4189169.2629738357},{"$f":"Q411-Q430-Q419","v":1032258.3328375537},4961628.3241671706,7974865.9338130848,8675273.6080083866,9398226.0120593943,13063224.316161565,16754503.298445385,{"$f":"X411-X430-X419","v":17562213.031612806}]
[null,null,"ITC",null,{"$f":"-$D416*INDEX('DATA (Nominal)'!$B$249:$BX$249,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":77480944.574823394}]
[null,null,"Federal Tax",null,{"$f":"E412*Federal_Tax_Rate-E413","v":-84349163.770833701},{"$f":"F412*Federal_Tax_Rate-F413","v":-12318156.998819189},{"$f":"G412*Federal_Tax_Rate-G413","v":-6336297.2064402504},{"$f":"H412*Federal_Tax_Rate-H413","v":-2710191.5210754387},{"$f":"I412*Federal_Tax_Rate-I413","v":-2628431.0278580785},{"$f":"J412*Federal_Tax_Rate-J413","v":110671.11943732649},{"$f":"K412*Federal_Tax_Rate-K413","v":2826241.3308320502},{"$f":"L412*Federal_Tax_Rate-L413","v":2887947.0292511494},{"$f":"M412*Federal_Tax_Rate-M413","v":2951185.294960354},{"$f":"N412*Federal_Tax_Rate-N413","v":3016177.5896966089},{"$f":"O412*Federal_Tax_Rate-O413","v":550964.11945962603},{"$f":"P412*Federal_Tax_Rate-P413","v":-879725.54522450548},{"$f":"Q412*Federal_Tax_Rate-Q413","v":216774.24989588626},{"$f":"R412*Federal_Tax_Rate-R413","v":1041941.9480751058},{"$f":"S412*Federal_Tax_Rate-S413","v":1674721.8461007478},{"$f":"T412*Federal_Tax_Rate-T413","v":1821807.4576817611},{"$f":"U412*Federal_Tax_Rate-U413","v":1973627.4625324728},{"$f":"V412*Federal_Tax_Rate-V413","v":2743277.1063939286},{"$f":"W412*Federal_Tax_Rate-W413","v":3518445.6926735309},{"$f":"X412*Federal_Tax_Rate-X413","v":3688064.7366386889}]
[]
[null,{"$f":"IRR(D416:Y416,0.1)","v":7.4999986263254215E-2},"Free Cash Flow",{"$f":"SUM(D425:D426)","v":-258269815.24941134},{"$f":"E411-E414","v":101577610.37651359},29765149.978703424,23986181.961281683,20574961.767865628,20679522.358319093,18124693.213738039,15469559.245368056,{"$f":"L411-L414","v":15463302.065015158},{"$f":"M411-M414","v":15449698.909089871},15428861.771428239,{"$f":"O411-O414-O409","v":-47404395.902582824},{"$f":"P411-P414","v":18722066.943207797},{"$f":"Q411-Q414","v":17752140.489052527},17038808.853256606,16504393.392669454,16443361.794425968,16366351.081421312,15661244.412193377,14941251.098531757,14818265.328461697,{"$f":"D416*-0.3","v":77480944.574823394}]
[null,{"$f":"IRR(D417:Y417,0.1)","v":0.12578988700738347},"ROE",{"$f":"-D435","v":-39518161.602233537},{"$f":"E416-E419-E422-E431-E413","v":5704595.0349879563},5840939.7693587989,5962920.4907556083,6092269.5406306833,6196830.1310841478,6297427.9189714417,6297720.8830698049,6291463.7027169075,6277860.5467916196,{"$f":"N416-N419-N422-N431-N413","v":6257023.4091299875},{"$f":"O416-O419-O422-O431-O413+O409","v":429956.6588242799},{"$f":"P416-P419-P422-P431-P413","v":-181120.7365640793},{"$f":"Q416-Q419-Q422-Q431-Q413","v":-190998.11136947898},{"$f":"R416-R419-R422-R431-R413","v":-218560.80353374989},-263141.30438400852,-324172.90262749465,-401183.61563215079,-493790.77218067739,-601696.19917947426,-724681.96924953349,{"$f":"Y416","v":77480944.574823394}]
[]
[null,null,"Interest",null,{"$f":"D423*Debt_Rate","v":6028383.7085671341},5855493.7026119223,5673094.7463291744,5480663.8474508757,5277649.2491342705,5063468.8479102515,4837508.5246189116,4599120.383546548,4347620.8947152039,4082288.9339981368,6526282.5458312612,6030365.9844778627,5507174.0122500267,4955206.4815496607,4372880.7366607739,3758527.0758029986,3110383.963598046,2426592.9802218205,1705193.492759903,{"$f":"W423*Debt_Rate","v":944117.0334875799}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D434)","v":9171838.3622982502},9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502,9171838.3622982502]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O409)*$B434","v":6371108.9354129797},{"$f":"-PMT(Debt_Rate,10,$O409)*$B434","v":6371108.9354129797},6371108.9354129797,6371108.9354129797,6371108.9354129797,6371108.9354129797,6371108.9354129797,6371108.9354129797,6371108.9354129797,6371108.9354129797]
[null,null,"Sinking Fund",null,{"$f":"E421+E420-E419","v":3143454.6537311161},{"$f":"F421+F420-F419","v":3316344.6596863279},{"$f":"G421+G420-G419","v":3498743.6159690758},{"$f":"H421+H420-H419","v":3691174.5148473745},{"$f":"I421+I420-I419","v":3894189.1131639797},{"$f":"J421+J420-J419","v":4108369.5143879987},{"$f":"K421+K420-K419","v":4334329.8376793386},{"$f":"L421+L420-L419","v":4572717.9787517022},{"$f":"M421+M420-M419","v":4824217.4675830463},{"$f":"N421+N420-N419","v":5089549.4283001134},{"$f":"O421+O420-O419","v":9016664.7518799696},{"$f":"P421+P420-P419","v":9512581.3132333681},{"$f":"Q421+Q420-Q419","v":10035773.285461204},{"$f":"R421+R420-R419","v":10587740.816161569},{"$f":"S421+S420-S419","v":11170066.561050456},{"$f":"T421+T420-T419","v":11784420.221908232},{"$f":"U421+U420-U419","v":12432563.334113184},{"$f":"V421+V420-V419","v":13116354.31748941},{"$f":"W421+W420-W419","v":13837753.804951329},{"$f":"X421+X420-X419","v":14598830.26422365}]
[null,null,"Mortgage Balance",{"$f":"D434","v":109606976.51940244},{"$f":"D423-E422+(F409*$B$76)","v":106463521.86567132},{"$f":"E423-F422+(G409*$B$76)","v":103147177.20598499},{"$f":"F423-G422+(H409*$B$76)","v":99648433.590015918},{"$f":"G423-H422+(I409*$B$76)","v":95957259.07516855},{"$f":"H423-I422+(J409*$B$76)","v":92063069.962004572},{"$f":"I423-J422+(K409*$B$76)","v":87954700.447616577},{"$f":"J423-K422+(L409*$B$76)","v":83620370.609937236},{"$f":"K423-L422+(M409*$B$76)","v":79047652.631185532},{"$f":"L423-M422+(N409*$B$76)","v":74223435.163602486},{"$f":"M423-N422+(O409*$B$76)","v":118659682.65147747},{"$f":"N423-O422+(P409*$B$76)","v":109643017.8995975},{"$f":"O423-P422+(Q409*$B$76)","v":100130436.58636412},{"$f":"P423-Q422+(R409*$B$76)","v":90094663.300902918},{"$f":"Q423-R422+(S409*$B$76)","v":79506922.484741345},{"$f":"R423-S422+(T409*$B$76)","v":68336855.923690885},{"$f":"S423-T422+(U409*$B$76)","v":56552435.701782651},{"$f":"T423-U422+(V409*$B$76)","v":44119872.367669463},{"$f":"U423-V422+(W409*$B$76)","v":31003518.050180055},{"$f":"V423-W422+(X409*$B$76)","v":17165764.245228726},{"$f":"W423-X422+(Y409*$B$76)","v":2566933.9810050763}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$72:$BX$72,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$21)*'Resource Options'!$E$21/1000","v":-120077175.13890114},{"$f":"-$D425/20","v":6003858.7569450568},6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$73:$BX$73,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$21)*'Resource Options'!$D$21/1000","v":-138192640.1105102},{"$f":"-$D426/10","v":13819264.01105102},13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,{"$f":"$O409/10","v":6533746.2950099073},6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E425:E426)","v":19823122.767996076},{"$f":"SUM($E425:F426)","v":39646245.535992153},{"$f":"SUM($E425:G426)","v":59469368.303988233},{"$f":"SUM($E425:H426)","v":79292491.071984306},{"$f":"SUM($E425:I426)","v":99115613.839980379},{"$f":"SUM($E425:J426)","v":118938736.60797645},{"$f":"SUM($E425:K426)","v":138761859.37597251},{"$f":"SUM($E425:L426)","v":158584982.14396861},{"$f":"SUM($E425:M426)","v":178408104.91196471},{"$f":"SUM($E425:N426)","v":198231227.67996079},{"$f":"SUM($E425:O426)","v":210768832.73191577},{"$f":"SUM($E425:P426)","v":223306437.78387073},{"$f":"SUM($E425:Q426)","v":235844042.83582571},{"$f":"SUM($E425:R426)","v":248381647.8877807},{"$f":"SUM($E425:S426)","v":260919252.93973565},{"$f":"SUM($E425:T426)","v":273456857.99169064},{"$f":"SUM($E425:U426)","v":285994463.04364562},{"$f":"SUM($E425:V426)","v":298532068.09560061},{"$f":"SUM($E425:W426)","v":311069673.14755553},{"$f":"SUM($E425:X426)","v":323607278.19951051}]
[null,null,"End Year Book Value",null,{"$f":"-$D416-E427","v":238446692.48141527},{"$f":"-$D416-F427","v":218623569.7134192},198800446.94542313,{"$f":"-$D416-H427","v":178977324.17742705},{"$f":"-$D416-I427","v":159154201.40943098},139331078.64143491,119507955.87343884,99684833.105442733,{"$f":"-$D416-M427","v":79861710.33744663},{"$f":"-$D416-N427","v":60038587.569450557},{"$f":"-$D416-O427+$O409","v":112838445.46759465},{"$f":"-$D416-P427+$O409","v":100300840.4156397},{"$f":"-$D416-Q427+$O409","v":87763235.363684714},{"$f":"-$D416-R427+$O409","v":75225630.311729729},{"$f":"-$D416-S427+$O409","v":62688025.259774767},{"$f":"-$D416-T427+$O409","v":50150420.207819782},{"$f":"-$D416-U427+$O409","v":37612815.155864798},{"$f":"-$D416-V427+$O409","v":25075210.103909813},{"$f":"-$D416-W427+$O409","v":12537605.051954888},{"$f":"-$D416-X427+$O409","v":-9.6857547760009766E-8}]
[null,null,"Prop. Tax Value",{"$f":"-D416","v":258269815.24941134},{"$f":"D429/(($D429/$Y429)^(1/21))","v":243879145.11867288},{"$f":"E429/(($D429/$Y429)^(1/21))","v":230290316.21979398},{"$f":"F429/(($D429/$Y429)^(1/21))","v":217458650.34423611},{"$f":"G429/(($D429/$Y429)^(1/21))","v":205341958.73179406},{"$f":"H429/(($D429/$Y429)^(1/21))","v":193900403.35972977},{"$f":"I429/(($D429/$Y429)^(1/21))","v":183096365.96080899},{"$f":"J429/(($D429/$Y429)^(1/21))","v":172894324.33959025},{"$f":"K429/(($D429/$Y429)^(1/21))","v":163260735.58031064},{"$f":"L429/(($D429/$Y429)^(1/21))","v":154163925.76237231},{"$f":"M429/(($D429/$Y429)^(1/21))","v":145573985.82082891},{"$f":"(N429+O409)/(($D429/($Y429+O409))^(1/21))","v":205044571.33297509},{"$f":"O429/(($O429/$Y429)^(1/11))","v":187683131.92997673},{"$f":"P429/(($O429/$Y429)^(1/11))","v":171791712.31918493},{"$f":"Q429/(($O429/$Y429)^(1/11))","v":157245843.66254324},143931596.09006163,131744686.34917168,120589661.01078404,110379148.83454606,101033176.43748352,92478541.906031668,{"$f":"Y416","v":77480944.574823394}]
[null,null,"Tax Dep",null,{"$f":"-$D416*Assumptions!J$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":43905868.592399925},{"$f":"-$D416*Assumptions!K$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":70249389.747839883},{"$f":"-$D416*Assumptions!L$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":42149633.848703928},{"$f":"-$D416*Assumptions!M$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25289780.309222355},{"$f":"-$D416*Assumptions!N$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25289780.309222355},{"$f":"-$D416*Assumptions!O$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12644890.154611178},{"$f":"-$D416*Assumptions!P$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D416*Assumptions!Q$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D416*Assumptions!R$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D416*Assumptions!S$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O409*Assumptions!T$21","v":9334109.9570511524},{"$f":"$O409*Assumptions!U$21","v":16001144.676479263},{"$f":"$O409*Assumptions!V$21","v":11429482.393860832},{"$f":"$O409*Assumptions!W$21","v":8163915.9956148798},{"$f":"$O409*Assumptions!X$21","v":5831368.5682963422},{"$f":"$O409*Assumptions!Y$21","v":5831368.5682963422},{"$f":"$O409*Assumptions!Z$21","v":5831368.5682963422},{"$f":"$O409*Assumptions!AA$21","v":2914704.2222039197},{"$f":"$O409*Assumptions!AB$21","v":0},{"$f":"$O409*Assumptions!AC$21","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E430*Federal_Tax_Rate","v":9220232.4044039845},{"$f":"F430*Federal_Tax_Rate","v":14752371.847046375},{"$f":"G430*Federal_Tax_Rate","v":8851423.1082278248},{"$f":"H430*Federal_Tax_Rate","v":5310853.8649366945},{"$f":"I430*Federal_Tax_Rate","v":5310853.8649366945},{"$f":"J430*Federal_Tax_Rate","v":2655426.9324683473},{"$f":"K430*Federal_Tax_Rate","v":0},{"$f":"L430*Federal_Tax_Rate","v":0},{"$f":"M430*Federal_Tax_Rate","v":0},{"$f":"N430*Federal_Tax_Rate","v":0},{"$f":"O430*Federal_Tax_Rate","v":1960163.0909807419},{"$f":"P430*Federal_Tax_Rate","v":3360240.3820606451},{"$f":"Q430*Federal_Tax_Rate","v":2400191.3027107748},{"$f":"R430*Federal_Tax_Rate","v":1714422.3590791246},{"$f":"S430*Federal_Tax_Rate","v":1224587.3993422319},{"$f":"T430*Federal_Tax_Rate","v":1224587.3993422319},{"$f":"U430*Federal_Tax_Rate","v":1224587.3993422319},{"$f":"V430*Federal_Tax_Rate","v":612087.88666282315},{"$f":"W430*Federal_Tax_Rate","v":0},{"$f":"X430*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E431:N431)","v":37403061.780716673},{"$f":"D432/D436","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E413:X413)","v":71741615.347058699},{"$f":"D433/D436","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F21","v":0.73499999999999999},"Debt",{"$f":"(D436-D432-D433)*$B434","v":109606976.51940244},{"$f":"D434/D436","v":0.42438941776279548}]
[null,{"$f":"1-B434","v":0.26500000000000001},"Equity",{"$f":"(D436-D432-D433)*$B435","v":39518161.602233537},{"$f":"D435/D436","v":0.1530111506219603}]
[null,null,"Total",{"$f":"-D416","v":258269815.24941134}]
[null,null,"Check",{"$f":"SUM(D432:D435)-D436","v":0}]
[]
[]
[null,null,"100 MW/200 MWh Lithium-ion w/Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":41.835669438877432},{"$f":"E442","v":41.835669438877432},{"$f":"F442","v":41.835669438877432},{"$f":"G442","v":41.835669438877432},{"$f":"H442","v":41.835669438877432},{"$f":"I442","v":41.835669438877432},{"$f":"J442","v":41.835669438877432},{"$f":"K442","v":41.835669438877432},{"$f":"L442","v":41.835669438877432},{"$f":"M442","v":41.835669438877432},{"$f":"N442","v":41.835669438877432},{"$f":"O442","v":41.835669438877432},{"$f":"P442","v":41.835669438877432},{"$f":"Q442","v":41.835669438877432},{"$f":"R442","v":41.835669438877432},{"$f":"S442","v":41.835669438877432},{"$f":"T442","v":41.835669438877432},{"$f":"U442","v":41.835669438877432},{"$f":"V442","v":41.835669438877432},{"$f":"W442","v":41.835669438877432}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH($C440,'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":7.1768364471151234},{"$f":"E443","v":7.1768364471151234},7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234,7.1768364471151234]
[null,null,"Revenue",null,{"$f":"E442*E441+E443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"F442*F441+F443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"G442*G441+G443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"H442*H441+H443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"I442*I441+I443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"J442*J441+J443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"K442*K441+K443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"L442*L441+L443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"M442*M441+M443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"N442*N441+N443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"O442*O441+O443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"P442*P441+P443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"Q442*Q441+Q443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"R442*R441+R443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"S442*S441+S443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"T442*T441+T443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"U442*U441+U443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"V442*V441+V443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"W442*W441+W443*12*'Resource Options'!$E$22*1000","v":18681844.174037747},{"$f":"X442*X441+X443*12*'Resource Options'!$E$22*1000","v":18681844.174037747}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1723726.7416158107},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1704800.4437326235},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1684332.5258290214},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1661718.6294805943},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1637452.1373468188},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1611468.5429029772},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1636025.2070605527},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1660911.0675082516},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1686128.8737726239},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1711681.3404396807},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1737571.1443041258},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1763800.9214110894},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1790373.2639870059},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1817290.7172561865},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1844555.7761395318},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1872170.8818317321},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1900138.4182532136},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1928460.7083729524},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1957140.0103982044},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1986178.5138270629}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1594446.4976514066},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1581903.1220988305},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1571330.3274178444},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545729.7858896446},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545341.6509175405},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1533891.0501657855},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1548981.0560302211},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1563032.0810173675},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1576951.6442728331},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1590727.1607843265},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1604345.5554264945},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1617793.2474870987},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1631056.134749542},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1644119.5771197535},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1656968.3797850355},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1669586.7758922596},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1681958.4087323863},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1694066.3134179469},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1705892.8980398488},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1717419.9242894202}]
[null,null,"Solar Variable O&M",null,{"$f":"E441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E441*E442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"F441*F442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"G441*G442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"H441*H442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"I441*I442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"J441*J442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"K441*K442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"L441*L442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"M441*M442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"N441*N442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"O441*O442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"P441*P442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"Q441*Q442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"R441*R442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"S441*S442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"T441*T442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"U441*U442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"V441*V442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"W441*W442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"X441*X442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893}]
[null,null,"Property Tax",null,{"$f":"D472*Property_Tax_Rate","v":2042109.3486884851},{"$f":"E472*Property_Tax_Rate","v":1928323.9960351223},1820878.7086122355,1719420.221028548,1623614.9516708094,1533147.905933134,1447721.6405578719,1367055.2856829099,1290883.621380029,{"$f":"M472*Property_Tax_Rate","v":1218956.2056480993},{"$f":"N472*Property_Tax_Rate","v":1151036.5509940761},{"$f":"O472*Property_Tax_Rate","v":1524250.0583276618},1403037.6126613372,1291464.3052086807,1188763.605891106,1094229.9411541848,1007213.8465416398,927117.50474963326,853390.63850692532,785526.73006419768]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E446:E450)","v":5387974.0991588254},{"$f":"SUM(F446:F450)","v":5242719.0730697},{"$f":"SUM(G446:G450)","v":5104233.0730622252},4954560.1476019109,4834100.2511382923,4706199.0102050202,4660419.4148517689,4618689.9454116523,4581655.6506286096,4549056.2180752307,{"$f":"SUM(O446:O450)","v":4520644.7619278198},{"$f":"SUM(P446:P450)","v":4933535.7384289736},4852158.5226010084,4780566.1107877446,4717979.2730187969,4663679.1100813001,4617002.1847303631,4577336.037743656,4544115.0581481019,4516816.679383805]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$75:$BX$75,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$22)*0.5*'Resource Options'!$D$22/1000","v":42328050.418400481}]
[]
[null,null,"EBITDA",null,{"$f":"E444-E451","v":13293870.074878922},{"$f":"F444-F451","v":13439125.100968048},13577611.100975521,13727284.026435837,13847743.922899455,13975645.163832728,14021424.759185977,14063154.228626095,14100188.523409138,14132787.955962516,{"$f":"O444-O451","v":14161199.412109926},{"$f":"P444-P451","v":13748308.435608774},13829685.651436739,13901278.063250002,13963864.901018951,14018165.063956447,14064841.989307385,14104508.136294091,14137729.115889646,14165027.494653942]
[null,null,"Before Tax Earnings",null,{"$f":"E454-E473-E462","v":-26188561.639063593},{"$f":"F454-F473-F462","v":-46736119.855524957},-24235263.411440745,-10602547.787226941,-10321566.612369943,-26148.051552833058,10196463.11086303,10426683.306960549,10662575.31836715,{"$f":"N454-N473-N462","v":10904969.641958382},{"$f":"O454-O473-O462","v":3343073.0034349198},{"$f":"P454-P473-P462","v":-1025512.0458652228},{"$f":"Q454-Q473-Q462","v":2401009.3601870202},4992698.0119954199,6993186.2451893408,7497749.8533667531,8019454.7134458041,10449799.502248067,12899992.778059226,{"$f":"X454-X473-X462","v":13485088.612062071}]
[null,null,"ITC",null,{"$f":"-$D459*INDEX('DATA (Nominal)'!$B$250:$BX$250,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":61263280.460654549}]
[null,null,"Federal Tax",null,{"$f":"E455*Federal_Tax_Rate-E456","v":-66762878.404857904},{"$f":"F455*Federal_Tax_Rate-F456","v":-9814585.1696602404},{"$f":"G455*Federal_Tax_Rate-G456","v":-5089405.3164025564},{"$f":"H455*Federal_Tax_Rate-H456","v":-2226535.0353176575},{"$f":"I455*Federal_Tax_Rate-I456","v":-2167528.9885976883},{"$f":"J455*Federal_Tax_Rate-J456","v":-5491.0908260949418},{"$f":"K455*Federal_Tax_Rate-K456","v":2141257.2532812362},{"$f":"L455*Federal_Tax_Rate-L456","v":2189603.4944617152},{"$f":"M455*Federal_Tax_Rate-M456","v":2239140.8168571014},{"$f":"N455*Federal_Tax_Rate-N456","v":2290043.62481126},{"$f":"O455*Federal_Tax_Rate-O456","v":702045.33072133316},{"$f":"P455*Federal_Tax_Rate-P456","v":-215357.52963169679},{"$f":"Q455*Federal_Tax_Rate-Q456","v":504211.96563927422},{"$f":"R455*Federal_Tax_Rate-R456","v":1048466.5825190381},{"$f":"S455*Federal_Tax_Rate-S456","v":1468569.1114897616},{"$f":"T455*Federal_Tax_Rate-T456","v":1574527.4692070181},{"$f":"U455*Federal_Tax_Rate-U456","v":1684085.4898236189},{"$f":"V455*Federal_Tax_Rate-V456","v":2194457.895472094},{"$f":"W455*Federal_Tax_Rate-W456","v":2708998.4833924375},{"$f":"X455*Federal_Tax_Rate-X456","v":2831868.6085330346}]
[]
[null,{"$f":"IRR(D459:Y459,0.1)","v":7.499999500066945E-2},"Free Cash Flow",{"$f":"SUM(D468:D469)","v":-204210934.8688485},{"$f":"E454-E457","v":80056748.47973682},23253710.270628288,18667016.417378075,15953819.061753495,16015272.911497142,13981136.254658822,11880167.505904742,{"$f":"L454-L457","v":11873550.73416438},{"$f":"M454-M457","v":11861047.706552036},11842744.331151256,{"$f":"O454-O457-O452","v":-28868896.337011889},{"$f":"P454-P457","v":13963665.965240471},{"$f":"Q454-Q457","v":13325473.685797464},12852811.480730964,12495295.789529189,12443637.594749428,12380756.499483766,11910050.240821997,11428730.632497208,11333158.886120908,{"$f":"D459*-0.3","v":61263280.460654549}]
[null,{"$f":"IRR(D460:Y460,0.1)","v":0.12170748876405701},"ROE",{"$f":"-D478","v":-31246550.113868695},{"$f":"E459-E462-E465-E474-E456","v":4251071.8748977706},4337115.9015530553,4416233.4881862933,4502522.9964917833,4563976.8462354327,4629455.3373446651,4628101.7365381354,4621484.9647977743,4608981.93718543,{"$f":"N459-N462-N465-N474-N456","v":4590678.5617846493},{"$f":"O459-O462-O465-O474-O456+O452","v":809778.92074773461},{"$f":"P459-P462-P465-P474-P456","v":407268.4090139633},{"$f":"Q459-Q462-Q465-Q474-Q456","v":391031.80400380748},{"$f":"R459-R462-R465-R474-R456","v":362636.35051875515},322454.05330372916,270795.85852396803,207914.76325830759,134008.58043878985,49222.381238618866,-46349.365137681365,{"$f":"Y459","v":61263280.460654549}]
[]
[null,null,"Interest",null,{"$f":"D466*Debt_Rate","v":4766572.7862382708},4629870.6721662125,4485649.9418201912,4333497.0713051381,4172975.7929117572,4003625.8442067401,3824961.6483229473,3636470.921665546,3437613.2050419878,3227818.3140041339,4771141.1259023147,4407680.9340077192,4024230.4315589219,3619690.1514754402,3192900.1559873675,2742636.7107474501,2267608.7760193376,1766454.3048811785,1237736.337830421,{"$f":"W466*Debt_Rate","v":679938.88259187166}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D477)","v":7252065.7693666061},7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061,7252065.7693666061]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O452)*$B477","v":4127442.4818919827},4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827]
[null,null,"Sinking Fund",null,{"$f":"E464+E463-E462","v":2485492.9831283353},{"$f":"F464+F463-F462","v":2622195.0972003937},{"$f":"G464+G463-G462","v":2766415.8275464149},{"$f":"H464+H463-H462","v":2918568.6980614681},{"$f":"I464+I463-I462","v":3079089.9764548489},{"$f":"J464+J463-J462","v":3248439.925159866},{"$f":"K464+K463-K462","v":3427104.1210436588},{"$f":"L464+L463-L462","v":3615594.8477010601},{"$f":"M464+M463-M462","v":3814452.5643246183},{"$f":"N464+N463-N462","v":4024247.4553624722},{"$f":"O464+O463-O462","v":6608367.1253562747},{"$f":"P464+P463-P462","v":6971827.3172508702},{"$f":"Q464+Q463-Q462","v":7355277.8196996674},{"$f":"R464+R463-R462","v":7759818.0997831486},{"$f":"S464+S463-S462","v":8186608.0952712223},{"$f":"T464+T463-T462","v":8636871.5405111387},{"$f":"U464+U463-U462","v":9111899.4752392508},{"$f":"V464+V463-V462","v":9613053.9463774115},{"$f":"W464+W463-W462","v":10141771.913428169},{"$f":"X464+X463-X462","v":10699569.368666718}]
[null,null,"Mortgage Balance",{"$f":"D477","v":86664959.749786749},{"$f":"D466-E465+(F452*$B$76)","v":84179466.76665841},{"$f":"E466-F465+(G452*$B$76)","v":81557271.669458017},{"$f":"F466-G465+(H452*$B$76)","v":78790855.841911599},{"$f":"G466-H465+(I452*$B$76)","v":75872287.143850133},{"$f":"H466-I465+(J452*$B$76)","v":72793197.167395279},{"$f":"I466-J465+(K452*$B$76)","v":69544757.242235407},{"$f":"J466-K465+(L452*$B$76)","v":66117653.121191747},{"$f":"K466-L465+(M452*$B$76)","v":62502058.27349069},{"$f":"L466-M465+(N452*$B$76)","v":58687605.709166072},{"$f":"M466-N465+(O452*$B$76)","v":86748020.47095117},{"$f":"N466-O465+(P452*$B$76)","v":80139653.345594898},{"$f":"O466-P465+(Q452*$B$76)","v":73167826.028344035},{"$f":"P466-Q465+(R452*$B$76)","v":65812548.208644368},{"$f":"Q466-R465+(S452*$B$76)","v":58052730.108861223},{"$f":"R466-S465+(T452*$B$76)","v":49866122.013590001},{"$f":"S466-T465+(U452*$B$76)","v":41229250.473078862},{"$f":"T466-U465+(V452*$B$76)","v":32117350.997839611},{"$f":"U466-V465+(W452*$B$76)","v":22504297.0514622},{"$f":"V466-W465+(X452*$B$76)","v":12362525.138034031},{"$f":"W466-X465+(Y452*$B$76)","v":1662955.769367313}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$74:$BX$74,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$22)*'Resource Options'!$E$22/1000","v":-120077175.13890114},{"$f":"-$D468/20","v":6003858.7569450568},6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$75:$BX$75,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$22)*'Resource Options'!$D$22/1000","v":-84133759.729947343},{"$f":"-$D469/10","v":8413375.9729947336},8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,{"$f":"$O452/10","v":4232805.0418400485},4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E468:E469)","v":14417234.72993979},{"$f":"SUM($E468:F469)","v":28834469.459879581},{"$f":"SUM($E468:G469)","v":43251704.189819366},{"$f":"SUM($E468:H469)","v":57668938.919759154},{"$f":"SUM($E468:I469)","v":72086173.649698943},{"$f":"SUM($E468:J469)","v":86503408.379638731},{"$f":"SUM($E468:K469)","v":100920643.10957852},{"$f":"SUM($E468:L469)","v":115337877.83951831},{"$f":"SUM($E468:M469)","v":129755112.5694581},{"$f":"SUM($E468:N469)","v":144172347.29939792},{"$f":"SUM($E468:O469)","v":154409011.09818301},{"$f":"SUM($E468:P469)","v":164645674.89696813},{"$f":"SUM($E468:Q469)","v":174882338.69575325},{"$f":"SUM($E468:R469)","v":185119002.49453837},{"$f":"SUM($E468:S469)","v":195355666.29332346},{"$f":"SUM($E468:T469)","v":205592330.09210858},{"$f":"SUM($E468:U469)","v":215828993.8908937},{"$f":"SUM($E468:V469)","v":226065657.68967882},{"$f":"SUM($E468:W469)","v":236302321.48846394},{"$f":"SUM($E468:X469)","v":246538985.28724906}]
[null,null,"End Year Book Value",null,{"$f":"-$D459-E470","v":189793700.13890871},{"$f":"-$D459-F470","v":175376465.40896893},160959230.67902914,{"$f":"-$D459-H470","v":146541995.94908935},{"$f":"-$D459-I470","v":132124761.21914956},117707526.48920977,103290291.75926998,88873057.029330194,{"$f":"-$D459-M470","v":74455822.299390405},{"$f":"-$D459-N470","v":60038587.569450587},{"$f":"-$D459-O470+$O452","v":92129974.189065978},{"$f":"-$D459-P470+$O452","v":81893310.390280858},{"$f":"-$D459-Q470+$O452","v":71656646.591495737},{"$f":"-$D459-R470+$O452","v":61419982.792710617},{"$f":"-$D459-S470+$O452","v":51183318.993925527},{"$f":"-$D459-T470+$O452","v":40946655.195140406},{"$f":"-$D459-U470+$O452","v":30709991.396355286},{"$f":"-$D459-V470+$O452","v":20473327.597570166},{"$f":"-$D459-W470+$O452","v":10236663.798785046},{"$f":"-$D459-X470+$O452","v":-7.4505805969238281E-8}]
[null,null,"Prop. Tax Value",{"$f":"-D459","v":204210934.8688485},{"$f":"D472/(($D472/$Y472)^(1/21))","v":192832399.60351223},{"$f":"E472/(($D472/$Y472)^(1/21))","v":182087870.86122355},{"$f":"F472/(($D472/$Y472)^(1/21))","v":171942022.10285479},{"$f":"G472/(($D472/$Y472)^(1/21))","v":162361495.16708094},{"$f":"H472/(($D472/$Y472)^(1/21))","v":153314790.5933134},{"$f":"I472/(($D472/$Y472)^(1/21))","v":144772164.05578718},{"$f":"J472/(($D472/$Y472)^(1/21))","v":136705528.56829098},{"$f":"K472/(($D472/$Y472)^(1/21))","v":129088362.1380029},{"$f":"L472/(($D472/$Y472)^(1/21))","v":121895620.56480993},{"$f":"M472/(($D472/$Y472)^(1/21))","v":115103655.09940761},{"$f":"(N472+O452)/(($D472/($Y472+O452))^(1/21))","v":152425005.83276618},{"$f":"O472/(($O472/$Y472)^(1/11))","v":140303761.26613373},{"$f":"P472/(($O472/$Y472)^(1/11))","v":129146430.52086806},{"$f":"Q472/(($O472/$Y472)^(1/11))","v":118876360.5891106},109422994.11541848,100721384.65416397,92711750.474963322,85339063.850692526,78552673.006419763,72305954.131970882,{"$f":"Y459","v":61263280.460654549}]
[null,null,"Tax Dep",null,{"$f":"-$D459*Assumptions!J$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":34715858.927704245},{"$f":"-$D459*Assumptions!K$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55545374.284326792},{"$f":"-$D459*Assumptions!L$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33327224.570596073},{"$f":"-$D459*Assumptions!M$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19996334.742357641},{"$f":"-$D459*Assumptions!N$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19996334.742357641},{"$f":"-$D459*Assumptions!O$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9998167.3711788207},{"$f":"-$D459*Assumptions!P$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D459*Assumptions!Q$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D459*Assumptions!R$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D459*Assumptions!S$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O452*Assumptions!T$22","v":6046985.2827726919},{"$f":"$O452*Assumptions!U$22","v":10366139.547466278},{"$f":"$O452*Assumptions!V$22","v":7404445.8596907966},{"$f":"$O452*Assumptions!W$22","v":5288889.89977914},{"$f":"$O452*Assumptions!X$22","v":3777778.4998422428},{"$f":"$O452*Assumptions!Y$22","v":3777778.4998422428},{"$f":"$O452*Assumptions!Z$22","v":3777778.4998422428},{"$f":"$O452*Assumptions!AA$22","v":1888254.3291648454},{"$f":"$O452*Assumptions!AB$22","v":0},{"$f":"$O452*Assumptions!AC$22","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E473*Federal_Tax_Rate","v":7290330.374817891},{"$f":"F473*Federal_Tax_Rate","v":11664528.599708626},{"$f":"G473*Federal_Tax_Rate","v":6998717.1598251751},{"$f":"H473*Federal_Tax_Rate","v":4199230.2958951043},{"$f":"I473*Federal_Tax_Rate","v":4199230.2958951043},{"$f":"J473*Federal_Tax_Rate","v":2099615.1479475521},{"$f":"K473*Federal_Tax_Rate","v":0},{"$f":"L473*Federal_Tax_Rate","v":0},{"$f":"M473*Federal_Tax_Rate","v":0},{"$f":"N473*Federal_Tax_Rate","v":0},{"$f":"O473*Federal_Tax_Rate","v":1269866.9093822653},{"$f":"P473*Federal_Tax_Rate","v":2176889.3049679184},{"$f":"Q473*Federal_Tax_Rate","v":1554933.6305350673},{"$f":"R473*Federal_Tax_Rate","v":1110666.8789536194},{"$f":"S473*Federal_Tax_Rate","v":793333.48496687098},{"$f":"T473*Federal_Tax_Rate","v":793333.48496687098},{"$f":"U473*Federal_Tax_Rate","v":793333.48496687098},{"$f":"V473*Federal_Tax_Rate","v":396533.40912461752},{"$f":"W473*Federal_Tax_Rate","v":0},{"$f":"X473*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E474:N474)","v":29574165.319401789},{"$f":"D475/D479","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E456:X456)","v":56725259.685791247},{"$f":"D476/D479","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F22","v":0.73499999999999999},"Debt",{"$f":"(D479-D475-D476)*$B477","v":86664959.749786749},{"$f":"D477/D479","v":0.42438941776279537}]
[null,{"$f":"1-B477","v":0.26500000000000001},"Equity",{"$f":"(D479-D475-D476)*$B478","v":31246550.113868695},{"$f":"D478/D479","v":0.15301115062196027}]
[null,null,"Total",{"$f":"-D459","v":204210934.8688485}]
[null,null,"Check",{"$f":"SUM(D475:D478)-D479","v":0}]
[]
[]
[null,null,"50 MW/200 MWh Lithium-ion w/Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":41.835669438877432},{"$f":"E485","v":41.835669438877432},{"$f":"F485","v":41.835669438877432},{"$f":"G485","v":41.835669438877432},{"$f":"H485","v":41.835669438877432},{"$f":"I485","v":41.835669438877432},{"$f":"J485","v":41.835669438877432},{"$f":"K485","v":41.835669438877432},{"$f":"L485","v":41.835669438877432},{"$f":"M485","v":41.835669438877432},{"$f":"N485","v":41.835669438877432},{"$f":"O485","v":41.835669438877432},{"$f":"P485","v":41.835669438877432},{"$f":"Q485","v":41.835669438877432},{"$f":"R485","v":41.835669438877432},{"$f":"S485","v":41.835669438877432},{"$f":"T485","v":41.835669438877432},{"$f":"U485","v":41.835669438877432},{"$f":"V485","v":41.835669438877432},{"$f":"W485","v":41.835669438877432}]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH($C483,'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":4.0742282433306558},{"$f":"E486","v":4.0742282433306558},4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558,4.0742282433306558]
[null,null,"Revenue",null,{"$f":"E485*E484+E486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"F485*F484+F486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"G485*G484+G486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"H485*H484+H486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"I485*I484+I486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"J485*J484+J486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"K485*K484+K486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"L485*L484+L486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"M485*M484+M486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"N485*N484+N486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"O485*O484+O486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"P485*P484+P486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"Q485*Q484+Q486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"R485*R484+R486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"S485*S484+S486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"T485*T484+T486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"U485*U484+U486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"V485*V484+V486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"W485*W484+W486*12*'Resource Options'!$E$23*1000","v":14958714.329496384},{"$f":"X485*X484+X486*12*'Resource Options'!$E$23*1000","v":14958714.329496384}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1723726.7416158107},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1704800.4437326235},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1684332.5258290214},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1661718.6294805943},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1637452.1373468188},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1611468.5429029772},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1636025.2070605527},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1660911.0675082516},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1686128.8737726239},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1711681.3404396807},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1737571.1443041258},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1763800.9214110894},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1790373.2639870059},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1817290.7172561865},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1844555.7761395318},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1872170.8818317321},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1900138.4182532136},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1928460.7083729524},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1957140.0103982044},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1986178.5138270629}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1594446.4976514066},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1581903.1220988305},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1571330.3274178444},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545729.7858896446},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545341.6509175405},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1533891.0501657855},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1548981.0560302211},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1563032.0810173675},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1576951.6442728331},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1590727.1607843265},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1604345.5554264945},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1617793.2474870987},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1631056.134749542},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1644119.5771197535},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1656968.3797850355},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1669586.7758922596},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1681958.4087323863},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1694066.3134179469},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1705892.8980398488},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1717419.9242894202}]
[null,null,"Solar Variable O&M",null,{"$f":"E484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E484*E485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"F484*F485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"G484*G485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"H484*H485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"I484*I485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"J484*J485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"K484*K485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"L484*L485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"M484*M485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"N484*N485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"O484*O485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"P484*P485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"Q484*Q485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"R484*R485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"S484*S485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"T484*T485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"U484*U485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"V484*V485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"W484*W485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893},{"$f":"X484*X485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27691.511203123893}]
[null,null,"Property Tax",null,{"$f":"D515*Property_Tax_Rate","v":1621440.5500387482},{"$f":"E515*Property_Tax_Rate","v":1531094.6609162525},1445782.8013677299,1365224.477681759,1289154.8251218761,1217323.737087592,1149495.0427981408,1085445.730795294,1024965.2157122253,{"$f":"M515*Property_Tax_Rate","v":967854.64589766227},{"$f":"N515*Property_Tax_Rate","v":913926.24961888848},{"$f":"O515*Property_Tax_Rate","v":1081290.9341479181},1005551.5846486904,935117.42072108365,869616.8390421829,808704.2653558678,752058.33125898079,699380.17869505868,650391.8832103106,604834.9876531082]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E489:E493)","v":4967305.3005090887},{"$f":"SUM(F489:F493)","v":4845489.7379508298},{"$f":"SUM(G489:G493)","v":4729137.165817719},4600364.4042551219,4499640.1245893594,4390374.8413594784,4362192.8170920378,4337080.3905240372,4315737.2449608063,4297954.658324793,{"$f":"SUM(O489:O493)","v":4283534.4605526328},{"$f":"SUM(P489:P493)","v":4490576.6142492294},4454672.4945883621,4424219.2263001474,4398832.5061698733,4378153.4342829827,4361846.6694477042,4349598.711689082,4341116.302851487,4336124.936972715]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$77:$BX$77,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$23)*0.5*'Resource Options'!$D$23/1000","v":21164025.209200241}]
[]
[null,null,"EBITDA",null,{"$f":"E487-E494","v":9991409.0289872959},{"$f":"F487-F494","v":10113224.591545554},10229577.163678665,10358349.925241262,10459074.204907024,10568339.488136906,10596521.512404345,10621633.938972346,10642977.084535576,10660759.671171591,{"$f":"O487-O494","v":10675179.868943751},{"$f":"P487-P494","v":10468137.715247154},10504041.834908022,10534495.103196237,10559881.823326509,10580560.895213401,10596867.660048679,10609115.617807303,10617598.026644897,10622589.392523669]
[null,null,"Before Tax Earnings",null,{"$f":"E497-E516-E505","v":-21357752.481995046},{"$f":"F497-F516-F505","v":-37666088.667872079},-19793951.246949639,-8959604.7688261271,-8731426.1439274587,-549123.59348715097,7559491.2363728536,7734265.8285368672,7913502.5588038899,{"$f":"N497-N516-N505","v":8097862.8773024045},{"$f":"O497-O516-O505","v":4382201.7298315996},{"$f":"P497-P516-P505","v":2265964.2404430644},{"$f":"Q497-Q516-Q505","v":4046867.9994625435},5413780.4469283558,6488731.5322060455,6819589.7458567461,7163135.5052528428,8465382.6876118295,9782217.4429529011,{"$f":"X497-X516-X505","v":10171466.375758387}]
[null,null,"ITC",null,{"$f":"-$D502*INDEX('DATA (Nominal)'!$B$251:$BX$251,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":48643216.50116244}]
[null,null,"Federal Tax",null,{"$f":"E498*Federal_Tax_Rate-E499","v":-53128344.522381395},{"$f":"F498*Federal_Tax_Rate-F499","v":-7909878.6202531364},{"$f":"G498*Federal_Tax_Rate-G499","v":-4156729.7618594239},{"$f":"H498*Federal_Tax_Rate-H499","v":-1881517.0014534865},{"$f":"I498*Federal_Tax_Rate-I499","v":-1833599.4902247663},{"$f":"J498*Federal_Tax_Rate-J499","v":-115315.9546323017},{"$f":"K498*Federal_Tax_Rate-K499","v":1587493.1596382991},{"$f":"L498*Federal_Tax_Rate-L499","v":1624195.823992742},{"$f":"M498*Federal_Tax_Rate-M499","v":1661835.5373488169},{"$f":"N498*Federal_Tax_Rate-N499","v":1700551.2042335048},{"$f":"O498*Federal_Tax_Rate-O499","v":920262.3632646359},{"$f":"P498*Federal_Tax_Rate-P499","v":475852.4904930435},{"$f":"Q498*Federal_Tax_Rate-Q499","v":849842.27988713409},{"$f":"R498*Federal_Tax_Rate-R499","v":1136893.8938549547},{"$f":"S498*Federal_Tax_Rate-S499","v":1362633.6217632694},{"$f":"T498*Federal_Tax_Rate-T499","v":1432113.8466299167},{"$f":"U498*Federal_Tax_Rate-U499","v":1504258.4561030969},{"$f":"V498*Federal_Tax_Rate-V499","v":1777730.3643984841},{"$f":"W498*Federal_Tax_Rate-W499","v":2054265.6630201091},{"$f":"X498*Federal_Tax_Rate-X499","v":2136007.938909261}]
[]
[null,{"$f":"IRR(D502:Y502,0.1)","v":7.4999998416880098E-2},"Free Cash Flow",{"$f":"SUM(D511:D512)","v":-162144055.00387481},{"$f":"E497-E500","v":63119753.551368691},18023103.21179869,14386306.925538089,12239866.926694749,12292673.69513179,10683655.442769207,9009028.3527660463,{"$f":"L497-L500","v":8997438.1149796043},{"$f":"M497-M500","v":8981141.5471867602},8960208.4669380859,{"$f":"O497-O500-O495","v":-11409107.703521125},{"$f":"P497-P500","v":9992285.22475411},{"$f":"Q497-Q500","v":9654199.5550208874},9397601.209341282,9197248.2015632391,9148447.0485834852,9092609.2039455809,8831385.2534088194,8563332.363624787,8486581.4536144082,{"$f":"D502*-0.3","v":48643216.50116244}]
[null,{"$f":"IRR(D503:Y503,0.1)","v":0.11543500502518933},"ROE",{"$f":"-D521","v":-24809848.422653306},{"$f":"E502-E505-E508-E517-E499","v":2929833.7269725725},3003274.2303820141,3071145.3128499454,3147505.7352437242,3200312.5036807652,3258394.5672460226,3250867.7931707008,3239277.5553842587,3222980.9875914147,{"$f":"N502-N505-N508-N517-N499","v":3202047.9073427399},{"$f":"O502-O505-O508-O517-O499+O495","v":1298102.2504466437},{"$f":"P502-P505-P508-P517-P499","v":1081958.7717288132},{"$f":"Q502-Q505-Q508-Q517-Q499","v":1054850.9392120163},{"$f":"R502-R505-R508-R517-R499","v":1020385.9693231347},978699.65853846795,929898.50555871311,874060.66092080879,811236.74830517406,741450.56308345031,664699.6530730715,{"$f":"Y502","v":48643216.50116244}]
[]
[null,null,"Interest",null,{"$f":"D509*Debt_Rate","v":3784672.1603236222},3676130.2983636772,3561618.6339959353,3440808.8280879678,3313354.482855062,3178890.1486343462,3037030.2760314913,2887368.1104354793,2729474.5257316865,2562896.7938691857,3269485.4977258053,3019103.7010709508,2754950.9056000798,2476269.7063783105,2182261.0411993437,1872081.8994355344,1544842.9048747153,1199605.7656130511,835380.58369199536,{"$f":"W509*Debt_Rate","v":451123.01676528162}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D520)","v":5758160.5595953455},5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455,5758160.5595953455]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O495)*$B520","v":2063721.2409459914},2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914]
[null,null,"Sinking Fund",null,{"$f":"E507+E506-E505","v":1973488.3992717233},{"$f":"F507+F506-F505","v":2082030.2612316683},{"$f":"G507+G506-G505","v":2196541.9255994102},{"$f":"H507+H506-H505","v":2317351.7315073777},{"$f":"I507+I506-I505","v":2444806.0767402835},{"$f":"J507+J506-J505","v":2579270.4109609993},{"$f":"K507+K506-K505","v":2721130.2835638542},{"$f":"L507+L506-L505","v":2870792.4491598662},{"$f":"M507+M506-M505","v":3028686.033863659},{"$f":"N507+N506-N505","v":3195263.7657261598},{"$f":"O507+O506-O505","v":4552396.3028155314},{"$f":"P507+P506-P505","v":4802778.0994703863},{"$f":"Q507+Q506-Q505","v":5066930.8949412573},{"$f":"R507+R506-R505","v":5345612.0941630267},{"$f":"S507+S506-S505","v":5639620.7593419924},{"$f":"T507+T506-T505","v":5949799.9011058025},{"$f":"U507+U506-U505","v":6277038.8956666216},{"$f":"V507+V506-V505","v":6622276.0349282855},{"$f":"W507+W506-W505","v":6986501.2168493411},{"$f":"X507+X506-X505","v":7370758.7837760551}]
[null,null,"Mortgage Balance",{"$f":"D520","v":68812221.09679313},{"$f":"D509-E508+(F495*$B$76)","v":66838732.697521403},{"$f":"E509-F508+(G495*$B$76)","v":64756702.436289735},{"$f":"F509-G508+(H495*$B$76)","v":62560160.510690324},{"$f":"G509-H508+(I495*$B$76)","v":60242808.779182948},{"$f":"H509-I508+(J495*$B$76)","v":57798002.702442661},{"$f":"I509-J508+(K495*$B$76)","v":55218732.291481659},{"$f":"J509-K508+(L495*$B$76)","v":52497602.007917807},{"$f":"K509-L508+(M495*$B$76)","v":49626809.558757938},{"$f":"L509-M508+(N495*$B$76)","v":46598123.524894282},{"$f":"M509-N508+(O495*$B$76)","v":59445190.867741913},{"$f":"N509-O508+(P495*$B$76)","v":54892794.564926378},{"$f":"O509-P508+(Q495*$B$76)","v":50090016.465455994},{"$f":"P509-Q508+(R495*$B$76)","v":45023085.570514739},{"$f":"Q509-R508+(S495*$B$76)","v":39677473.476351708},{"$f":"R509-S508+(T495*$B$76)","v":34037852.717009716},{"$f":"S509-T508+(U495*$B$76)","v":28088052.815903913},{"$f":"T509-U508+(V495*$B$76)","v":21811013.920237292},{"$f":"U509-V508+(W495*$B$76)","v":15188737.885309007},{"$f":"V509-W508+(X495*$B$76)","v":8202236.668459666},{"$f":"W509-X508+(Y495*$B$76)","v":831477.88468361087}]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$76:$BX$76,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$23)*'Resource Options'!$E$23/1000","v":-120077175.13890114},{"$f":"-$D511/20","v":6003858.7569450568},6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$77:$BX$77,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$23)*'Resource Options'!$D$23/1000","v":-42066879.864973672},{"$f":"-$D512/10","v":4206687.9864973668},4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,{"$f":"$O495/10","v":2116402.5209200243},2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E511:E512)","v":10210546.743442424},{"$f":"SUM($E511:F512)","v":20421093.486884847},{"$f":"SUM($E511:G512)","v":30631640.230327263},{"$f":"SUM($E511:H512)","v":40842186.973769687},{"$f":"SUM($E511:I512)","v":51052733.717212111},{"$f":"SUM($E511:J512)","v":61263280.460654534},{"$f":"SUM($E511:K512)","v":71473827.204096973},{"$f":"SUM($E511:L512)","v":81684373.947539404},{"$f":"SUM($E511:M512)","v":91894920.69098185},{"$f":"SUM($E511:N512)","v":102105467.4344243},{"$f":"SUM($E511:O512)","v":110225728.71228938},{"$f":"SUM($E511:P512)","v":118345989.99015446},{"$f":"SUM($E511:Q512)","v":126466251.26801954},{"$f":"SUM($E511:R512)","v":134586512.54588464},{"$f":"SUM($E511:S512)","v":142706773.82374978},{"$f":"SUM($E511:T512)","v":150827035.10161486},{"$f":"SUM($E511:U512)","v":158947296.37947997},{"$f":"SUM($E511:V512)","v":167067557.65734506},{"$f":"SUM($E511:W512)","v":175187818.93521017},{"$f":"SUM($E511:X512)","v":183308080.21307525}]
[null,null,"End Year Book Value",null,{"$f":"-$D502-E513","v":151933508.26043239},{"$f":"-$D502-F513","v":141722961.51698995},131512414.77354755,{"$f":"-$D502-H513","v":121301868.03010511},{"$f":"-$D502-I513","v":111091321.2866627},100880774.54322028,90670227.799777836,80459681.056335405,{"$f":"-$D502-M513","v":70249134.312892959},{"$f":"-$D502-N513","v":60038587.569450513},{"$f":"-$D502-O513+$O495","v":73082351.500785679},{"$f":"-$D502-P513+$O495","v":64962090.222920589},{"$f":"-$D502-Q513+$O495","v":56841828.945055507},{"$f":"-$D502-R513+$O495","v":48721567.66719041},{"$f":"-$D502-S513+$O495","v":40601306.389325269},{"$f":"-$D502-T513+$O495","v":32481045.111460187},{"$f":"-$D502-U513+$O495","v":24360783.833595075},{"$f":"-$D502-V513+$O495","v":16240522.555729993},{"$f":"-$D502-W513+$O495","v":8120261.2778648809},{"$f":"-$D502-X513+$O495","v":-2.0116567611694336E-7}]
[null,null,"Prop. Tax Value",{"$f":"-D502","v":162144055.00387481},{"$f":"D515/(($D515/$Y515)^(1/21))","v":153109466.09162524},{"$f":"E515/(($D515/$Y515)^(1/21))","v":144578280.13677299},{"$f":"F515/(($D515/$Y515)^(1/21))","v":136522447.7681759},{"$f":"G515/(($D515/$Y515)^(1/21))","v":128915482.5121876},{"$f":"H515/(($D515/$Y515)^(1/21))","v":121732373.70875919},{"$f":"I515/(($D515/$Y515)^(1/21))","v":114949504.27981408},{"$f":"J515/(($D515/$Y515)^(1/21))","v":108544573.0795294},{"$f":"K515/(($D515/$Y515)^(1/21))","v":102496521.57122253},{"$f":"L515/(($D515/$Y515)^(1/21))","v":96785464.589766219},{"$f":"M515/(($D515/$Y515)^(1/21))","v":91392624.96188885},{"$f":"(N515+O495)/(($D515/($Y515+O495))^(1/21))","v":108129093.41479181},{"$f":"O515/(($O515/$Y515)^(1/11))","v":100555158.46486904},{"$f":"P515/(($O515/$Y515)^(1/11))","v":93511742.072108358},{"$f":"Q515/(($O515/$Y515)^(1/11))","v":86961683.904218286},80870426.535586774,75205833.125898078,69938017.869505867,65039188.321031064,60483498.765310816,56246913.8580935,{"$f":"Y502","v":48643216.50116244}]
[null,null,"Tax Dep",null,{"$f":"-$D502*Assumptions!J$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27564489.350658718},{"$f":"-$D502*Assumptions!K$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":44103182.961053953},{"$f":"-$D502*Assumptions!L$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26461909.776632369},{"$f":"-$D502*Assumptions!M$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15877145.865979422},{"$f":"-$D502*Assumptions!N$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15877145.865979422},{"$f":"-$D502*Assumptions!O$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7938572.9329897109},{"$f":"-$D502*Assumptions!P$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D502*Assumptions!Q$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D502*Assumptions!R$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D502*Assumptions!S$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O495*Assumptions!T$23","v":3023492.641386346},{"$f":"$O495*Assumptions!U$23","v":5183069.773733139},{"$f":"$O495*Assumptions!V$23","v":3702222.9298453983},{"$f":"$O495*Assumptions!W$23","v":2644444.94988957},{"$f":"$O495*Assumptions!X$23","v":1888889.2499211214},{"$f":"$O495*Assumptions!Y$23","v":1888889.2499211214},{"$f":"$O495*Assumptions!Z$23","v":1888889.2499211214},{"$f":"$O495*Assumptions!AA$23","v":944127.1645824227},{"$f":"$O495*Assumptions!AB$23","v":0},{"$f":"$O495*Assumptions!AC$23","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E516*Federal_Tax_Rate","v":5788542.7636383306},{"$f":"F516*Federal_Tax_Rate","v":9261668.4218213297},{"$f":"G516*Federal_Tax_Rate","v":5557001.0530927973},{"$f":"H516*Federal_Tax_Rate","v":3334200.6318556783},{"$f":"I516*Federal_Tax_Rate","v":3334200.6318556783},{"$f":"J516*Federal_Tax_Rate","v":1667100.3159278391},{"$f":"K516*Federal_Tax_Rate","v":0},{"$f":"L516*Federal_Tax_Rate","v":0},{"$f":"M516*Federal_Tax_Rate","v":0},{"$f":"N516*Federal_Tax_Rate","v":0},{"$f":"O516*Federal_Tax_Rate","v":634933.45469113265},{"$f":"P516*Federal_Tax_Rate","v":1088444.6524839592},{"$f":"Q516*Federal_Tax_Rate","v":777466.81526753365},{"$f":"R516*Federal_Tax_Rate","v":555333.4394768097},{"$f":"S516*Federal_Tax_Rate","v":396666.74248343549},{"$f":"T516*Federal_Tax_Rate","v":396666.74248343549},{"$f":"U516*Federal_Tax_Rate","v":396666.74248343549},{"$f":"V516*Federal_Tax_Rate","v":198266.70456230876},{"$f":"W516*Federal_Tax_Rate","v":0},{"$f":"X516*Federal_Tax_Rate","v":0}]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E517:N517)","v":23481970.205574282},{"$f":"D518/D522","v":0.14482165383746648}]
[null,null,"ITC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E499:X499)","v":45040015.278854109},{"$f":"D519/D522","v":0.27777777777777773}]
[null,{"$f":"Assumptions!F23","v":0.73499999999999999},"Debt",{"$f":"(D522-D518-D519)*$B520","v":68812221.09679313},{"$f":"D520/D522","v":0.4243894177627956}]
[null,{"$f":"1-B520","v":0.26500000000000001},"Equity",{"$f":"(D522-D518-D519)*$B521","v":24809848.422653306},{"$f":"D521/D522","v":0.1530111506219603}]
[null,null,"Total",{"$f":"-D502","v":162144055.00387481}]
[null,null,"Check",{"$f":"SUM(D518:D521)-D522","v":0}]

{"sheet":"Solar PPA (PTC)","index":8,"n_rows":523,"n_cols":25,"rows_kept":523,"cut":false,"hidden":false,"merged":[[117,2,117,7],[0,0,1,0],[0,1,1,1],[4,2,4,7],[40,2,40,7],[81,2,81,7],[396,2,396,7],[439,2,439,7],[482,2,482,7],[158,2,158,7],[196,2,196,7],[239,2,239,7],[277,2,277,7],[320,2,320,7],[358,2,358,7]]}
["Start Year:",2025," (PTC)",null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[]
[]
[null,null,"New Residential Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$11:$BX$11,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"E6","v":8.6424979367249435},{"$f":"F6","v":8.6424979367249435},8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH(_xlfn.CONCAT($C5,$C$1),'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":248.73034169704394},{"$f":"E7","v":248.73034169704394},248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394]
[null,null,"Revenue",null,{"$f":"E7*E6","v":2149.6514649175924},{"$f":"F7*F6","v":2149.6514649175924},2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924,2149.6514649175924]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":158.76886372805325},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":149.42817126650451},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":139.59107082730935},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129.19790953688511},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.27988707140187},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":106.81893982922148},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":108.27675549270886},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":109.74701467851236},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":111.22955931883271},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":112.72421836822279},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":114.23080730907569},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":115.74912764163592},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":117.2789663580912},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.82009540029195},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":120.37227110063225},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":121.93523360561375},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":123.5087062816017},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":125.09239510226807},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":126.68598801720343},{"$f":"'Resource Options'!$E$11*INDEX('DATA (Nominal)'!$B$177:$BX$177,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":128.28915430116643}]
[null,null,"Variable O&M",null,{"$f":"E6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X6*INDEX('DATA (Nominal)'!$B$106:$BX$106,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X8*INDEX('DATA (Nominal)'!$B$326:$BX$326,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E10:E12)","v":158.76886372805325},149.42817126650451,139.59107082730935,129.19790953688511,118.27988707140187,106.81893982922148,108.27675549270886,109.74701467851236,111.22955931883271,112.72421836822279,114.23080730907569,115.74912764163592,117.2789663580912,118.82009540029195,120.37227110063225,121.93523360561375,123.5087062816017,125.09239510226807,126.68598801720343,128.28915430116643]
[]
[null,null,"EBITDA",null,{"$f":"E8-E13","v":1990.8826011895392},2000.2232936510879,2010.0603940902831,2020.4535553807073,2031.3715778461906,2042.8325250883709,2041.3747094248836,2039.90445023908,2038.4219055987596,2036.9272465493696,2035.4206576085166,2033.9023372759566,2032.3724985595013,2030.8313695173006,2029.2791938169603,2027.7162313119786,2026.1427586359907,2024.5590698153244,2022.9654769003889,2021.3623106164259]
[null,null,"Before Tax Earnings",null,{"$f":"E15-E31-E23","v":-2989.1350583767548},{"$f":"F15-F31-F23","v":-5463.496567846003},-2755.5666283927926,-1115.2744381949403,-1077.3421358095788,165.8386840306257,1397.6682445575138,1427.9192705694627,1459.9026818127711,1493.7146062206093,1529.4564628271323,1567.235252547054,1607.1638649359668,1649.3614018099295,1693.9535186511416,1741.0727847774976,1790.859063307571,1843.4599120092994,1899.0310061804903,1957.7365847723906]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$299:$BX$299,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E6","v":242.58535245520446},{"$f":"INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$299:$BX$299,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F6","v":248.00309199337073},{"$f":"INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$299:$BX$299,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G6","v":253.54182771455598},{"$f":"INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$299:$BX$299,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H6","v":259.11974792427623},{"$f":"INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$299:$BX$299,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I6","v":264.8203823786103},{"$f":"INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$299:$BX$299,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J6","v":270.64643079093975},{"$f":"INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$299:$BX$299,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K6","v":276.60065226834035},{"$f":"INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$299:$BX$299,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L6","v":282.68586661824389},{"$f":"INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$299:$BX$299,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M6","v":288.90495568384529},{"$f":"INDEX('DATA (Nominal)'!$B$252:$BX$252,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$299:$BX$299,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N6","v":295.26086470888987}]
[null,null,"Federal Tax",null,{"$f":"E16*Federal_Tax_Rate-E17","v":-870.30371471432295},-1395.3373712410312,-832.21081967704242,-493.32737994521369,-491.06223089862186,-235.82030714450835,16.909679088737562,17.177180201343276,17.674607496836643,18.419202597438073,321.18585719369776,329.11940303488132,337.50441163655302,346.36589438008519,355.73023891673972,365.6252848032745,376.08040329458987,387.12658152195286,398.79651129790295,411.12468280220202]
[]
[null,{"$f":"IRR(D20:Y20,0.1)","v":7.5000000104754383E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$58:$BX$58,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$11/1000*1000000*(1+AFUDC!$C$11)","v":-24575.567959202475},{"$f":"E15-E18","v":2861.1863159038621},3395.5606648921193,2842.2712137673257,2513.7809353259208,2522.4338087448123,2278.6528322328791,2024.4650303361459,2022.7272700377366,2020.747298101923,2018.5080439519315,1714.2348004148189,1704.7829342410753,1694.8680869229484,1684.4654751372154,1673.5489549002205,1662.0909465087041,1650.0623553414009,1637.4324882933715,1624.168965602486,1610.237627814224,{"$f":"D20*-0.3","v":7372.6703877607424}]
[null,{"$f":"IRR(D21:Y21,0.1)","v":0.11496878858160309},"ROE",{"$f":"-D36","v":-4656.4022013301328},{"$f":"E20-E23-E25-E32-E17","v":520.79608247862416},523.34402624259803,526.01841612847761,528.85176351646737,531.80400248102501,534.87313708609827,527.40727324130046,519.58429859298758,511.38523759157272,502.79007441653658,493.77769558831392,484.32582941457031,474.41098209644338,464.00837031071046,453.09185007371548,441.63384168219909,429.60525051489583,416.97538346686656,403.71186077598099,389.780522987719,{"$f":"Y20","v":7372.6703877607424}]
[]
[null,null,"Interest",null,{"$f":"D26*Debt_Rate","v":802.17110650187294},779.1653765940182,754.8943315412314,729.28837901054135,702.2740990906633,673.77403377519204,643.70646486736985,611.98517966961742,578.51922378598852,543.21264032876013,505.96419478138426,466.66708472890258,425.20863362353452,381.4699677073711,335.32567516581872,286.64344653448103,235.28369532841967,181.09915780602498,123.93447071989858,63.62572584403523]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D35)","v":1220.457104826505},{"$f":"-PMT(Debt_Rate,20,$D35)","v":1220.457104826505},1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505,1220.457104826505]
[null,null,"Sinking Fund",null,{"$f":"E24-E23","v":418.28599832463203},{"$f":"F24-F23","v":441.29172823248678},465.56277328527358,491.16872581596363,518.18300573584168,546.68307105131294,576.75063995913513,608.47192515688755,641.93788104051646,677.24446449774484,714.49291004512065,753.79002009760234,795.24847120297045,838.98713711913388,885.13142966068631,933.813658292024,985.17340949808533,1039.35794702048,1096.5226341066063,1156.8313789824697]
[null,null,"Mortgage Balance",{"$f":"D35","v":14584.929209124963},{"$f":"D26-E25","v":14166.64321080033},{"$f":"E26-F25","v":13725.351482567843},{"$f":"F26-G25","v":13259.788709282569},12768.619983466606,12250.436977730764,11703.753906679451,11127.003266720316,10518.531341563428,9876.5934605229122,9199.3489960251682,8484.8560859800473,7731.0660658824454,6935.8175946794745,6096.8304575603406,5211.6990278996545,4277.8853696076303,3292.7119601095451,2253.3540130890651,1156.8313789824588,-1.0913936421275139E-11]
[]
[null,null,"Book Depr",null,{"$f":"-$D20/20","v":1228.7783979601238},{"$f":"-$D20/20","v":1228.7783979601238},{"$f":"-$D20/20","v":1228.7783979601238},1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E28:E28)","v":1228.7783979601238},{"$f":"SUM($E28:F28)","v":2457.5567959202476},{"$f":"SUM($E28:G28)","v":3686.3351938803717},{"$f":"SUM($E28:H28)","v":4915.1135918404952},{"$f":"SUM($E28:I28)","v":6143.8919898006188},{"$f":"SUM($E28:J28)","v":7372.6703877607424},{"$f":"SUM($E28:K28)","v":8601.448785720866},{"$f":"SUM($E28:L28)","v":9830.2271836809905},{"$f":"SUM($E28:M28)","v":11059.005581641115},{"$f":"SUM($E28:N28)","v":12287.783979601239},{"$f":"SUM($E28:O28)","v":13516.562377561364},{"$f":"SUM($E28:P28)","v":14745.340775521488},{"$f":"SUM($E28:Q28)","v":15974.119173481613},{"$f":"SUM($E28:R28)","v":17202.897571441736},{"$f":"SUM($E28:S28)","v":18431.675969401858},{"$f":"SUM($E28:T28)","v":19660.454367361981},{"$f":"SUM($E28:U28)","v":20889.232765322104},{"$f":"SUM($E28:V28)","v":22118.011163282226},{"$f":"SUM($E28:W28)","v":23346.789561242349},{"$f":"SUM($E28:X28)","v":24575.567959202472}]
[null,null,"End Year Book Value",null,{"$f":"-$D20-E29","v":23346.789561242353},22118.011163282226,20889.232765322104,{"$f":"-$D20-H29","v":19660.454367361981},{"$f":"-$D20-I29","v":18431.675969401855},17202.897571441732,15974.119173481609,14745.340775521485,13516.56237756136,12287.783979601236,11059.005581641111,9830.2271836809869,8601.4487857208624,7372.6703877607397,6143.891989800617,4915.1135918404943,3686.3351938803717,2457.556795920249,1228.7783979601263,0]
[null,null,"Tax Dep",null,{"$f":"-$D20*Assumptions!J$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4177.8465530644207},{"$f":"-$D20*Assumptions!K$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6684.554484903073},{"$f":"-$D20*Assumptions!L$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4010.7326909418443},{"$f":"-$D20*Assumptions!M$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2406.4396145651062},{"$f":"-$D20*Assumptions!N$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2406.4396145651062},{"$f":"-$D20*Assumptions!O$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1203.2198072825531},{"$f":"-$D20*Assumptions!P$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!Q$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!R$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!S$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!T$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!U$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!V$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!W$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!X$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!Y$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!Z$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!AA$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!AB$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D20*Assumptions!AC$11*INDEX('DATA (Nominal)'!$B$341:$BX$341,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E31*Federal_Tax_Rate","v":877.34777614352834},{"$f":"F31*Federal_Tax_Rate","v":1403.7564418296454},842.2538650977873,505.35231905867226,505.35231905867226,252.67615952933613,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E32:X32)","v":3559.0743958467538},{"$f":"D33/D37","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E17:X17)","v":1775.1621529006252},{"$f":"D34/D37","v":7.2232802751397027E-2}]
[null,{"$f":"Assumptions!F11","v":0.75800000000000001},"Debt",{"$f":"(D37-D33-D34)*$B35","v":14584.929209124963},{"$f":"D35/D37","v":0.59347272190564149}]
[null,{"$f":"1-B35","v":0.24199999999999999},"Equity",{"$f":"(D37-D33-D34)*$B36","v":4656.4022013301328},{"$f":"D36/D37","v":0.18947282150549502}]
[null,null,"Total",{"$f":"-D20","v":24575.567959202475}]
[null,null,"Check",{"$f":"SUM(D33:D36)-D37","v":0}]
[]
[]
[null,null,"New Residential Solar + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$12:$BX$12,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_New_Residential_PTC","v":248.73034169704394},{"$f":"E43","v":248.73034169704394},{"$f":"F43","v":248.73034169704394},248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,248.73034169704394,{"$f":"V43","v":248.73034169704394},248.73034169704394]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH(_xlfn.CONCAT($C41,$C$1),'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":31.929991971901995},{"$f":"E44","v":31.929991971901995},31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995,31.929991971901995]
[null,null,"Revenue",null,{"$f":"E43*E42+E44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"F43*F42+F44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"G43*G42+G44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"H43*H42+H44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"I43*I42+I44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"J43*J42+J44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"K43*K42+K44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"L43*L42+L44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"M43*M42+M44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"N43*N42+N44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"O43*O42+O44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"P43*P42+P44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"Q43*Q42+Q44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"R43*R42+R44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"S43*S42+S44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"T43*T42+T44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"U43*U42+U44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"V43*V42+V44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"W43*W42+W44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553},{"$f":"X43*X42+X44*12*'Resource Options'!$E$12*1000","v":4481.9291393869553}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":127.0150909824426},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":119.54253701320361},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":111.67285666184749},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103.3583276295081},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":94.623909657121501},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":85.455151863377182},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":86.621404394167087},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":87.797611742809892},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":88.983647455066176},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":90.179374694578243},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":91.384645847260558},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":92.599302113308738},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":93.823173086472963},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":95.056076320233558},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":96.297816880505806},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":97.548186884491003},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":98.806965025281372},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":100.07391608181446},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101.34879041376274},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$178:$BX$178,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":102.63132344093316}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.00359282616375},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":369.83636010624622},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":363.95367468645526},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":359.55135317948412},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.32673748763727},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":351.91843948824726},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.26208121229485},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":358.48323612904693},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":361.67417501482919},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":364.83200932529991},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":367.95373804472325},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":371.03624413528894},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":374.07629088462471},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.07051814877053},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":380.01543848774992},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":382.90743319086113},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":385.74274818868008},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":388.5174898487403},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":391.22762065171821},{"$f":"'Resource Options'!$E$12*INDEX('DATA (Nominal)'!$B$179:$BX$179,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":393.86895474494145}]
[null,null,"Solar Variable O&M",null,{"$f":"E42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X42*INDEX('DATA (Nominal)'!$B$107:$BX$107,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E42*E43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F42*F43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G42*G43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H42*H43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I42*I43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J42*J43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K42*K43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L42*L43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M42*M43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N42*N43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O42*O43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P42*P43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q42*Q43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R42*R43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S42*S43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T42*T43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U42*U43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V42*V43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W42*W43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X42*X43*INDEX('DATA (Nominal)'!$B$327:$BX$327,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E47:E50)","v":504.01868380860634},489.37889711944985,475.62653134830276,462.90968080899222,449.95064714475876,437.37359135162444,441.88348560646193,446.28084787185685,450.65782246989534,455.01138401987816,459.33838389198382,463.63554624859768,467.8994639710977,472.12659446900409,476.31325536825574,480.45562007535216,484.54971321396147,488.59140593055474,492.57641106548095,496.50027818587461]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$60:$BX$60,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$12)*0.5*'Resource Options'!$D$12/1000","v":10462.954467288147}]
[]
[null,null,"EBITDA",null,{"$f":"E45-E51","v":3977.9104555783488},3992.5502422675054,4006.3026080386526,4019.0194585779632,4031.9784922421964,4044.555548035331,4040.0456537804935,4035.6482915150982,4031.2713169170602,4026.917755367077,4022.5907554949713,4018.2935931383577,4014.0296754158576,4009.8025449179513,4005.6158840186995,4001.473519311603,3997.3794261729936,3993.3377334564007,3989.3527283214744,3985.4288612010805]
[null,null,"Before Tax Earnings",null,{"$f":"E54-E72-E62","v":-4461.7070820705803},-8629.4699178607607,-4069.1831440408205,-1309.2454888398997,-1249.0742345220765,840.16412751870575,2915.0550286149405,2966.0962092466207,3020.2068974049967,3077.5578200630307,1207.3908040923552,238.01112654357576,1074.0381462728894,1706.898384161369,2196.6662915817506,2319.5745108731603,2449.518783852975,3053.9538548110622,3665.9093009108192,3819.3788291240771]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$300:$BX$300,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E42","v":242.58535245520446},{"$f":"INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$300:$BX$300,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F42","v":248.00309199337073},{"$f":"INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$300:$BX$300,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G42","v":253.54182771455598},{"$f":"INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$300:$BX$300,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H42","v":259.11974792427623},{"$f":"INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$300:$BX$300,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I42","v":264.8203823786103},{"$f":"INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$300:$BX$300,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J42","v":270.64643079093975},{"$f":"INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$300:$BX$300,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K42","v":276.60065226834035},{"$f":"INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$300:$BX$300,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L42","v":282.68586661824389},{"$f":"INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$300:$BX$300,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M42","v":288.90495568384529},{"$f":"INDEX('DATA (Nominal)'!$B$253:$BX$253,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$300:$BX$300,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N42","v":295.26086470888987}]
[null,null,"Federal Tax",null,{"$f":"E55*Federal_Tax_Rate-E56","v":-1179.5438396900263},{"$f":"F55*Federal_Tax_Rate-F56","v":-2060.1917747441303},{"$f":"G55*Federal_Tax_Rate-G56","v":-1108.0702879631283},-534.06130058065514,-527.12597162824636,-94.211964012011549,335.56090374079713,340.19433732354645,345.33849277120396,351.02627750434652,{"$f":"O55*Federal_Tax_Rate-O56","v":253.55206885939458},{"$f":"P55*Federal_Tax_Rate-P56","v":49.982336574150906},225.54801071730677,358.4486606738875,461.29992123216761,487.11064728336362,514.39894460912478,641.33030951032299,769.84095319127198,802.06955411605611]
[]
[null,{"$f":"IRR(D59:Y59,0.1)","v":7.500000592633449E-2},"Free Cash Flow",{"$f":"SUM(D68:D69)","v":-41398.129359847022},{"$f":"E54-E57","v":5157.4542952683751},6052.7420170116357,{"$f":"G54-G57","v":5114.3728960017806},4553.0807591586181,4559.1044638704425,4138.7675120473423,3704.4847500396963,{"$f":"L54-L57","v":3695.4539541915519},{"$f":"M54-M57","v":3685.9328241458561},3675.8914778627304,{"$f":"O54-O57-O52","v":-6693.9157806525709},{"$f":"P54-P57","v":3968.3112565642068},{"$f":"Q54-Q57","v":3788.481664698551},3651.3538842440639,3544.3159627865321,3514.3628720282395,3482.980481563869,3352.0074239460778,3219.5117751302023,3183.3593070850243,{"$f":"D59*-0.3","v":12419.438807954106}]
[null,{"$f":"IRR(D60:Y60,0.1)","v":0.13288879424302613},"ROE",{"$f":"-D77","v":-8137.8844386407864},{"$f":"E59-E62-E65-E73-E56","v":1303.9915922815319},1307.1136435987023,1309.0702464814467,1309.7188651968352,1310.0419354543255,1309.5179420450986,1294.9199653862554,1279.8039551882077,1264.0637360769101,1247.6664807687403,{"$f":"O59-O62-O65-O73-O56+O52","v":270.00225045811203},{"$f":"P59-P62-P65-P73-P56","v":245.07044687990447},218.9803690702405,191.66966611351643,163.07251429724377,133.11942353895122,101.73703307458075,68.847895814935512,34.370250744062105,-1.7822173011159066,{"$f":"Y59","v":12419.438807954106}]
[]
[null,null,"Interest",null,{"$f":"D66*Debt_Rate","v":1401.9355464749353},1361.7289742498765,1319.3110405524392,1274.5601205016428,1227.3478998480527,1177.5390070585152,1124.990625165553,1069.5520822684778,1011.0644195120636,949.35993530404653,1320.4622762058316,1217.9049175559144,1109.7069041802522,995.55800006892821,875.13090623148162,748.08032223297539,614.04195611455134,472.63147985961393,323.44342741065498,{"$f":"W66*Debt_Rate","v":166.05003207700332}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D76)","v":2132.9641323851006},2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006,2132.9641323851006]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O52)*$B76","v":1052.1773920010398},{"$f":"-PMT(Debt_Rate,10,$O52)*$B76","v":1052.1773920010398},1052.1773920010398,1052.1773920010398,1052.1773920010398,1052.1773920010398,1052.1773920010398,1052.1773920010398,1052.1773920010398,1052.1773920010398]
[null,null,"Sinking Fund",null,{"$f":"E64+E63-E62","v":731.02858591016525},{"$f":"F64+F63-F62","v":771.23515813522408},813.6530918326614,858.40401188345777,905.61623253704784,955.42512532658543,1007.9735072195476,1063.4120501166228,{"$f":"M64+M63-M62","v":1121.8997128730371},{"$f":"N64+N63-N62","v":1183.6041970810541},{"$f":"O64+O63-O62","v":1864.6792481803086},{"$f":"P64+P63-P62","v":1967.2366068302258},{"$f":"Q64+Q63-Q62","v":2075.4346202058878},2189.5835243172119,2310.0106181546585,2437.0612021531647,2571.0995682715889,2712.5100445265261,2861.698096975485,3019.0914923091368]
[null,null,"Mortgage Balance",{"$f":"D76","v":25489.73720863519},{"$f":"D66-E65+(F52*$B$76)","v":24758.708622725026},23987.473464589802,23173.820372757142,22315.416360873685,21409.800128336639,20454.375003010053,19446.401495790506,18382.989445673884,17261.089732800847,24008.405021924209,22143.725773743899,20176.489166913674,18101.054546707786,15911.471022390575,13601.460404235917,11164.399202082752,8593.2996338111625,5880.7895892846363,3019.0914923091514,1.4551915228366852E-11]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$59:$BX$59,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$12/1000*1000000*(1+AFUDC!$C$12)","v":-24575.567959202475},{"$f":"-$D68/20","v":1228.7783979601238},1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238,1228.7783979601238]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$60:$BX$60,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$12)*'Resource Options'!$D$12/1000","v":-16822.56140064455},{"$f":"-$D69/10","v":1682.2561400644549},{"$f":"-$D69/10","v":1682.2561400644549},1682.2561400644549,1682.2561400644549,1682.2561400644549,1682.2561400644549,1682.2561400644549,1682.2561400644549,1682.2561400644549,1682.2561400644549,{"$f":"$O52/10","v":1046.2954467288148},{"$f":"$O52/10","v":1046.2954467288148},1046.2954467288148,1046.2954467288148,1046.2954467288148,1046.2954467288148,1046.2954467288148,1046.2954467288148,1046.2954467288148,1046.2954467288148]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E68:E69)","v":2911.034538024579},{"$f":"SUM($E68:F69)","v":5822.069076049158},{"$f":"SUM($E68:G69)","v":8733.1036140737378},{"$f":"SUM($E68:H69)","v":11644.138152098316},{"$f":"SUM($E68:I69)","v":14555.172690122896},{"$f":"SUM($E68:J69)","v":17466.207228147472},{"$f":"SUM($E68:K69)","v":20377.241766172054},{"$f":"SUM($E68:L69)","v":23288.276304196632},{"$f":"SUM($E68:M69)","v":26199.310842221214},{"$f":"SUM($E68:N69)","v":29110.345380245792},{"$f":"SUM($E68:O69)","v":31385.419224934732},{"$f":"SUM($E68:P69)","v":33660.49306962367},{"$f":"SUM($E68:Q69)","v":35935.566914312607},{"$f":"SUM($E68:R69)","v":38210.640759001544},{"$f":"SUM($E68:S69)","v":40485.714603690481},{"$f":"SUM($E68:T69)","v":42760.788448379419},{"$f":"SUM($E68:U69)","v":45035.862293068356},{"$f":"SUM($E68:V69)","v":47310.936137757293},{"$f":"SUM($E68:W69)","v":49586.00998244623},{"$f":"SUM($E68:X69)","v":51861.083827135168}]
[null,null,"End Year Book Value",null,{"$f":"-$D59-E70","v":38487.094821822444},{"$f":"-$D59-F70","v":35576.060283797866},32665.025745773284,{"$f":"-$D59-H70","v":29753.991207748706},{"$f":"-$D59-I70","v":26842.956669724124},23931.92213169955,21020.887593674968,18109.85305565039,{"$f":"-$D59-M70","v":15198.818517625808},{"$f":"-$D59-N70","v":12287.78397960123},{"$f":"-$D59-O70+$O52","v":20475.664602200435},{"$f":"-$D59-P70+$O52","v":18200.590757511498},15925.516912822563,13650.443068133625,11375.369223444688,9100.2953787557508,6825.2215340668135,4550.1476893778763,2275.0738446889391,0]
[null,null,"Tax Dep",null,{"$f":"-$D59*Assumptions!J$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7037.681991173994},{"$f":"-$D59*Assumptions!K$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11260.29118587839},{"$f":"-$D59*Assumptions!L$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6756.1747115270337},{"$f":"-$D59*Assumptions!M$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4053.7048269162201},{"$f":"-$D59*Assumptions!N$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4053.7048269162201},{"$f":"-$D59*Assumptions!O$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2026.85241345811},{"$f":"-$D59*Assumptions!P$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D59*Assumptions!Q$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D59*Assumptions!R$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D59*Assumptions!S$12*INDEX('DATA (Nominal)'!$B$342:$BX$342,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O52*Assumptions!T$12","v":1494.7376751967847},{"$f":"$O52*Assumptions!U$12","v":2562.3775490388675},{"$f":"$O52*Assumptions!V$12","v":1830.2846249627157},{"$f":"$O52*Assumptions!W$12","v":1307.346160687654},{"$f":"$O52*Assumptions!X$12","v":933.81868620546709},{"$f":"$O52*Assumptions!Y$12","v":933.81868620546709},{"$f":"$O52*Assumptions!Z$12","v":933.81868620546709},{"$f":"$O52*Assumptions!AA$12","v":466.75239878572421},{"$f":"$O52*Assumptions!AB$12","v":0},{"$f":"$O52*Assumptions!AC$12","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E72*Federal_Tax_Rate","v":1477.9132181465386},{"$f":"F72*Federal_Tax_Rate","v":2364.6611490344617},{"$f":"G72*Federal_Tax_Rate","v":1418.796689420677},851.27801365240623,851.27801365240623,425.63900682620311,0,0,0,{"$f":"N72*Federal_Tax_Rate","v":0},{"$f":"O72*Federal_Tax_Rate","v":313.89491179132477},{"$f":"P72*Federal_Tax_Rate","v":538.09928529816216},384.35977124217027,274.5426937444073,196.10192410314809,196.10192410314809,196.10192410314809,98.018003745002076,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E73:N73)","v":5995.3455596704216},{"$f":"D74/D78","v":0.14482165383746645}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E56:X56)","v":1775.1621529006252},{"$f":"D75/D78","v":4.2880250396589055E-2}]
[null,{"$f":"Assumptions!F12","v":0.75800000000000001},"Debt",{"$f":"(D78-D74-D75)*$B76","v":25489.73720863519},{"$f":"D76/D78","v":0.61572195659058593}]
[null,{"$f":"1-B76","v":0.24199999999999999},"Equity",{"$f":"(D78-D74-D75)*$B77","v":8137.8844386407864},{"$f":"D77/D78","v":0.19657613917535857}]
[null,null,"Total",{"$f":"-D59","v":41398.129359847022}]
[null,null,"Check",{"$f":"SUM(D74:D77)-D78","v":0}]
[]
[]
[null,null,"Existing Residential Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$13:$BX$13,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"E83","v":8.6424979367249435},{"$f":"F83","v":8.6424979367249435},8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435,8.6424979367249435]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH(_xlfn.CONCAT($C82,$C$1),'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":271.94680959612634},{"$f":"E84","v":271.94680959612634},271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634]
[null,null,"Revenue",null,{"$f":"E84*E83","v":2350.2997408334531},{"$f":"F84*F83","v":2350.2997408334531},2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531,2350.2997408334531]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":158.76886372805325},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":149.42817126650451},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":139.59107082730935},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129.19790953688511},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.27988707140187},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":106.81893982922148},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":108.27675549270886},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":109.74701467851236},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":111.22955931883271},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":112.72421836822279},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":114.23080730907569},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":115.74912764163592},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":117.2789663580912},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":118.82009540029195},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":120.37227110063225},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":121.93523360561375},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":123.5087062816017},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":125.09239510226807},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":126.68598801720343},{"$f":"'Resource Options'!$E$13*INDEX('DATA (Nominal)'!$B$180:$BX$180,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":128.28915430116643}]
[null,null,"Variable O&M",null,{"$f":"E83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X83*INDEX('DATA (Nominal)'!$B$108:$BX$108,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X85*INDEX('DATA (Nominal)'!$B$328:$BX$328,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E87:E89)","v":158.76886372805325},149.42817126650451,139.59107082730935,129.19790953688511,118.27988707140187,106.81893982922148,108.27675549270886,109.74701467851236,111.22955931883271,112.72421836822279,114.23080730907569,115.74912764163592,117.2789663580912,118.82009540029195,120.37227110063225,121.93523360561375,123.5087062816017,125.09239510226807,126.68598801720343,128.28915430116643]
[]
[null,null,"EBITDA",null,{"$f":"E85-E90","v":2191.5308771053997},2200.8715695669484,2210.7086700061436,2221.101831296568,2232.0198537620513,2243.4808010042316,2242.0229853407441,2240.552726154941,2239.0701815146203,2237.5755224652303,2236.0689335243774,2234.5506131918173,2233.020774475362,2231.4796454331613,2229.927469732821,2228.3645072278396,2226.7910345518512,2225.2073457311849,2223.6137528162499,2222.0105865322867]
[null,null,"Before Tax Earnings",null,{"$f":"E92-E108-E100","v":-3242.0530541024968},-5939.1204381052003,-2988.8530086648202,-1202.0758231172565,-1161.4954963949003,192.46025387696091,1535.2183964476594,1568.5788421981151,1603.8426912655477,1641.1154775778373,1680.5085434935563,1722.1393590346797,1766.1318586649606,1812.6167965785664,1861.7321215166021,1913.6233721851072,1968.4440944071471,2026.3562812039006,2087.5308370653438,2152.1480677404593]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$301:$BX$301,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E83","v":242.58535245520446},{"$f":"INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$301:$BX$301,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F83","v":248.00309199337073},{"$f":"INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$301:$BX$301,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G83","v":253.54182771455598},{"$f":"INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$301:$BX$301,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H83","v":259.11974792427623},{"$f":"INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$301:$BX$301,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I83","v":264.8203823786103},{"$f":"INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$301:$BX$301,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J83","v":270.64643079093975},{"$f":"INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$301:$BX$301,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K83","v":276.60065226834035},{"$f":"INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$301:$BX$301,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L83","v":282.68586661824389},{"$f":"INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$301:$BX$301,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M83","v":288.90495568384529},{"$f":"INDEX('DATA (Nominal)'!$B$254:$BX$254,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$301:$BX$301,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N83","v":295.26086470888987}]
[null,null,"Federal Tax",null,{"$f":"E93*Federal_Tax_Rate-E94","v":-923.41649381672869},-1495.2183839954628,-881.20095953416819,-511.55567077890009,-508.73443662153937,-230.22977747677794,45.79521098566812,46.715690243360257,47.90200948191972,49.373385582455967,352.90679413364683,361.6492653972827,370.88769031964171,380.64952728149893,390.96374551848641,401.86090815887252,413.3732598255009,425.5348190528191,438.38147578372218,451.95109422549643]
[]
[null,{"$f":"IRR(D97:Y97,0.1)","v":7.5000000107175335E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$13)*INDEX('DATA (Nominal)'!$B$61:$BX$61,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$13/1000","v":-26781.067647848849},{"$f":"E92-E95","v":3114.9473709221284},{"$f":"F92-F95","v":3696.0899535624112},3091.9096295403119,2732.6575020754681,2740.7542903835906,2473.7105784810096,2196.2277743550758,2193.8370359115806,2191.1681720327006,2188.2021368827745,1883.1621393907305,1872.9013477945346,1862.1330841557203,1850.8301181516624,1838.9637242143347,1826.5035990689671,1813.4177747263502,1799.6725266783658,1785.2322770325277,1770.0594923067902,{"$f":"D97*-0.3","v":8034.3202943546548}]
[null,{"$f":"IRR(D98:Y98,0.1)","v":0.11516948466234411},"ROE",{"$f":"-D113","v":-5112.8373307701913},{"$f":"E97-E100-E102-E109-E94","v":576.18777025001793},578.26214433521147,580.4369182099781,582.74317070624431,585.13932456003272,587.62178937324506,579.53698889803343,571.0610361046347,562.17308316015328,552.85113898518262,543.07200620202855,532.81121460583233,522.04295096701821,510.73998496296031,498.87359102563244,486.41346588026499,473.32764153764811,459.58239348966367,445.14214384382558,429.96935911808805,{"$f":"Y97","v":8034.3202943546548}]
[]
[null,null,"Interest",null,{"$f":"D103*Debt_Rate","v":880.80243107359217},855.54160745726108,828.89143854203178,800.775510336465,771.11320607959203,739.81947508859093,706.80458889308477,671.97388395682583,635.22749024907273,596.460044887393,555.56039003082094,512.41125415713748,466.88891581040144,418.86284885459492,368.19534821621903,314.74113504273248,258.34694014470415,198.85106452728425,136.08291575090627,69.862518791827497]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D112)","v":1340.0901331887021},1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021,1340.0901331887021]
[null,null,"Sinking Fund",null,{"$f":"E101-E100","v":459.28770211510994},{"$f":"F101-F100","v":484.54852573144103},511.19869464667033,539.31462285223711,568.97692710911008,600.27065810011118,633.28554429561734,668.11624923187628,704.86264293962938,743.63008830130912,784.52974315788117,827.67887903156463,873.20121737830073,921.22728433410725,971.89478497248308,1025.3489981459697,1081.743193043998,1141.2390686614178,1204.0072174377958,1270.2276143968745]
[null,null,"Mortgage Balance",{"$f":"D112","v":16014.589655883494},{"$f":"D103-E102","v":15555.301953768383},{"$f":"E103-F102","v":15070.753428036942},{"$f":"F103-G102","v":14559.554733390272},14020.240110538036,13451.263183428926,12850.992525328815,12217.706981033198,11549.590731801321,10844.728088861692,10101.098000560381,9316.5682574024995,8488.8893783709354,7615.6881609926349,6694.4608766585279,5722.5660916860452,4697.2170935400754,3615.4739004960775,2474.2348318346594,1270.2276143968636,-1.0913936421275139E-11]
[]
[null,null,"Book Depr",null,{"$f":"-$D97/20","v":1339.0533823924425},1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425,1339.0533823924425]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E105:E105)","v":1339.0533823924425},{"$f":"SUM($E105:F105)","v":2678.1067647848849},{"$f":"SUM($E105:G105)","v":4017.1601471773274},{"$f":"SUM($E105:H105)","v":5356.2135295697699},{"$f":"SUM($E105:I105)","v":6695.2669119622124},{"$f":"SUM($E105:J105)","v":8034.3202943546548},{"$f":"SUM($E105:K105)","v":9373.3736767470982},{"$f":"SUM($E105:L105)","v":10712.42705913954},{"$f":"SUM($E105:M105)","v":12051.480441531981},{"$f":"SUM($E105:N105)","v":13390.533823924423},{"$f":"SUM($E105:O105)","v":14729.587206316864},{"$f":"SUM($E105:P105)","v":16068.640588709306},{"$f":"SUM($E105:Q105)","v":17407.693971101748},{"$f":"SUM($E105:R105)","v":18746.747353494189},{"$f":"SUM($E105:S105)","v":20085.800735886631},{"$f":"SUM($E105:T105)","v":21424.854118279072},{"$f":"SUM($E105:U105)","v":22763.907500671514},{"$f":"SUM($E105:V105)","v":24102.960883063955},{"$f":"SUM($E105:W105)","v":25442.014265456397},{"$f":"SUM($E105:X105)","v":26781.067647848839}]
[null,null,"End Year Book Value",null,{"$f":"-$D97-E106","v":25442.014265456408},24102.960883063963,22763.907500671521,{"$f":"-$D97-H106","v":21424.85411827908},{"$f":"-$D97-I106","v":20085.800735886638},18746.747353494196,17407.693971101751,16068.64058870931,14729.587206316868,13390.533823924427,12051.480441531985,10712.427059139543,9373.3736767471019,8034.3202943546603,6695.2669119622187,5356.2135295697772,4017.1601471773356,2678.106764784894,1339.0533823924525,0]
[null,null,"Tax Dep",null,{"$f":"-$D97*Assumptions!J$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4552.7815001343042},{"$f":"-$D97*Assumptions!K$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7284.4504002148878},{"$f":"-$D97*Assumptions!L$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4370.6702401289322},{"$f":"-$D97*Assumptions!M$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2622.4021440773595},{"$f":"-$D97*Assumptions!N$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2622.4021440773595},{"$f":"-$D97*Assumptions!O$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1311.2010720386797},{"$f":"-$D97*Assumptions!P$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!Q$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!R$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!S$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!T$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!U$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!V$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!W$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!X$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!Y$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!Z$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!AA$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!AB$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D97*Assumptions!AC$13*INDEX('DATA (Nominal)'!$B$343:$BX$343,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E108*Federal_Tax_Rate","v":956.08411502820388},1529.7345840451264,917.8407504270757,550.70445025624542,550.70445025624542,275.35222512812271,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E109:X109)","v":3878.4785082945391},{"$f":"D110/D114","v":0.14482165383746651}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E94:X94)","v":1775.1621529006252},{"$f":"D111/D114","v":6.628421899539963E-2}]
[null,{"$f":"Assumptions!F13","v":0.75800000000000001},"Debt",{"$f":"(D114-D110-D111)*$B112","v":16014.589655883494},{"$f":"D112/D114","v":0.59798174839268747}]
[null,{"$f":"1-B112","v":0.24199999999999999},"Equity",{"$f":"(D114-D110-D111)*$B113","v":5112.8373307701913},{"$f":"D113/D114","v":0.19091237877444639}]
[null,null,"Total",{"$f":"-D97","v":26781.067647848849}]
[null,null,"Check",{"$f":"SUM(D110:D113)-D114","v":0}]
[]
[]
[null,null,"Existing Residential Solar + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$14:$BX$14,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":8.6424979367249435}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_Existing_Residential_PTC","v":271.94680959612634},{"$f":"E120","v":271.94680959612634},{"$f":"F120","v":271.94680959612634},271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,271.94680959612634,{"$f":"V120","v":271.94680959612634},271.94680959612634]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH(_xlfn.CONCAT($C118,$C$1),'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":34.024823975905285},{"$f":"E121","v":34.024823975905285},34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285,34.024823975905285]
[null,null,"Revenue",null,{"$f":"E120*E119+E121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"F120*F119+F121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"G120*G119+G121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"H120*H119+H121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"I120*I119+I121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"J120*J119+J121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"K120*K119+K121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"L120*L119+L121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"M120*M119+M121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"N120*N119+N121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"O120*O119+O121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"P120*P119+P121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"Q120*Q119+Q121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"R120*R119+R121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"S120*S119+S121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"T120*T119+T121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"U120*U119+U121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"V120*V119+V121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"W120*W119+W121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047},{"$f":"X120*X119+X121*12*'Resource Options'!$E$14*1000","v":4835.5912312474047}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":127.0150909824426},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":119.54253701320361},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":111.67285666184749},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103.3583276295081},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":94.623909657121501},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":85.455151863377182},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":86.621404394167087},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":87.797611742809892},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":88.983647455066176},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":90.179374694578243},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":91.384645847260558},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":92.599302113308738},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":93.823173086472963},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":95.056076320233558},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":96.297816880505806},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":97.548186884491003},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":98.806965025281372},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":100.07391608181446},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101.34879041376274},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$181:$BX$181,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":102.63132344093316}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.00359282616375},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":369.83636010624622},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":363.95367468645526},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":359.55135317948412},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.32673748763727},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":351.91843948824726},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":355.26208121229485},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":358.48323612904693},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":361.67417501482919},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":364.83200932529991},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":367.95373804472325},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":371.03624413528894},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":374.07629088462471},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":377.07051814877053},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":380.01543848774992},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":382.90743319086113},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":385.74274818868008},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":388.5174898487403},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":391.22762065171821},{"$f":"'Resource Options'!$E$14*INDEX('DATA (Nominal)'!$B$182:$BX$182,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":393.86895474494145}]
[null,null,"Solar Variable O&M",null,{"$f":"E119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X119*INDEX('DATA (Nominal)'!$B$109:$BX$109,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E119*E120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F119*F120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G119*G120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H119*H120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I119*I120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J119*J120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K119*K120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L119*L120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M119*M120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N119*N120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O119*O120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P119*P120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q119*Q120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R119*R120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S119*S120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T119*T120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U119*U120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V119*V120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W119*W120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X119*X120*INDEX('DATA (Nominal)'!$B$329:$BX$329,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E124:E127)","v":504.01868380860634},489.37889711944985,475.62653134830276,462.90968080899222,449.95064714475876,437.37359135162444,441.88348560646193,446.28084787185685,450.65782246989534,455.01138401987816,459.33838389198382,463.63554624859768,467.8994639710977,472.12659446900409,476.31325536825574,480.45562007535216,484.54971321396147,488.59140593055474,492.57641106548095,496.50027818587461]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$63:$BX$63,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$14)*0.5*'Resource Options'!$D$14/1000","v":11267.797118618004}]
[]
[null,null,"EBITDA",null,{"$f":"E122-E128","v":4331.5725474387982},4346.2123341279548,4359.964699899102,4372.6815504384122,4385.6405841026462,4398.2176398957799,4393.7077456409424,4389.3103833755476,4384.9334087775096,4380.5798472275264,4376.2528473554212,4371.9556849988066,4367.6917672763066,4363.4646367784007,4359.2779758791494,4355.1356111720524,4351.041518033443,4346.9998253168496,4343.0148201819238,4339.0909530615299]
[null,null,"Before Tax Earnings",null,{"$f":"E131-E149-E139","v":-4827.7343293965541},-9348.8723028393088,-4404.0602260295236,-1411.6897465747227,-1347.3167801711563,917.69200719740707,3168.5971379651992,3224.5721427737953,3283.888015438818,3346.7304077513636,1333.8231809632739,291.03555806303052,1192.575117829593,1875.3649646400406,2404.1030244478684,2537.8115633096704,2679.1501734362491,3331.5344460395368,3992.0761049178964,4158.9253352495844]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$302:$BX$302,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E119","v":242.58535245520446},{"$f":"INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$302:$BX$302,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F119","v":248.00309199337073},{"$f":"INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$302:$BX$302,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G119","v":253.54182771455598},{"$f":"INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$302:$BX$302,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H119","v":259.11974792427623},{"$f":"INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$302:$BX$302,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I119","v":264.8203823786103},{"$f":"INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$302:$BX$302,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J119","v":270.64643079093975},{"$f":"INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$302:$BX$302,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K119","v":276.60065226834035},{"$f":"INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$302:$BX$302,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L119","v":282.68586661824389},{"$f":"INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$302:$BX$302,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M119","v":288.90495568384529},{"$f":"INDEX('DATA (Nominal)'!$B$255:$BX$255,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$302:$BX$302,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N119","v":295.26086470888987}]
[null,null,"Federal Tax",null,{"$f":"E132*Federal_Tax_Rate-E133","v":-1256.4095616284808},{"$f":"F132*Federal_Tax_Rate-F133","v":-2211.2662755896254},{"$f":"G132*Federal_Tax_Rate-G133","v":-1178.3944751807558},-555.57459470496792,-547.75690621455306,-77.931109279484275,388.80474670435149,394.47428336425315,400.71152755830644,407.55252091889651,{"$f":"O132*Federal_Tax_Rate-O133","v":280.10286800228749},{"$f":"P132*Federal_Tax_Rate-P133","v":61.117467193236408},250.44077474421451,393.82664257440854,504.86163513405234,532.94042829503076,562.62153642161229,699.62223366830267,838.33598203275824,873.37432040241265]
[]
[null,{"$f":"IRR(D136:Y136,0.1)","v":7.5000005656363333E-2},"Free Cash Flow",{"$f":"SUM(D145:D146)","v":-44897.672233158373},{"$f":"E131-E134","v":5587.9821090672795},6557.4786097175802,5538.3591750798578,4928.2561451433803,4933.3974903171993,4476.1487491752641,4004.9029989365908,{"$f":"L131-L134","v":3994.8361000112945},{"$f":"M131-M134","v":3984.2218812192032},3973.0273263086301,{"$f":"O131-O134-O129","v":-7171.64713926487},{"$f":"P131-P134","v":4310.8382178055699},{"$f":"Q131-Q134","v":4117.2509925320919},3969.6379942039921,3854.4163407450969,3822.1951828770216,3788.4199816118307,3647.377591648547,3504.6788381491656,3465.7166326591173,{"$f":"D136*-0.3","v":13469.301669947512}]
[null,{"$f":"IRR(D137:Y137,0.1)","v":0.13280064877445086},"ROE",{"$f":"-D154","v":-8862.1258940278203},{"$f":"E136-E139-E142-E150-E133","v":1419.7598488672843},1422.1304707451663,1423.2943155694618,1423.106574533185,1422.54728525267,1421.0924025308464,1405.5123376472138,1389.3602243720138,1372.5269165143209,1354.9764525787032,{"$f":"O136-O139-O142-O150-O133+O129","v":302.20518163262932},{"$f":"P136-P139-P142-P150-P133","v":275.44255630846953},247.42096155682896,218.07250822632,187.325529765704,155.10437189762865,121.32917063243781,85.915617977926658,48.774714665470583,9.8125091754218374,{"$f":"Y136","v":13469.301669947512}]
[]
[null,null,"Interest",null,{"$f":"D143*Debt_Rate","v":1526.7025971984292},1482.9177895481857,1436.7248174771789,1387.9912319422667,1336.5772992029345,1282.3356001629388,1225.1106076757435,1164.7382406017523,1101.0453933386916,1033.8494394761626,1432.7121700263792,1321.4366125862268,1204.040899486866,1080.1884221670405,949.52405859462453,811.67315502572569,666.24045176053744,512.80894981576375,350.93871526402751,{"$f":"W143*Debt_Rate","v":180.16561781194582}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D153)","v":2322.7900090210369},2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369,2322.7900090210369]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O129)*$B153","v":1133.1141144626583},1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583,1133.1141144626583]
[null,null,"Sinking Fund",null,{"$f":"E141+E140-E139","v":796.08741182260769},{"$f":"F141+F140-F139","v":839.87221947285116},886.06519154385796,934.79877707877017,986.21270981810244,1040.4544088580981,1097.6794013452934,1158.0517684192846,{"$f":"M141+M140-M139","v":1221.7446156823453},{"$f":"N141+N140-N139","v":1288.9405695448743},{"$f":"O141+O140-O139","v":2023.1919534573158},{"$f":"P141+P140-P139","v":2134.4675108974679},{"$f":"Q141+Q140-Q139","v":2251.8632239968292},2375.7157013166543,2506.3800648890706,2644.2309684579695,2789.6636717231577,2943.0951736679312,3104.9654082196676,3275.7385056717494]
[null,null,"Mortgage Balance",{"$f":"D153","v":27758.22903997144},{"$f":"D143-E142+(F129*$B$76)","v":26962.141628148831},{"$f":"E143-F142+(G129*$B$76)","v":26122.26940867598},25236.204217132123,24301.405440053353,23315.192730235252,22274.738321377154,21177.058920031861,20019.007151612575,{"$f":"L143-M142+(N129*$B$76)","v":18797.262535930229},{"$f":"M143-N142+(O129*$B$76)","v":26049.312182297803},{"$f":"N143-O142+(P129*$B$76)","v":24026.120228840486},21891.65271794302,19639.789493946191,17264.073792629537,14757.693727740467,12113.462759282498,9323.7990875593405,6380.7039138914097,3275.7385056717421,-7.2759576141834259E-12]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$62:$BX$62,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$14)*'Resource Options'!$E$14/1000","v":-26781.067647848857},{"$f":"-$D145/20","v":1339.0533823924429},1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429,1339.0533823924429]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$63:$BX$63,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$14)*'Resource Options'!$D$14/1000","v":-18116.604585309517},{"$f":"-$D146/10","v":1811.6604585309517},1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,1811.6604585309517,{"$f":"$O129/10","v":1126.7797118618005},{"$f":"$O129/10","v":1126.7797118618005},1126.7797118618005,1126.7797118618005,1126.7797118618005,1126.7797118618005,1126.7797118618005,1126.7797118618005,1126.7797118618005,1126.7797118618005]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E145:E146)","v":3150.7138409233949},{"$f":"SUM($E145:F146)","v":6301.4276818467888},{"$f":"SUM($E145:G146)","v":9452.1415227701837},{"$f":"SUM($E145:H146)","v":12602.855363693579},{"$f":"SUM($E145:I146)","v":15753.569204616977},{"$f":"SUM($E145:J146)","v":18904.283045540371},{"$f":"SUM($E145:K146)","v":22054.996886463763},{"$f":"SUM($E145:L146)","v":25205.710727387155},{"$f":"SUM($E145:M146)","v":28356.424568310547},{"$f":"SUM($E145:N146)","v":31507.138409233939},{"$f":"SUM($E145:O146)","v":33972.971503488188},{"$f":"SUM($E145:P146)","v":36438.804597742434},{"$f":"SUM($E145:Q146)","v":38904.637691996686},{"$f":"SUM($E145:R146)","v":41370.470786250931},{"$f":"SUM($E145:S146)","v":43836.303880505176},{"$f":"SUM($E145:T146)","v":46302.136974759429},{"$f":"SUM($E145:U146)","v":48767.970069013674},{"$f":"SUM($E145:V146)","v":51233.803163267927},{"$f":"SUM($E145:W146)","v":53699.636257522172},{"$f":"SUM($E145:X146)","v":56165.469351776417}]
[null,null,"End Year Book Value",null,{"$f":"-$D136-E147","v":41746.958392234978},{"$f":"-$D136-F147","v":38596.244551311582},35445.530710388193,{"$f":"-$D136-H147","v":32294.816869464794},{"$f":"-$D136-I147","v":29144.103028541394},25993.389187618002,22842.67534669461,19691.961505771218,{"$f":"-$D136-M147","v":16541.247664847826},{"$f":"-$D136-N147","v":13390.533823924434},{"$f":"-$D136-O147+$O129","v":22192.497848288189},{"$f":"-$D136-P147+$O129","v":19726.664754033944},17260.831659779691,14794.998565525446,12329.165471271201,9863.3323770169482,7397.4992827627029,4931.6661885084504,2465.8330942542052,-4.0017766878008842E-11]
[null,null,"Tax Dep",null,{"$f":"-$D136*Assumptions!J$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7632.6042796369229},{"$f":"-$D136*Assumptions!K$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12212.166847419077},{"$f":"-$D136*Assumptions!L$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7327.3001084514462},{"$f":"-$D136*Assumptions!M$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4396.3800650708681},{"$f":"-$D136*Assumptions!N$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4396.3800650708681},{"$f":"-$D136*Assumptions!O$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2198.1900325354341},{"$f":"-$D136*Assumptions!P$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D136*Assumptions!Q$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D136*Assumptions!R$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D136*Assumptions!S$14*INDEX('DATA (Nominal)'!$B$344:$BX$344,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O129*Assumptions!T$14","v":1609.7174963657678},{"$f":"$O129*Assumptions!U$14","v":2759.4835143495493},{"$f":"$O129*Assumptions!V$14","v":1971.0757499598474},{"$f":"$O129*Assumptions!W$14","v":1407.9112499713196},{"$f":"$O129*Assumptions!X$14","v":1005.6508928366568},{"$f":"$O129*Assumptions!Y$14","v":1005.6508928366568},{"$f":"$O129*Assumptions!Z$14","v":1005.6508928366568},{"$f":"$O129*Assumptions!AA$14","v":502.65642946154912},{"$f":"$O129*Assumptions!AB$14","v":0},{"$f":"$O129*Assumptions!AC$14","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E149*Federal_Tax_Rate","v":1602.8468987237538},{"$f":"F149*Federal_Tax_Rate","v":2564.5550379580063},{"$f":"G149*Federal_Tax_Rate","v":1538.7330227748037},923.23981366488226,923.23981366488226,461.61990683244113,0,0,0,{"$f":"N149*Federal_Tax_Rate","v":0},{"$f":"O149*Federal_Tax_Rate","v":338.04067423681124},{"$f":"P149*Federal_Tax_Rate","v":579.49153801340537},413.92590749156795,295.66136249397709,211.18668749569792,211.18668749569792,211.18668749569792,105.55785018692531,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E150:N150)","v":6502.155146258493},{"$f":"D151/D155","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E133:X133)","v":1775.1621529006252},{"$f":"D152/D155","v":3.9537955190238366E-2}]
[null,{"$f":"Assumptions!F14","v":0.75800000000000001},"Debt",{"$f":"(D155-D151-D152)*$B153","v":27758.22903997144},{"$f":"D153/D155","v":0.61825541635699988}]
[null,{"$f":"1-B153","v":0.24199999999999999},"Equity",{"$f":"(D155-D151-D152)*$B154","v":8862.1258940278203},{"$f":"D154/D155","v":0.19738497461529544}]
[null,null,"Total",{"$f":"-D136","v":44897.672233158373}]
[null,null,"Check",{"$f":"SUM(D151:D154)-D155","v":0}]
[]
[]
[null,null,"Commercial Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$15:$BX$15,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"E160","v":1504.8640932333544},{"$f":"F160","v":1504.8640932333544},1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544,1504.8640932333544]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH(_xlfn.CONCAT($C159,$C$1),'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":165.38038523043093},{"$f":"E161","v":165.38038523043093},165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093]
[null,null,"Revenue",null,{"$f":"E161*E160","v":248875.00345837529},{"$f":"F161*F160","v":248875.00345837529},248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529,248875.00345837529]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17932.267701786364},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17483.373376603078},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17005.484221593462},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16492.149988518853},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15947.998394825707},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15371.921930415625},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15574.540925662383},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15778.635146485687},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":15984.171435217191},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16191.114461241987},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16399.426641437225},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16609.068058161814},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":16819.996374727831},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17032.166748282598},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17245.531740028404},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17460.041222704862},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17675.642285256909},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":17892.279134609456},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":18109.892994467449},{"$f":"'Resource Options'!$E$15*INDEX('DATA (Nominal)'!$B$183:$BX$183,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":18328.42200105805}]
[null,null,"Variable O&M",null,{"$f":"E160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X160*INDEX('DATA (Nominal)'!$B$110:$BX$110,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X162*INDEX('DATA (Nominal)'!$B$330:$BX$330,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D186*Property_Tax_Rate","v":29866.516702067409},28202.368727986177,26630.946280194621,25147.082736878088,23745.899357909355,22422.789244219188,21173.40219094307,19993.630384543365,18879.594896880899,17827.632931830452,16834.285782508687,15896.287459519548,15010.553952828383,14174.173091959285,13384.39497117736,12638.622908175246,11934.404906537291,11269.42559391111,10641.498609380362,10048.559415009469]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E164:E167)","v":47798.784403853773},{"$f":"SUM(F164:F167)","v":45685.742104589255},43636.430501788083,41639.232725396942,39693.897752735065,37794.711174634809,36747.943116605456,35772.26553102905,34863.766332098094,34018.747393072437,33233.712423945908,32505.355517681361,31830.550327556215,31206.339840241882,30629.926711205764,30098.664130880108,29610.047191794198,29161.704728520566,28751.391603847813,28376.98141606752]
[]
[null,null,"EBITDA",null,{"$f":"E162-E168","v":201076.21905452153},{"$f":"F162-F168","v":203189.26135378605},205238.57295658719,207235.77073297836,209181.10570564022,211080.29228374048,212127.06034176983,213102.73792734623,214011.23712627718,214856.25606530285,215641.29103442939,216369.64794069392,217044.45313081908,217668.6636181334,218245.07674716951,218776.33932749517,219264.95626658108,219713.29872985472,220123.61185452747,220498.02204230777]
[null,null,"Before Tax Earnings",null,{"$f":"E170-E187-E178","v":-392475.66942791949},{"$f":"F170-F187-F178","v":-692539.80570846819},-362946.12955792912,-163240.83146558906,-158405.34584740736,-7230.5845649616385,143259.45918861945,147628.87124214819,152117.76030476886,156740.09054998719,-201161.91001772773,-455273.55715859972,-272533.66198677698,-140348.10223487375,-44204.949364462256,-38465.368260692499,-32481.975279373062,87088.866882781527,206864.35446859553,213690.95803152517]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$303:$BX$303,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E160","v":42239.869668112748},{"$f":"INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$303:$BX$303,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F160","v":43183.226757367273},{"$f":"INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$303:$BX$303,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G160","v":44147.652154948468},{"$f":"INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$303:$BX$303,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H160","v":45118.900502357341},{"$f":"INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$303:$BX$303,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I160","v":46111.5163134092},{"$f":"INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$303:$BX$303,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J160","v":47125.969672304207},{"$f":"INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$303:$BX$303,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K160","v":48162.741005094889},{"$f":"INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$303:$BX$303,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L160","v":49222.321307206985},{"$f":"INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$303:$BX$303,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M160","v":50305.212375965544},{"$f":"INDEX('DATA (Nominal)'!$B$256:$BX$256,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$303:$BX$303,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N160","v":51411.927048236779}]
[null,null,"Federal Tax",null,{"$f":"E171*Federal_Tax_Rate-E172","v":-124659.76024797584},-188616.5859561456,-120366.33936211359,-79399.475110131039,-79376.638941364741,-48644.392430946151,-18078.254575484803,-18220.258346355866,-18360.482711964083,-18496.508032739468,-42244.001103722825,-95607.447003305933,-57232.069017223163,-29473.101469323487,-9283.0393665370739,-8077.7273347454247,-6821.2148086683428,18288.662045384121,43441.514438405058,44875.101186620283]
[]
[null,{"$f":"IRR(D175:Y175,0.1)","v":7.500000547021779E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$15)*INDEX('DATA (Nominal)'!$B$64:$BX$64,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$15/1000","v":-2986651.670206741},{"$f":"E170-E173","v":325735.97930249735},391805.84730993165,325604.91231870081,286635.24584310938,288557.74464700499,259724.68471468662,230205.31491725464,231322.9962737021,232371.71983824126,233352.76409804233,257885.29213815223,311977.09494399984,274276.52214804222,247141.76508745688,227528.11611370658,226854.0666622406,226086.17107524941,201424.63668447061,176682.09741612241,175622.92085568749,{"$f":"D175*-0.3","v":895995.50106202229}]
[null,{"$f":"IRR(D176:Y176,0.1)","v":0.10952127585390192},"ROE",{"$f":"-D192","v":-495457.80802247243},{"$f":"E175-E178-E180-E188-E172","v":46300.780801174667},47453.212943526058,48526.869915597643,49529.3655091275,50459.248501971248,51319.293023155515,51470.709705330482,51528.81075966583,51494.643255446448,51368.972842976298,51152.287148699266,50844.798302167474,50446.44460574913,49956.891355296277,49375.530817354949,48701.481365888954,47933.585778897781,47070.408692727156,46110.233209293161,45051.056648858212,{"$f":"Y175","v":895995.50106202229}]
[]
[null,null,"Interest",null,{"$f":"D181*Debt_Rate","v":85821.104547295079},83359.812766020696,80763.14993677623,78023.670651923327,75133.520006403502,72084.411075380078,68867.601153150375,65473.866685198031,61893.476821508317,58116.165515315668,54131.102087282423,49926.860170707347,45491.384948720639,40811.958589524664,35875.163780572911,30666.845257128807,25172.069214895284,19375.080490338914,13259.257385931945,6807.064010782593]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D191)","v":130571.86420682927},130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927,130571.86420682927]
[null,null,"Sinking Fund",null,{"$f":"E179-E178","v":44750.759659534189},{"$f":"F179-F178","v":47212.051440808573},49808.714270053038,52548.193554905942,55438.344200425767,58487.453131449191,61704.263053678893,65097.997521631238,68678.387385320952,72455.698691513593,76440.762119546853,80645.004036121914,85080.479258108622,89759.905617304612,94696.700426256357,99905.018949700461,105399.79499193399,111196.78371649035,117312.60682089732,123764.80019604668]
[null,null,"Mortgage Balance",{"$f":"D191","v":1560383.7190417286},{"$f":"D181-E180","v":1515632.9593821946},{"$f":"E181-F180","v":1468420.9079413861},{"$f":"F181-G180","v":1418612.1936713331},1366064.0001164272,1310625.6559160014,1252138.2027845522,1190433.9397308733,1125335.9422092421,1056657.5548239213,984201.85613240767,907761.09401286079,827116.08997673891,742035.61071863025,652275.70510132564,557579.00467506924,457673.98572536878,352274.19073343481,241077.40701694446,123764.80019604714,4.6566128730773926E-10]
[]
[null,null,"Book Depr",null,{"$f":"-$D175/20","v":149332.58351033705},149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705,149332.58351033705]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E183:E183)","v":149332.58351033705},{"$f":"SUM($E183:F183)","v":298665.1670206741},{"$f":"SUM($E183:G183)","v":447997.75053101114},{"$f":"SUM($E183:H183)","v":597330.33404134819},{"$f":"SUM($E183:I183)","v":746662.91755168524},{"$f":"SUM($E183:J183)","v":895995.50106202229},{"$f":"SUM($E183:K183)","v":1045328.0845723593},{"$f":"SUM($E183:L183)","v":1194660.6680826964},{"$f":"SUM($E183:M183)","v":1343993.2515930333},{"$f":"SUM($E183:N183)","v":1493325.8351033702},{"$f":"SUM($E183:O183)","v":1642658.4186137072},{"$f":"SUM($E183:P183)","v":1791991.0021240441},{"$f":"SUM($E183:Q183)","v":1941323.585634381},{"$f":"SUM($E183:R183)","v":2090656.169144718},{"$f":"SUM($E183:S183)","v":2239988.7526550549},{"$f":"SUM($E183:T183)","v":2389321.3361653918},{"$f":"SUM($E183:U183)","v":2538653.9196757288},{"$f":"SUM($E183:V183)","v":2687986.5031860657},{"$f":"SUM($E183:W183)","v":2837319.0866964026},{"$f":"SUM($E183:X183)","v":2986651.6702067396}]
[null,null,"End Year Book Value",null,{"$f":"-$D175-E184","v":2837319.086696404},2687986.5031860666,2538653.9196757297,{"$f":"-$D175-H184","v":2389321.3361653928},{"$f":"-$D175-I184","v":2239988.7526550558},2090656.1691447187,1941323.5856343815,1791991.0021240446,1642658.4186137076,1493325.8351033707,1343993.2515930338,1194660.6680826969,1045328.0845723599,895995.50106202299,746662.91755168606,597330.33404134912,447997.75053101219,298665.16702067526,149332.58351033833,0]
[null,null,"Prop. Tax Value",{"$f":"-D175","v":2986651.670206741},{"$f":"D186/(($D186/$Y186)^(1/21))","v":2820236.8727986175},{"$f":"E186/(($D186/$Y186)^(1/21))","v":2663094.6280194619},2514708.2736878088,2374589.9357909355,2242278.9244219186,2117340.2190943072,{"$f":"J186/(($D186/$Y186)^(1/21))","v":1999363.0384543363},{"$f":"K186/(($D186/$Y186)^(1/21))","v":1887959.4896880898},1782763.2931830452,1683428.5782508687,1589628.7459519547,1501055.3952828383,1417417.3091959285,1338439.4971177359,1263862.2908175245,1193440.4906537291,1126942.5593911109,1064149.8609380361,{"$f":"V186/(($D186/$Y186)^(1/21))","v":1004855.941500947},{"$f":"W186/(($D186/$Y186)^(1/21))","v":948865.85079256049},{"$f":"Y175","v":895995.50106202229}]
[null,null,"Tax Dep",null,{"$f":"-$D175*Assumptions!J$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":507730.78393514594},{"$f":"-$D175*Assumptions!K$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":812369.25429623353},{"$f":"-$D175*Assumptions!L$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":487421.55257774011},{"$f":"-$D175*Assumptions!M$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":292452.93154664407},{"$f":"-$D175*Assumptions!N$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":292452.93154664407},{"$f":"-$D175*Assumptions!O$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":146226.46577332204},{"$f":"-$D175*Assumptions!P$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!Q$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!R$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!S$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!T$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":362672.09896487469},{"$f":"-$D175*Assumptions!U$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":621716.34492858627},{"$f":"-$D175*Assumptions!V$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":444086.73016887542},{"$f":"-$D175*Assumptions!W$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":317204.80726348248},{"$f":"-$D175*Assumptions!X$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226574.86233105886},{"$f":"-$D175*Assumptions!Y$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226574.86233105886},{"$f":"-$D175*Assumptions!Z$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226574.86233105886},{"$f":"-$D175*Assumptions!AA$14*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":113249.35135673429},{"$f":"-$D175*Assumptions!AB$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D175*Assumptions!AC$15*INDEX('DATA (Nominal)'!$B$345:$BX$345,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E187*Federal_Tax_Rate","v":106623.46462638065},170597.54340220903,102358.52604132541,61415.115624795253,61415.115624795253,30707.557812397627,0,0,0,0,76161.140782623683,130560.43243500311,93258.213335463835,66613.009525331319,47580.721089522362,47580.721089522362,47580.721089522362,23782.3637849142,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E188:X188)","v":621712.26390378829},{"$f":"D189/D193","v":0.20816363357858614}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E172:X172)","v":309097.87923875183},{"$f":"D190/D193","v":0.10349311314812804}]
[null,{"$f":"Assumptions!F15","v":0.75900000000000001},"Debt",{"$f":"(D193-D189-D190)*$B191","v":1560383.7190417286},{"$f":"D191/D193","v":0.52245252923442398}]
[null,{"$f":"1-B191","v":0.24099999999999999},"Equity",{"$f":"(D193-D189-D190)*$B192","v":495457.80802247243},{"$f":"D192/D193","v":0.1658907240388619}]
[null,null,"Total",{"$f":"-D175","v":2986651.670206741}]
[null,null,"Check",{"$f":"SUM(D189:D192)-D193","v":0}]
[]
[]
[null,null,"Commercial Solar + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$16:$BX$16,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":1504.8640932333544}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_Commercial_PTC","v":165.38038523043093},{"$f":"E199","v":165.38038523043093},{"$f":"F199","v":165.38038523043093},165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,165.38038523043093,{"$f":"V199","v":165.38038523043093},165.38038523043093]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH(_xlfn.CONCAT($C197,$C$1),'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":34.842276563356819},{"$f":"E200","v":34.842276563356819},34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819,34.842276563356819]
[null,null,"Revenue",null,{"$f":"E199*E198+E200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"F199*F198+F200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"G199*G198+G200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"H199*H198+H200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"I199*I198+I200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"J199*J198+J200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"K199*K198+K200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"L199*L198+L200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"M199*M198+M200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"N199*N198+N200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"O199*O198+O200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"P199*P198+P200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"Q199*Q198+Q200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"R199*R198+R200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"S199*S198+S200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"T199*T198+T200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"U199*U198+U200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"V199*V198+V200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"W199*W198+W200*12*'Resource Options'!$E$16*1000","v":666982.32221865712},{"$f":"X199*X198+X200*12*'Resource Options'!$E$16*1000","v":666982.32221865712}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14345.814161429093},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13986.698701282463},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13604.38737727477},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13193.719990815083},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12758.398715860567},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12297.537544332501},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12459.632740529907},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12622.90811718855},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12787.337148173754},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":12952.891568993589},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13119.541313149781},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13287.254446529452},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13455.997099782266},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13625.733398626078},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13796.425392022724},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":13968.03297816389},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14140.513828205527},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14313.823307687566},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14487.91439557396},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$184:$BX$184,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":14662.737600846442}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31811.659893390526},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31159.941768580764},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30623.194426634403},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30226.827778965511},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":29858.134570725619},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":29558.528464359144},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":29833.117536542093},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30103.532219759392},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30371.405920150559},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30636.495953764639},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":30898.550188392244},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31157.306745301979},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31412.493692424447},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31663.828728755689},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":31911.018859738266},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":32153.76006337945},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":32391.736946852623},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":32624.622393328071},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":32852.077198766012},{"$f":"'Resource Options'!$E$16*INDEX('DATA (Nominal)'!$B$185:$BX$185,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":33073.749698405001}]
[null,null,"Solar Variable O&M",null,{"$f":"E198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X198*INDEX('DATA (Nominal)'!$B$111:$BX$111,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E198*E199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F198*F199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G198*G199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H198*H199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I198*I199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J198*J199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K198*K199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L198*L199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M198*M199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N198*N199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O198*O199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P198*P199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q198*Q199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R198*R199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S198*S199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T198*T199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U198*U199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V198*V199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W198*W199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X198*X199*INDEX('DATA (Nominal)'!$B$331:$BX$331,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D229*Property_Tax_Rate","v":58853.084038562636},{"$f":"E229*Property_Tax_Rate","v":55573.81844665559},52477.271959412959,49553.263556031859,46792.17949730144,44184.941716944901,41722.977974180707,39398.193669368804,37202.945230075522,{"$f":"M229*Property_Tax_Rate","v":35130.014980054104},{"$f":"N229*Property_Tax_Rate","v":33172.587408513646},{"$f":"O229*Property_Tax_Rate","v":49995.601064340699},45481.746067859807,41375.424664245111,37639.842665503442,34241.527848490092,31150.030031169383,28337.648227502839,25779.182436170158,23451.707839056151]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E203:E207)","v":105010.55809338225},{"$f":"SUM(F203:F207)","v":100720.45891651881},{"$f":"SUM(G203:G207)","v":96704.853763322142},92973.81132581245,89408.712783887633,86041.007725636548,84015.728251252702,82124.634006316744,80361.688298399837,78719.402502812329,{"$f":"SUM(O203:O207)","v":77190.678910055663},{"$f":"SUM(P203:P207)","v":94440.162256172131},90350.236860066521,86664.98679162687,83347.286917264428,80363.320890033428,77682.280806227529,75276.093928518472,73119.174030510127,71188.195138307594]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$66:$BX$66,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$16)*0.5*'Resource Options'!$D$16/1000","v":1802847.538978881}]
[]
[null,null,"EBITDA",null,{"$f":"E201-E208","v":561971.76412527484},{"$f":"F201-F208","v":566261.86330213828},570277.46845533501,574008.51089284464,577573.60943476949,580941.31449302053,582966.59396740445,584857.68821234035,586620.63392025733,588262.91971584479,{"$f":"O201-O208","v":589791.64330860146},{"$f":"P201-P208","v":572542.15996248496},576632.08535859059,580317.33542703022,583635.03530139267,586619.00132862374,589300.04141242965,591706.22829013865,593863.148188147,595794.12708034948]
[null,null,"Before Tax Earnings",null,{"$f":"E211-E230-E219","v":-630121.10669963597},{"$f":"F211-F230-F219","v":-1220637.7791935976},-570503.72647458804,-176464.02907964584,-166446.84345457223,131872.51292920343,429223.82608211169,438691.22793518397,448447.17816968483,{"$f":"N211-N230-N219","v":458522.08374081831},{"$f":"O211-O230-O219","v":136231.7078782235},{"$f":"P211-P230-P219","v":-49743.901890034176},{"$f":"Q211-Q230-Q219","v":96565.706268727052},207315.81102095117,292886.42213018879,314745.66122588213,337340.11439691565,441234.06622166705,545980.14143493481,{"$f":"X211-X230-X219","v":571294.27389162651}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$304:$BX$304,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E198","v":42239.869668112748},{"$f":"INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$304:$BX$304,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F198","v":43183.226757367273},{"$f":"INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$304:$BX$304,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G198","v":44147.652154948468},{"$f":"INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$304:$BX$304,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H198","v":45118.900502357341},{"$f":"INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$304:$BX$304,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I198","v":46111.5163134092},{"$f":"INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$304:$BX$304,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J198","v":47125.969672304207},{"$f":"INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$304:$BX$304,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K198","v":48162.741005094889},{"$f":"INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$304:$BX$304,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L198","v":49222.321307206985},{"$f":"INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$304:$BX$304,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M198","v":50305.212375965544},{"$f":"INDEX('DATA (Nominal)'!$B$257:$BX$257,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$304:$BX$304,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N198","v":51411.927048236779}]
[null,null,"Federal Tax",null,{"$f":"E212*Federal_Tax_Rate-E213","v":-174565.30207503631},{"$f":"F212*Federal_Tax_Rate-F213","v":-299517.16038802278},{"$f":"G212*Federal_Tax_Rate-G213","v":-163953.43471461194},-82176.346609082975,-81065.353438869366,-19432.741957171489,41974.262472148555,42902.836559181647,43868.695039668273,44877.710537335057,{"$f":"O212*Federal_Tax_Rate-O213","v":28608.658654426934},{"$f":"P212*Federal_Tax_Rate-P213","v":-10446.219396907176},20278.79831643268,43536.320314399745,61506.148647339644,66096.588857435243,70841.424023352287,92659.153906550069,114655.8297013363,119971.79751724156]
[]
[null,{"$f":"IRR(D216:Y216,0.1)","v":7.5000000042889869E-2},"Free Cash Flow",{"$f":"SUM(D225:D226)","v":-5885308.4038562635},{"$f":"E211-E214","v":736537.06620031118},865779.02369016106,734230.90316994698,656184.85750192765,658638.96287363884,600374.056450192,540992.33149525593,{"$f":"L211-L214","v":541954.85165315866},{"$f":"M211-M214","v":542751.93888058909},543385.20917850977,{"$f":"O211-O214-O209","v":-1241664.5543247066},{"$f":"P211-P214","v":582988.3793593921},{"$f":"Q211-Q214","v":556353.28704215796},536781.01511263044,522128.886654053,520522.41247118847,518458.61738907738,499047.07438358857,479207.31848681066,475822.32956310792,{"$f":"D216*-0.3","v":1765592.5211568789}]
[null,{"$f":"IRR(D217:Y217,0.1)","v":0.15029157777442625},"ROE",{"$f":"-D235","v":-1106079.6876946306},{"$f":"E216-E219-E222-E231-E213","v":192697.87120857573},194933.16559856996,196888.14609208255,198551.36792343913,200012.85748409847,201243.88458684518,201335.77518420693,201238.71503999759,200952.91119866946,{"$f":"N216-N219-N222-N231-N213","v":200479.46682431895},{"$f":"O216-O219-O222-O231-O213+O209","v":34065.223395996494},{"$f":"P216-P219-P222-P231-P213","v":17238.479896959092},{"$f":"Q216-Q219-Q222-Q231-Q213","v":17093.888463218929},{"$f":"R216-R219-R222-R231-R213","v":16443.943733305954},15307.763274453187,13701.289091588653,11637.494009477567,9126.5649733923747,6176.0651065225247,2791.0761828197865,{"$f":"Y216","v":1765592.5211568789}]
[]
[null,null,"Interest",null,{"$f":"D223*Debt_Rate","v":191590.44216934589},186095.75664683242,180298.86342058072,174183.14106688517,167731.0539837364,160924.10211101445,153742.76788529273,146166.46027715638,138173.4557505725,129740.83597502651,196005.13601185504,180768.69955659119,164694.25909628786,147735.72441066787,129844.47031733874,110969.19724887653,91055.784161648888,70047.133354623729,47883.006753212198,{"$f":"W223*Debt_Rate","v":24499.853188723017}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D234)","v":291493.81530595408},291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408,291493.81530595408]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O209)*$B234","v":181537.43807433409},181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409,181537.43807433409]
[null,null,"Sinking Fund",null,{"$f":"E221+E220-E219","v":99903.373136608192},{"$f":"F221+F220-F219","v":105398.05865912166},111194.95188537336,117310.6742390689,123762.76132221767,130569.71319493963,137751.04742066134,145327.3550287977,{"$f":"M221+M220-M219","v":153320.35955538158},{"$f":"N221+N220-N219","v":161752.97933092757},{"$f":"O221+O220-O219","v":277026.1173684331},{"$f":"P221+P220-P219","v":292262.55382369692},{"$f":"Q221+Q220-Q219","v":308336.99428400025},325295.52896962024,343186.78306294943,362062.05613141158,381975.46921863925,402984.12002566439,425148.24662707595,448531.4001915651]
[null,null,"Mortgage Balance",{"$f":"D234","v":3483462.5848971978},{"$f":"D223-E222+(F209*$B$76)","v":3383559.2117605894},{"$f":"E223-F222+(G209*$B$76)","v":3278161.1531014675},3166966.2012160942,3049655.5269770254,2925892.7656548079,2795323.0524598681,2657572.0050392067,2512244.6500104088,{"$f":"L223-M222+(N209*$B$76)","v":2358924.2904550275},{"$f":"M223-N222+(O209*$B$76)","v":3563729.7456700914},{"$f":"N223-O222+(P209*$B$76)","v":3286703.6283016582},2994441.0744779613,2686104.080193961,2360808.5512243407,2017621.7681613914,1655559.7120299798,1273584.2428113406,870600.12278567627,445451.87615860032,-3079.5240329647786]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$65:$BX$65,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$16)*'Resource Options'!$E$16/1000","v":-2986651.6702067405},{"$f":"-$D225/20","v":149332.58351033702},149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702,149332.58351033702]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$66:$BX$66,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$16)*'Resource Options'!$D$16/1000","v":-2898656.733649523},{"$f":"-$D226/10","v":289865.67336495232},289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,289865.67336495232,{"$f":"$O209/10","v":180284.75389788809},180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809,180284.75389788809]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E225:E226)","v":439198.25687528937},{"$f":"SUM($E225:F226)","v":878396.51375057863},{"$f":"SUM($E225:G226)","v":1317594.7706258679},{"$f":"SUM($E225:H226)","v":1756793.027501157},{"$f":"SUM($E225:I226)","v":2195991.2843764466},{"$f":"SUM($E225:J226)","v":2635189.5412517358},{"$f":"SUM($E225:K226)","v":3074387.7981270249},{"$f":"SUM($E225:L226)","v":3513586.055002314},{"$f":"SUM($E225:M226)","v":3952784.3118776032},{"$f":"SUM($E225:N226)","v":4391982.5687528923},{"$f":"SUM($E225:O226)","v":4721599.9061611174},{"$f":"SUM($E225:P226)","v":5051217.2435693415},{"$f":"SUM($E225:Q226)","v":5380834.5809775665},{"$f":"SUM($E225:R226)","v":5710451.9183857907},{"$f":"SUM($E225:S226)","v":6040069.2557940157},{"$f":"SUM($E225:T226)","v":6369686.5932022398},{"$f":"SUM($E225:U226)","v":6699303.9306104649},{"$f":"SUM($E225:V226)","v":7028921.268018689},{"$f":"SUM($E225:W226)","v":7358538.6054269141},{"$f":"SUM($E225:X226)","v":7688155.9428351382}]
[null,null,"End Year Book Value",null,{"$f":"-$D216-E227","v":5446110.1469809739},{"$f":"-$D216-F227","v":5006911.8901056852},4567713.6332303956,{"$f":"-$D216-H227","v":4128515.3763551065},{"$f":"-$D216-I227","v":3689317.1194798169},3250118.8626045277,2810920.6057292386,2371722.3488539495,{"$f":"-$D216-M227","v":1932524.0919786603},{"$f":"-$D216-N227","v":1493325.8351033712},{"$f":"-$D216-O227+$O209","v":2966556.0366740273},{"$f":"-$D216-P227+$O209","v":2636938.6992658032},2307321.3618575782,1977704.0244493538,1648086.6870411288,1318469.3496329046,988852.01222467958,659234.67481645546,329617.33740823041,6.28642737865448E-9]
[null,null,"Prop. Tax Value",{"$f":"-D216","v":5885308.4038562635},{"$f":"D229/(($D229/$Y229)^(1/21))","v":5557381.844665559},{"$f":"E229/(($D229/$Y229)^(1/21))","v":5247727.1959412955},4955326.3556031855,4679217.9497301439,4418494.1716944901,4172297.7974180705,{"$f":"J229/(($D229/$Y229)^(1/21))","v":3939819.3669368802},{"$f":"K229/(($D229/$Y229)^(1/21))","v":3720294.5230075521},3513001.4980054107,{"$f":"M229/(($D229/$Y229)^(1/21))","v":3317258.7408513646},{"$f":"(N229+O209)/(($D229/($Y229+O209))^(1/21))","v":4999560.1064340696},{"$f":"O229/(($O229/$Y229)^(1/11))","v":4548174.606785981},{"$f":"P229/(($O229/$Y229)^(1/11))","v":4137542.4664245113},{"$f":"Q229/(($O229/$Y229)^(1/11))","v":3763984.2665503439},3424152.7848490095,3115003.0031169383,2833764.8227502839,2577918.2436170159,2345170.7839056151,2133436.9386237022,{"$f":"Y216","v":1765592.5211568789}]
[null,null,"Tax Dep",null,{"$f":"-$D216*Assumptions!J$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1000502.4286555649},{"$f":"-$D216*Assumptions!K$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1600803.8858489036},{"$f":"-$D216*Assumptions!L$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":960482.3315093423},{"$f":"-$D216*Assumptions!M$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":576289.39890560531},{"$f":"-$D216*Assumptions!N$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":576289.39890560531},{"$f":"-$D216*Assumptions!O$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":288144.69945280266},{"$f":"-$D216*Assumptions!P$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D216*Assumptions!Q$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D216*Assumptions!R$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D216*Assumptions!S$16*INDEX('DATA (Nominal)'!$B$346:$BX$346,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O209*Assumptions!T$16","v":257554.79941852292},{"$f":"$O209*Assumptions!U$16","v":441517.36229592795},{"$f":"$O209*Assumptions!V$16","v":315372.11999357567},{"$f":"$O209*Assumptions!W$16","v":225265.79999541119},{"$f":"$O209*Assumptions!X$16","v":160904.14285386511},{"$f":"$O209*Assumptions!Y$16","v":160904.14285386511},{"$f":"$O209*Assumptions!Z$16","v":160904.14285386511},{"$f":"$O209*Assumptions!AA$16","v":80425.028713847874},{"$f":"$O209*Assumptions!AB$16","v":0},{"$f":"$O209*Assumptions!AC$16","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E230*Federal_Tax_Rate","v":210105.51001766862},{"$f":"F230*Federal_Tax_Rate","v":336168.81602826976},{"$f":"G230*Federal_Tax_Rate","v":201701.28961696188},121020.77377017711,121020.77377017711,60510.386885088556,0,0,0,{"$f":"N230*Federal_Tax_Rate","v":0},{"$f":"O230*Federal_Tax_Rate","v":54086.50787788981},{"$f":"P230*Federal_Tax_Rate","v":92718.646082144871},66228.145198650891,47305.81799903635,33789.869999311675,33789.869999311675,33789.869999311675,16889.256029908054,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E231:X231)","v":986668.25202568388},{"$f":"D232/D236","v":0.16764937099629032}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E213:X213)","v":309097.87923875183},{"$f":"D233/D236","v":5.2520251791090489E-2}]
[null,{"$f":"Assumptions!F16","v":0.75900000000000001},"Debt",{"$f":"(D236-D232-D233)*$B234","v":3483462.5848971978},{"$f":"D234/D236","v":0.59189125630437811}]
[null,{"$f":"1-B234","v":0.24099999999999999},"Equity",{"$f":"(D236-D232-D233)*$B235","v":1106079.6876946306},{"$f":"D235/D236","v":0.18793912090824125}]
[null,null,"Total",{"$f":"-D216","v":5885308.4038562635}]
[null,null,"Check",{"$f":"SUM(D232:D235)-D236","v":0}]
[]
[]
[null,null,"Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$17:$BX$17,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"E241","v":12034.754758988021},{"$f":"F241","v":12034.754758988021},12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021,12034.754758988021]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH(_xlfn.CONCAT($C240,$C$1),'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":60.953136818214794},{"$f":"E242","v":60.953136818214794},60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794]
[null,null,"Revenue",null,{"$f":"E242*E241","v":733556.05339825852},{"$f":"F242*F241","v":733556.05339825852},733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852,733556.05339825852]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":134067.63545900746},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":132595.59006809295},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":131003.64089781277},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129244.7822929351},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":127357.38846030811},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":125336.44222578709},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":127246.40499359855},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":129181.97191730843},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":131143.35684898184},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":133130.77092308627},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":135144.42233476535},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":137184.51610975136},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":139251.25386565601},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":141344.83356437011},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":143465.4492552969},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":145613.29080913472},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":147788.54364191659},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":149991.38842900743},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":152222.0008087492},{"$f":"'Resource Options'!$E$17*INDEX('DATA (Nominal)'!$B$186:$BX$186,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":154480.55107543824}]
[null,null,"Variable O&M",null,{"$f":"E241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X241*INDEX('DATA (Nominal)'!$B$112:$BX$112,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"F243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"G243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"H243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"I243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"J243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"K243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"L243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"M243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"N243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"O243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"P243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"Q243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"R243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"S243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"T243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"U243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"V243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"W243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"X243*INDEX('DATA (Nominal)'!$B$332:$BX$332,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108}]
[null,null,"Property Tax",null,{"$f":"D267*Property_Tax_Rate","v":90915.575462310895},85849.803238944747,81066.293412187049,76549.318456790672,72284.027177665732,68256.395881183853,64453.182267193981,60861.881890152872,57470.687046220555,54268.4479511471,51244.636081308825,48389.309557364475,45693.08045671734,43147.083947311425,40742.94914127759,38472.771572600541,36329.087208317062,34304.847907797739,32393.398249425805,30588.453648482198]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E245:E248)","v":227000.49006816358},{"$f":"SUM(F245:F248)","v":220462.67245388293},214087.21345684503,207811.37989657099,201658.69478481903,195610.11725381616,193716.86640763775,192061.13295430652,190631.32304204762,189416.49802107859,188406.33756291939,187591.10481396105,186961.61346921857,186509.19665852675,186225.6775434197,186103.34152858047,186134.90999707888,186313.51548365038,186632.67820502023,187086.28387076565]
[]
[null,null,"EBITDA",null,{"$f":"E243-E249","v":506555.56333009491},{"$f":"F243-F249","v":513093.38094437559},519468.83994141349,525744.67350168759,531897.35861343949,537945.9361444423,539839.1869906208,541494.92044395197,542924.73035621084,544139.55537717999,545149.71583533916,545964.94858429744,546594.43992903992,547046.85673973174,547330.37585483887,547452.71186967799,547421.1434011797,547242.53791460814,546923.37519323826,546469.76952749281]
[null,null,"Before Tax Earnings",null,{"$f":"E251-E268-E259","v":-1253381.9499347166},{"$f":"F251-F268-F259","v":-2168034.9357502172},-1166011.8057917282,-559396.14413574734,-546024.14521497849,-87236.534151988599,367814.65090994514,377947.60133693292,388320.8751563995,398971.05459947279,409935.51397295191,421252.53207757266,432961.40697253903,445102.57342871709,457717.72341981222,470849.93000881863,484543.77499606687,498845.48070530785,513803.04629552027,529466.38899849413]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$305:$BX$305,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E241","v":337802.24725484627},{"$f":"INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$305:$BX$305,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F241","v":345346.49744353793},{"$f":"INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$305:$BX$305,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G241","v":353059.23588644358},{"$f":"INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$305:$BX$305,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H241","v":360826.53907594533},{"$f":"INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$305:$BX$305,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I241","v":368764.7229356161},{"$f":"INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$305:$BX$305,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J241","v":376877.54684019974},{"$f":"INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$305:$BX$305,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K241","v":385168.85287068406},{"$f":"INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$305:$BX$305,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L241","v":393642.56763383915},{"$f":"INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$305:$BX$305,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M241","v":402302.70412178367},{"$f":"INDEX('DATA (Nominal)'!$B$258:$BX$258,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$305:$BX$305,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N241","v":411153.36361246288}]
[null,null,"Federal Tax",null,{"$f":"E252*Federal_Tax_Rate-E253","v":-601012.45674113673},-800633.83395108348,-597921.71510270645,-478299.72934445227,-483429.79343076155,-395197.21901211736,-307927.77617959562,-314273.57135308324,-320755.32033893978,-327369.44214657356,86086.4579343199,88463.031736290257,90921.895464233196,93471.540420030593,96120.721918160561,98878.485301851906,101754.19274917404,104757.55094811464,107898.63972205925,111187.94168968376]
[]
[null,{"$f":"IRR(D256:Y256,0.1)","v":7.4999996087775633E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$17)*INDEX('DATA (Nominal)'!$B$67:$BX$67,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$17/1000","v":-9091557.5462310892},{"$f":"E251-E254","v":1107568.0200712318},1313727.2148954591,1117390.5550441199,1004044.4028461399,1015327.152044201,933143.15515655966,847766.96317021642,855768.49179703521,863680.05069515062,871508.99752375355,459063.25790101924,457501.91684800718,455672.54446480674,453575.31631970115,451209.65393667831,448574.22656782612,445666.95065200567,442484.98696649348,439024.73547117901,435281.82783780905,{"$f":"D256*-0.3","v":2727467.2638693266}]
[null,{"$f":"IRR(D257:Y257,0.1)","v":0.10391295697860747},"ROE",{"$f":"-D273","v":-1405288.1523182297},{"$f":"E256-E259-E261-E269-E253","v":119041.41463241237},122915.19662767806,126589.70514972118,130110.59385201207,133455.15919040248,136634.09646550717,136442.35651600908,135970.17037967284,135221.59278984374,134199.88012776733,132907.50411749593,131346.1630644839,129516.79068128346,127419.56253617787,125053.90015315503,122418.47278430284,119511.1968684824,116329.2331829702,112868.98168765573,109126.07405428577,{"$f":"Y256","v":2727467.2638693266}]
[]
[null,null,"Interest",null,{"$f":"D262*Debt_Rate","v":214372.73040552615},208224.66411973629,201738.454188228,194895.50271048676,187676.18890146978,180059.81283295681,172024.53608067567,163547.31910701905,154603.85519981134,145168.50077770717,135214.20186238727,124712.41650672478,113633.03295650087,101944.28331101465,89612.65243502667,76602.781860859366,62877.368405112844,48397.05720930027,33120.328897718005,17003.380528998714]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D272)","v":326155.75378352328},326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328,326155.75378352328]
[null,null,"Sinking Fund",null,{"$f":"E260-E259","v":111783.02337799713},{"$f":"F260-F259","v":117931.08966378699},124417.29959529528,131260.25107303652,138479.5648820535,146095.94095056647,154131.21770284761,162608.43467650423,171551.89858371194,180987.25300581611,190941.55192113601,201443.3372767985,212522.72082702239,224211.47047250863,236543.10134849662,249552.97192266391,263278.38537841046,277758.69657422299,293035.42488580529,309152.37325452454]
[null,null,"Mortgage Balance",{"$f":"D272","v":3897686.0073732026},{"$f":"D262-E261","v":3785902.9839952053},{"$f":"E262-F261","v":3667971.8943314184},{"$f":"F262-G261","v":3543554.594736123},3412294.3436630866,3273814.7787810331,3127718.8378304667,2973587.6201276192,2810979.185451115,2639427.286867403,2458440.0338615868,2267498.4819404506,2066055.1446636522,1853532.4238366298,1629320.9533641213,1392777.8520156248,1143224.8800929608,879946.49471455032,602187.79814032733,309152.37325452204,-2.5029294192790985E-9]
[]
[null,null,"Book Depr",null,{"$f":"-$D256/25","v":363662.30184924358},363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358,363662.30184924358]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E264:E264)","v":363662.30184924358},{"$f":"SUM($E264:F264)","v":727324.60369848716},{"$f":"SUM($E264:G264)","v":1090986.9055477306},{"$f":"SUM($E264:H264)","v":1454649.2073969743},{"$f":"SUM($E264:I264)","v":1818311.509246218},{"$f":"SUM($E264:J264)","v":2181973.8110954617},{"$f":"SUM($E264:K264)","v":2545636.1129447054},{"$f":"SUM($E264:L264)","v":2909298.4147939491},{"$f":"SUM($E264:M264)","v":3272960.7166431928},{"$f":"SUM($E264:N264)","v":3636623.0184924365},{"$f":"SUM($E264:O264)","v":4000285.3203416802},{"$f":"SUM($E264:P264)","v":4363947.6221909234},{"$f":"SUM($E264:Q264)","v":4727609.9240401667},{"$f":"SUM($E264:R264)","v":5091272.2258894099},{"$f":"SUM($E264:S264)","v":5454934.5277386531},{"$f":"SUM($E264:T264)","v":5818596.8295878964},{"$f":"SUM($E264:U264)","v":6182259.1314371396},{"$f":"SUM($E264:V264)","v":6545921.4332863828},{"$f":"SUM($E264:W264)","v":6909583.735135626},{"$f":"SUM($E264:X264)","v":7273246.0369848693}]
[null,null,"End Year Book Value",null,{"$f":"-$D256-E265","v":8727895.244381845},8364232.9425326018,8000570.6406833585,{"$f":"-$D256-H265","v":7636908.3388341144},{"$f":"-$D256-I265","v":7273246.0369848711},6909583.7351356279,6545921.4332863837,6182259.1314371396,5818596.8295878964,5454934.5277386531,5091272.225889409,4727609.9240401657,4363947.6221909225,4000285.3203416793,3636623.018492436,3272960.7166431928,2909298.4147939496,2545636.1129447063,2181973.8110954631,1818311.5092462199]
[null,null,"Prop. Tax Value",{"$f":"-D256","v":9091557.5462310892},{"$f":"D267/(($D267/$Y267)^(1/21))","v":8584980.3238944747},{"$f":"E267/(($D267/$Y267)^(1/21))","v":8106629.3412187044},7654931.8456790671,7228402.7177665727,6825639.5881183855,6445318.2267193981,{"$f":"J267/(($D267/$Y267)^(1/21))","v":6086188.189015287},{"$f":"K267/(($D267/$Y267)^(1/21))","v":5747068.7046220554},5426844.79511471,5124463.6081308825,4838930.9557364471,4569308.045671734,4314708.3947311426,4074294.9141277587,3847277.1572600538,3632908.7208317057,3430484.7907797741,3239339.8249425804,{"$f":"V267/(($D267/$Y267)^(1/21))","v":3058845.3648482198},{"$f":"W267/(($D267/$Y267)^(1/21))","v":2888407.9694291693},{"$f":"Y256","v":2727467.2638693266}]
[null,null,"Tax Dep",null,{"$f":"-$D256*Assumptions!J$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1545564.7828592854},{"$f":"-$D256*Assumptions!K$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2472903.6525748563},{"$f":"-$D256*Assumptions!L$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1483742.1915449137},{"$f":"-$D256*Assumptions!M$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":890245.31492694817},{"$f":"-$D256*Assumptions!N$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":890245.31492694817},{"$f":"-$D256*Assumptions!O$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":445122.65746347408},{"$f":"-$D256*Assumptions!P$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!Q$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!R$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!S$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!T$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!U$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!V$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!W$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!X$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!Y$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!Z$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!AA$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!AB$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D256*Assumptions!AC$17*INDEX('DATA (Nominal)'!$B$347:$BX$347,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E268*Federal_Tax_Rate","v":324568.6044004499},519309.7670407198,311585.86022443185,186951.51613465912,186951.51613465912,93475.75806732956,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E269:X269)","v":1316654.399803685},{"$f":"D270/D274","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E253:X253)","v":2471928.9867359716},{"$f":"D271/D274","v":0.27189279440470698}]
[null,{"$f":"Assumptions!F17","v":0.73499999999999999},"Debt",{"$f":"(D274-D270-D271)*$B272","v":3897686.0073732026},{"$f":"D272/D274","v":0.42871488054200246}]
[null,{"$f":"1-B272","v":0.26500000000000001},"Equity",{"$f":"(D274-D270-D271)*$B273","v":1405288.1523182297},{"$f":"D273/D274","v":0.15457067121582405}]
[null,null,"Total",{"$f":"-D256","v":9091557.5462310892}]
[null,null,"Check",{"$f":"SUM(D270:D273)-D274","v":0}]
[]
[]
[null,null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$18:$BX$18,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":12034.754758988021}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Fixed_Array_PTC","v":60.953136818214794},{"$f":"E280","v":60.953136818214794},{"$f":"F280","v":60.953136818214794},60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,60.953136818214794,{"$f":"V280","v":60.953136818214794},60.953136818214794]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH(_xlfn.CONCAT($C278,$C$1),'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":18.828985025033305},{"$f":"E281","v":18.828985025033305},18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305,18.828985025033305]
[null,null,"Revenue",null,{"$f":"E280*E279+E281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"F280*F279+F281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"G280*G279+G281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"H280*H279+H281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"I280*I279+I281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"J280*J279+J281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"K280*K279+K281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"L280*L279+L281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"M280*M279+M281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"N280*N279+N281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"O280*O279+O281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"P280*P279+P281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"Q280*Q279+Q281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"R280*R279+R281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"S280*S279+S281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"T280*T279+T281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"U280*U279+U281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"V280*V279+V281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"W280*W279+W281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568},{"$f":"X280*X279+X281*12*'Resource Options'!$E$18*1000","v":1863295.1549002568}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":107254.10836720598},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":106076.47205447436},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":104802.91271825023},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103395.82583434808},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101885.9107682465},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":100269.15378062968},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":101797.12399487884},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":103345.57753384675},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":104914.68547918549},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":106504.61673846902},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":108115.53786781228},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":109747.61288780109},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":111401.00309252481},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":113075.8668514961},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":114772.35940423753},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":116490.63264730778},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":118230.83491353328},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":119993.11074320595},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":121777.60064699937},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$187:$BX$187,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":123584.4408603506}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":68092.286200557457},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":66643.738450199293},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":65433.813680514337},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":63770.985322550747},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":62707.905761822396},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":61567.185543525877},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":62166.419680505096},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":62730.256660660547},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":63288.813920817702},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":63841.586256197981},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":64388.0487883971},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":64927.656344265131},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":65459.842816977616},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":65984.0205088191},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":66499.579455178158},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":67005.886729250531},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":67502.285726925897},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":67988.095431321897},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":68462.609656419707},{"$f":"'Resource Options'!$E$18*INDEX('DATA (Nominal)'!$B$188:$BX$188,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":68925.096269233094}]
[null,null,"Solar Variable O&M",null,{"$f":"E279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X279*INDEX('DATA (Nominal)'!$B$113:$BX$113,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E279*E280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"F279*F280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"G279*G280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"H279*H280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"I279*I280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"J279*J280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"K279*K280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"L279*L280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"M279*M280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"N279*N280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"O279*O280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"P279*P280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"Q279*Q280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"R279*R280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"S279*S280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"T279*T280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"U279*U280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"V279*V280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"W279*W280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108},{"$f":"X279*X280*INDEX('DATA (Nominal)'!$B$333:$BX$333,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2017.2791468452108}]
[null,null,"Property Tax",null,{"$f":"D310*Property_Tax_Rate","v":182146.64739673861},{"$f":"E310*Property_Tax_Rate","v":171997.52363802493},162413.9041833533,153364.27940435649,144818.89537403462,136749.65603991773,129130.03084809272,121934.96751437541,115140.80965583067,{"$f":"M310*Property_Tax_Rate","v":108725.21901182497},{"$f":"N310*Property_Tax_Rate","v":102667.10199888443},{"$f":"O310*Property_Tax_Rate","v":141545.2223963727},129812.85149198803,119052.95090279767,109184.91471192081,100134.81824892151,91834.86429604546,84222.875197198635,77241.827064891215,70839.422595739277]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E284:E288)","v":359510.32111134729},{"$f":"SUM(F284:F288)","v":346735.0132895438},{"$f":"SUM(G284:G288)","v":334667.90972896304},322548.36970810057,311429.99105094874,300603.27451091853,295110.85367032187,290028.08085572795,285361.58820267906,281088.7011533372,{"$f":"SUM(O284:O288)","v":277187.967801939},{"$f":"SUM(P284:P288)","v":318237.77077528415},308690.97654833563,300130.1174099581,292474.1327181817,285648.61677232501,279585.26408334984,274221.36051857169,269499.31651515554,265366.23887216824]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$69:$BX$69,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$18)*0.5*'Resource Options'!$D$18/1000","v":4313403.9393463666}]
[]
[null,null,"EBITDA",null,{"$f":"E282-E289","v":1503784.8337889095},{"$f":"F282-F289","v":1516560.141610713},1528627.2451712936,1540746.7851921562,1551865.1638493082,1562691.8803893384,1568184.3012299349,1573267.0740445289,1577933.5666975777,1582206.4537469195,{"$f":"O282-O289","v":1586107.1870983178},{"$f":"P282-P289","v":1545057.3841249726},1554604.178351921,1563165.0374902987,1570821.0221820751,1577646.5381279318,1583709.8908169069,1589073.7943816851,1593795.8383851012,1597928.9160280884]
[null,null,"Before Tax Earnings",null,{"$f":"E292-E311-E300","v":-2122472.0518049086},{"$f":"F292-F311-F300","v":-3952399.2742790557},-1942547.7438678814,-724464.39679245814,-695505.44817997946,225933.05531735258,1143072.4621869088,1169104.3703966294,1195872.2008915369,{"$f":"N292-N311-N300","v":1223461.9993640394},{"$f":"O292-O311-O300","v":455923.37726050057},{"$f":"P292-P311-P300","v":13928.915248636215},{"$f":"Q292-Q311-Q300","v":366635.3913853151},634405.28214094089,842074.27084617887,897455.61675666552,954745.37005832535,1206703.4781219075,1460862.7364014983,{"$f":"X292-X311-X300","v":1525147.9731362252}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$306:$BX$306,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E279","v":337802.24725484627},{"$f":"INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$306:$BX$306,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F279","v":345346.49744353793},{"$f":"INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$306:$BX$306,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G279","v":353059.23588644358},{"$f":"INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$306:$BX$306,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H279","v":360826.53907594533},{"$f":"INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$306:$BX$306,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I279","v":368764.7229356161},{"$f":"INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$306:$BX$306,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J279","v":376877.54684019974},{"$f":"INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$306:$BX$306,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K279","v":385168.85287068406},{"$f":"INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$306:$BX$306,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L279","v":393642.56763383915},{"$f":"INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$306:$BX$306,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M279","v":402302.70412178367},{"$f":"INDEX('DATA (Nominal)'!$B$259:$BX$259,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$306:$BX$306,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N279","v":411153.36361246288}]
[null,null,"Federal Tax",null,{"$f":"E293*Federal_Tax_Rate-E294","v":-783521.37813387706},{"$f":"F293*Federal_Tax_Rate-F294","v":-1175350.3450421395},{"$f":"G293*Federal_Tax_Rate-G294","v":-760994.26209869864},-512964.06240236154,-514820.86705341178,-329431.6052235557,-145123.63581143323,-148130.64985054696,-151169.54193456093,-154226.34374601461,{"$f":"O293*Federal_Tax_Rate-O294","v":95743.909224705116},{"$f":"P293*Federal_Tax_Rate-P294","v":2925.0722022136051},76993.432190916166,133225.10924959759,176835.59687769756,188465.67951889976,200496.52771224832,253407.73040560057,306781.17464431463,320281.07435860729]
[]
[null,{"$f":"IRR(D297:Y297,0.1)","v":7.5000000076365758E-2},"Free Cash Flow",{"$f":"SUM(D306:D307)","v":-18214664.73967386},{"$f":"E292-E295","v":2287306.2119227867},2691910.4866528525,2289621.5072699925,2053710.8475945177,2066686.0309027201,1892123.4856128939,1713307.9370413681,{"$f":"L292-L295","v":1721397.7238950757},{"$f":"M292-M295","v":1729103.1086321387},1736432.7974929342,{"$f":"O292-O295-O290","v":-2823040.6614727536},{"$f":"P292-P295","v":1542132.3119227591},{"$f":"Q292-Q295","v":1477610.7461610048},1429939.9282407011,1393985.4253043775,1389180.8586090319,1383213.3631046587,1335666.0639760846,1287014.6637407865,1277647.8416694812,{"$f":"D297*-0.3","v":5464399.4219021583}]
[null,{"$f":"IRR(D298:Y298,0.1)","v":0.12355930845612884},"ROE",{"$f":"-D316","v":-3472787.3385294834},{"$f":"E297-E300-E303-E312-E294","v":493235.22359807359},500137.12941563316,506304.07156193623,512327.3046802007,517364.30412873247,521964.83192175324,522133.87430717383,521749.94639772637,520795.19464684481,{"$f":"N297-N300-N303-N312-N294","v":519274.22401696118},{"$f":"O297-O300-O303-O312-O294+O290","v":134349.8498174441},{"$f":"P297-P300-P303-P312-P294","v":93689.538892700133},{"$f":"Q297-Q300-Q303-Q312-Q294","v":92547.836594519555},{"$f":"R297-R300-R303-R312-R294","v":90149.643740807471},86532.730137763443,81728.163442417994,75760.667938044775,68648.942698479252,60405.94190737186,51039.119836066617,{"$f":"Y297","v":5464399.4219021583}]
[]
[null,null,"Interest",null,{"$f":"D304*Debt_Rate","v":529763.87984926172},514570.60669847799,498541.70352440118,481631.21067575022,463790.64072042343,444968.83941755368,425111.83904302603,404162.70364789944,382061.36580604082,358744.45438288001,513970.92306279531,474775.84413041122,433425.03585674602,389799.93312802928,343775.44974923308,295219.61978460313,243993.21917191849,189949.3665255362,132933.10198360289,{"$f":"W304*Debt_Rate","v":72780.942891863233}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D315)","v":806005.20986351022},806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022,806005.20986351022]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O290)*$B315","v":420603.51196990436},420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436,420603.51196990436]
[null,null,"Sinking Fund",null,{"$f":"E302+E301-E300","v":276241.33001424849},{"$f":"F302+F301-F300","v":291434.60316503223},307463.50633910904,324373.99918776,342214.56914308679,361036.37044595653,380893.37082048418,401842.50621561077,{"$f":"M302+M301-M300","v":423943.8440574694},{"$f":"N302+N301-N300","v":447260.75548063021},{"$f":"O302+O301-O300","v":712637.79877061932},{"$f":"P302+P301-P300","v":751832.87770300335},{"$f":"Q302+Q301-Q300","v":793183.68597666861},836808.78870538529,882833.27208418155,931389.1020488115,982615.50266149617,1036659.3553078785,1093675.6198498118,1153827.7789415515]
[null,null,"Mortgage Balance",{"$f":"D315","v":9632070.5427138489},{"$f":"D304-E303+(F290*$B$76)","v":9355829.2126995996},{"$f":"E304-F303+(G290*$B$76)","v":9064394.6095345672},8756931.1031954587,8432557.1040076986,8090342.5348646119,7729306.1644186554,7348412.7935981713,6946570.2873825608,{"$f":"L304-M303+(N290*$B$76)","v":6522626.4433250912},{"$f":"M304-N303+(O290*$B$76)","v":9344925.8738690056},{"$f":"N304-O303+(P290*$B$76)","v":8632288.075098386},7880455.1973953824,7087271.5114187142,6250462.7227133289,5367629.4506291477,4436240.3485803362,3453624.8459188398,2416965.4906109613,1323289.8707611496,169462.09181959811]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$68:$BX$68,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$18)*'Resource Options'!$E$18/1000","v":-9091557.5462310873},{"$f":"-$D306/25","v":363662.30184924346},363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346,363662.30184924346]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$69:$BX$69,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$18)*'Resource Options'!$D$18/1000","v":-9123107.1934427712},{"$f":"-$D307/10","v":912310.71934427717},912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,912310.71934427717,{"$f":"$O290/10","v":431340.39393463667},431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667,431340.39393463667]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E306:E307)","v":1275973.0211935206},{"$f":"SUM($E306:F307)","v":2551946.0423870413},{"$f":"SUM($E306:G307)","v":3827919.0635805614},{"$f":"SUM($E306:H307)","v":5103892.0847740816},{"$f":"SUM($E306:I307)","v":6379865.1059676027},{"$f":"SUM($E306:J307)","v":7655838.1271611229},{"$f":"SUM($E306:K307)","v":8931811.148354644},{"$f":"SUM($E306:L307)","v":10207784.169548163},{"$f":"SUM($E306:M307)","v":11483757.190741684},{"$f":"SUM($E306:N307)","v":12759730.211935204},{"$f":"SUM($E306:O307)","v":13554732.907719085},{"$f":"SUM($E306:P307)","v":14349735.603502965},{"$f":"SUM($E306:Q307)","v":15144738.299286846},{"$f":"SUM($E306:R307)","v":15939740.995070726},{"$f":"SUM($E306:S307)","v":16734743.690854607},{"$f":"SUM($E306:T307)","v":17529746.386638485},{"$f":"SUM($E306:U307)","v":18324749.082422368},{"$f":"SUM($E306:V307)","v":19119751.778206248},{"$f":"SUM($E306:W307)","v":19914754.473990127},{"$f":"SUM($E306:X307)","v":20709757.169774007}]
[null,null,"End Year Book Value",null,{"$f":"-$D297-E308","v":16938691.718480341},{"$f":"-$D297-F308","v":15662718.697286818},14386745.676093299,{"$f":"-$D297-H308","v":13110772.65489978},{"$f":"-$D297-I308","v":11834799.633706257},10558826.612512738,9282853.5913192164,8006880.5701256972,{"$f":"-$D297-M308","v":6730907.5489321761},{"$f":"-$D297-N308","v":5454934.5277386568},{"$f":"-$D297-O308+$O290","v":8973335.7713011429},{"$f":"-$D297-P308+$O290","v":8178333.0755172623},7383330.3797333809,6588327.6839495013,5793324.9881656198,4998322.292381742,4203319.5965978587,3408316.9008139791,2613314.2050300995,1818311.5092462199]
[null,null,"Prop. Tax Value",{"$f":"-D297","v":18214664.73967386},{"$f":"D310/(($D310/$Y310)^(1/21))","v":17199752.363802493},{"$f":"E310/(($D310/$Y310)^(1/21))","v":16241390.41833533},15336427.94043565,14481889.537403462,13674965.603991771,12913003.084809272,{"$f":"J310/(($D310/$Y310)^(1/21))","v":12193496.751437541},{"$f":"K310/(($D310/$Y310)^(1/21))","v":11514080.965583067},10872521.901182497,{"$f":"M310/(($D310/$Y310)^(1/21))","v":10266710.199888444},{"$f":"(N310+O290)/(($D310/($Y310+O290))^(1/21))","v":14154522.239637271},{"$f":"O310/(($O310/$Y310)^(1/11))","v":12981285.149198802},{"$f":"P310/(($O310/$Y310)^(1/11))","v":11905295.090279767},{"$f":"Q310/(($O310/$Y310)^(1/11))","v":10918491.471192081},10013481.82489215,9183486.4296045452,8422287.5197198633,7724182.7064891215,7083942.2595739271,6496769.9294346087,{"$f":"Y297","v":5464399.4219021583}]
[null,null,"Tax Dep",null,{"$f":"-$D297*Assumptions!J$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3096493.0057445564},{"$f":"-$D297*Assumptions!K$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4954388.8091912903},{"$f":"-$D297*Assumptions!L$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2972633.2855147738},{"$f":"-$D297*Assumptions!M$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1783579.9713088642},{"$f":"-$D297*Assumptions!N$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1783579.9713088642},{"$f":"-$D297*Assumptions!O$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":891789.98565443209},{"$f":"-$D297*Assumptions!P$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D297*Assumptions!Q$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D297*Assumptions!R$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D297*Assumptions!S$18*INDEX('DATA (Nominal)'!$B$348:$BX$348,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O290*Assumptions!T$18","v":616212.88677502191},{"$f":"$O290*Assumptions!U$18","v":1056352.6247459252},{"$f":"$O290*Assumptions!V$18","v":754543.75110985991},{"$f":"$O290*Assumptions!W$18","v":538959.8222213285},{"$f":"$O290*Assumptions!X$18","v":384971.30158666318},{"$f":"$O290*Assumptions!Y$18","v":384971.30158666318},{"$f":"$O290*Assumptions!Z$18","v":384971.30158666318},{"$f":"$O290*Assumptions!AA$18","v":192420.94973424141},{"$f":"$O290*Assumptions!AB$18","v":0},{"$f":"$O290*Assumptions!AC$18","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E311*Federal_Tax_Rate","v":650263.53120635683},{"$f":"F311*Federal_Tax_Rate","v":1040421.649930171},{"$f":"G311*Federal_Tax_Rate","v":624252.98995810247},374551.79397486144,374551.79397486144,187275.89698743072,0,0,0,{"$f":"N311*Federal_Tax_Rate","v":0},{"$f":"O311*Federal_Tax_Rate","v":129404.7062227546},{"$f":"P311*Federal_Tax_Rate","v":221834.05119664429},158454.18773307058,113181.56266647899,80843.973333199261,80843.973333199261,80843.973333199261,40408.399444190698,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E312:N312)","v":2637877.871694555},{"$f":"D313/D317","v":0.14482165383746651}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E294:X294)","v":2471928.9867359716},{"$f":"D314/D317","v":0.13571092425060097}]
[null,{"$f":"Assumptions!F18","v":0.73499999999999999},"Debt",{"$f":"(D317-D313-D314)*$B315","v":9632070.5427138489},{"$f":"D315/D317","v":0.52880855510527036}]
[null,{"$f":"1-B315","v":0.26500000000000001},"Equity",{"$f":"(D317-D313-D314)*$B316","v":3472787.3385294834},{"$f":"D316/D317","v":0.19065886680666211}]
[null,null,"Total",{"$f":"-D297","v":18214664.73967386}]
[null,null,"Check",{"$f":"SUM(D313:D316)-D317","v":0}]
[]
[]
[null,null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$19:$BX$19,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"E322","v":240695.09517976042},{"$f":"F322","v":240695.09517976042},240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042,240695.09517976042]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH(_xlfn.CONCAT($C321,$C$1),'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":33.506432662021012},{"$f":"E323","v":33.506432662021012},33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012]
[null,null,"Revenue",null,{"$f":"E323*E322","v":8064833.9987193812},{"$f":"F323*F322","v":8064833.9987193812},8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812,8064833.9987193812]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2154658.4270197633},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2131000.5546657792},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2105415.6572862766},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2077148.2868507428},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2046815.1716835233},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2014335.6786287213},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2045031.5088256907},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2076138.8343853145},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2107661.0922157797},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2139601.6755496007},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2171963.9303801572},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2204751.1517638615},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2237966.5799837573},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2271613.3965702332},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2305694.7201744146},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2340213.602289665},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2375173.0228165169},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2410575.8854661905},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2446425.0129977553},{"$f":"'Resource Options'!$E$19*INDEX('DATA (Nominal)'!$B$189:$BX$189,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2482723.1422838285}]
[null,null,"Variable O&M",null,{"$f":"E322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X322*INDEX('DATA (Nominal)'!$B$114:$BX$114,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"F324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"G324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"H324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"I324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"J324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"K324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"L324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"M324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"N324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"O324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"P324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"Q324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"R324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"S324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"T324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"U324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"V324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"W324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"X324*INDEX('DATA (Nominal)'!$B$334:$BX$334,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298}]
[null,null,"Property Tax",null,{"$f":"D348*Property_Tax_Rate","v":1200771.7513890117},{"$f":"E348*Property_Tax_Rate","v":1133865.3257973834},{"$f":"F348*Property_Tax_Rate","v":1070686.894123225},1011028.7343349709,954694.69857294334,901499.56824205071,851268.44503841083,803836.17590767925,759046.81004442228,716753.08614722569,676815.94824370136,639104.0884934928,603493.51546607784,569867.14647392428,538114.42262064724,508130.94529849745,479818.13294003642,453082.89689544169,427837.33536977461,403998.44441391574]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E326:E329)","v":3377608.4719052534},{"$f":"SUM(F326:F329)","v":3287044.1739596408},3198280.8449059799,3110355.3146821917,3023688.1637529451,2938013.5403672503,2918478.2473605797,2902153.3037894722,2888886.1957566803,2878533.055193305,2870958.1721203369,2866033.5337538328,2863638.3889463134,2863658.8365406357,2865987.43629154,2870522.8410846409,2877169.4492530315,2885837.0758581106,2896440.6418640083,2908899.8801942226]
[]
[null,null,"EBITDA",null,{"$f":"E324-E330","v":4687225.5268141273},{"$f":"F324-F330","v":4777789.8247597404},{"$f":"G324-G330","v":4866553.1538134012},4954478.6840371899,5041145.834966436,5126820.4583521308,5146355.7513588015,5162680.694929909,5175947.8029627008,5186300.9435260762,5193875.8265990447,5198800.4649655484,5201195.6097730678,5201175.1621787455,5198846.5624278411,5194311.1576347407,5187664.5494663492,5178996.9228612706,5168393.3568553729,5155934.1185251586]
[null,null,"Before Tax Earnings",null,{"$f":"E332-E349-E340","v":-17878477.807929255},{"$f":"F332-F349-F340","v":-29974050.719774134},{"$f":"G332-G349-G340","v":-16755760.675239846},-8760484.9382601567,-8601326.4018896129,-2560194.8720627492,3419003.6400253214,3520450.967712672,3623522.1909881001,3728618.6731324568,3836147.7815733608,3946524.1277030362,4060170.8242007019,4177520.7636394836,4299017.9222085048,4425118.6924429247,4556293.2489285674,4693026.9510334954,4835821.7868166547,4985197.862373895]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$307:$BX$307,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E322","v":6756044.9450969258},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$307:$BX$307,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F322","v":6906929.9488707576},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$307:$BX$307,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G322","v":7061184.7177288709},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$307:$BX$307,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H322","v":7216530.7815189073},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$307:$BX$307,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I322","v":7375294.4587123217},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$307:$BX$307,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J322","v":7537550.9368039938},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$307:$BX$307,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K322","v":7703377.0574136805},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$307:$BX$307,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L322","v":7872851.3526767828},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$307:$BX$307,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M322","v":8046054.0824356731},{"$f":"INDEX('DATA (Nominal)'!$B$260:$BX$260,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$307:$BX$307,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N322","v":8223067.2722492572}]
[null,null,"Federal Tax",null,{"$f":"E333*Federal_Tax_Rate-E334","v":-10510525.28476207},-13201480.600023326,-10579894.459529238,-9056232.6185535397,-9181573.0031091403,-8075191.8599371715,-6985386.2930083629,-7133556.6494571213,-7285114.4223281723,-7440057.3508914411,805591.03413040575,828770.06681763753,852635.87308214733,877279.36036429147,902793.763663786,929274.92541301413,956821.58227499912,985535.65971703397,1015522.5752314974,1046891.551098518]
[]
[null,{"$f":"IRR(D337:Y337,0.1)","v":7.5000002849383129E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$19)*INDEX('DATA (Nominal)'!$B$70:$BX$70,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$19/1000","v":-120077175.13890117},{"$f":"E332-E335","v":15197750.811576197},17979270.424783066,15446447.613342639,14010711.30259073,14222718.838075576,13202012.318289302,12131742.044367164,12296237.34438703,12461062.225290872,12626358.294417517,4388284.7924686391,4370030.3981479108,4348559.7366909208,4323895.8018144537,4296052.7987640556,4265036.2322217263,4230842.9671913497,4193461.2631442365,4152870.7816238757,4109042.5674266405,{"$f":"D337*-0.3","v":36023152.541670352}]
[null,{"$f":"IRR(D338:Y338,0.1)","v":9.7376065673805634E-2},"ROE",{"$f":"-D354","v":-14110937.382795267},{"$f":"E337-E340-E342-E350-E334","v":879918.89148260187},938500.40944037493,994946.12671545055,1049977.730717673,1103221.5890091052,1154844.0750392852,1153333.1644155849,1148354.1691723503,1139976.3203173,1128259.1996303629,1113252.969930741,1094998.5756100127,1073527.9141530227,1048863.9792765556,1021020.9762261575,990004.40968382824,955811.14465345163,918429.44060633844,877838.95908597764,834010.74488874245,{"$f":"Y337","v":36023152.541670352}]
[]
[null,null,"Interest",null,{"$f":"D343*Debt_Rate","v":2152583.5611301833},2090848.9067527589,2025718.8463845761,1957006.6326961434,1884515.2472548469,1808036.8356142791,1727352.1113334801,1642229.727217237,1552425.6119746007,1457682.2703936193,1357728.0450256839,1252276.3372625122,1141024.7855723661,1023654.3985392617,899828.64021933672,769192.46519181598,631371.30053778144,485969.97182777495,332571.57003871817,170736.25615126325]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D353)","v":3275031.8225378981},3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981,3275031.8225378981]
[null,null,"Sinking Fund",null,{"$f":"E341-E340","v":1122448.2614077148},{"$f":"F341-F340","v":1184182.9157851392},1249312.976153322,1318025.1898417547,1390516.5752830512,1466994.9869236189,1547679.711204418,1632802.0953206611,1722606.2105632974,1817349.5521442788,1917303.7775122141,2022755.4852753859,2134007.0369655322,2251377.4239986362,2375203.1823185612,2505839.3573460821,2643660.5220001168,2789061.8507101233,2942460.2524991799,3104295.5663866349]
[null,null,"Mortgage Balance",{"$f":"D353","v":39137882.929639697},{"$f":"D343-E342","v":38015434.668231979},{"$f":"E343-F342","v":36831251.752446838},{"$f":"F343-G342","v":35581938.776293516},34263913.586451761,32873397.011168711,31406402.024245091,29858722.313040674,28225920.217720013,26503314.007156715,24685964.455012437,22768660.677500222,20745905.192224838,18611898.155259304,16360520.731260668,13985317.548942108,11479478.191596026,8835817.6695959084,6046755.8188857846,3104295.5663866047,-3.0267983675003052E-8]
[]
[null,null,"Book Depr",null,{"$f":"-$D337/25","v":4803087.005556047},4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047,4803087.005556047]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E345:E345)","v":4803087.005556047},{"$f":"SUM($E345:F345)","v":9606174.0111120939},{"$f":"SUM($E345:G345)","v":14409261.016668141},{"$f":"SUM($E345:H345)","v":19212348.022224188},{"$f":"SUM($E345:I345)","v":24015435.027780235},{"$f":"SUM($E345:J345)","v":28818522.033336282},{"$f":"SUM($E345:K345)","v":33621609.038892329},{"$f":"SUM($E345:L345)","v":38424696.044448376},{"$f":"SUM($E345:M345)","v":43227783.050004423},{"$f":"SUM($E345:N345)","v":48030870.05556047},{"$f":"SUM($E345:O345)","v":52833957.061116517},{"$f":"SUM($E345:P345)","v":57637044.066672564},{"$f":"SUM($E345:Q345)","v":62440131.072228611},{"$f":"SUM($E345:R345)","v":67243218.077784657},{"$f":"SUM($E345:S345)","v":72046305.083340704},{"$f":"SUM($E345:T345)","v":76849392.088896751},{"$f":"SUM($E345:U345)","v":81652479.094452798},{"$f":"SUM($E345:V345)","v":86455566.100008845},{"$f":"SUM($E345:W345)","v":91258653.105564892},{"$f":"SUM($E345:X345)","v":96061740.111120939}]
[null,null,"End Year Book Value",null,{"$f":"-$D337-E346","v":115274088.13334513},110471001.12778908,105667914.12223303,{"$f":"-$D337-H346","v":100864827.11667699},{"$f":"-$D337-I346","v":96061740.111120939},91258653.105564892,86455566.100008845,81652479.094452798,76849392.088896751,72046305.083340704,67243218.077784657,62440131.072228611,57637044.066672564,52833957.061116517,48030870.05556047,43227783.050004423,38424696.044448376,33621609.038892329,28818522.033336282,24015435.027780235]
[null,null,"Prop. Tax Value",{"$f":"-D337","v":120077175.13890117},{"$f":"D348/(($D348/$Y348)^(1/21))","v":113386532.57973833},{"$f":"E348/(($D348/$Y348)^(1/21))","v":107068689.41232249},101102873.43349709,95469469.857294336,90149956.824205071,85126844.503841087,{"$f":"J348/(($D348/$Y348)^(1/21))","v":80383617.59076792},{"$f":"K348/(($D348/$Y348)^(1/21))","v":75904681.00444223},71675308.614722565,67681594.824370131,63910408.849349283,60349351.546607785,56986714.647392429,53811442.262064718,50813094.529849745,47981813.294003643,45308289.689544171,42783733.536977462,{"$f":"V348/(($D348/$Y348)^(1/21))","v":40399844.441391572},{"$f":"W348/(($D348/$Y348)^(1/21))","v":38148784.501894675},{"$f":"Y337","v":36023152.541670352}]
[null,null,"Tax Dep",null,{"$f":"-$D337*Assumptions!J$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20413119.7736132},{"$f":"-$D337*Assumptions!K$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":32660991.637781117},{"$f":"-$D337*Assumptions!L$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19596594.982668672},{"$f":"-$D337*Assumptions!M$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11757956.989601202},{"$f":"-$D337*Assumptions!N$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11757956.989601202},{"$f":"-$D337*Assumptions!O$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5878978.4948006012},{"$f":"-$D337*Assumptions!P$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!Q$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!R$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!S$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!T$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!U$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!V$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!W$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!X$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!Y$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!Z$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!AA$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!AB$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D337*Assumptions!AC$19*INDEX('DATA (Nominal)'!$B$349:$BX$349,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E349*Federal_Tax_Rate","v":4286755.1524587721},6858808.2439340344,4115284.9463604209,2469170.9678162523,2469170.9678162523,1234585.4839081261,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E350:X350)","v":17389775.091746785},{"$f":"D351/D355","v":0.14482165383746651}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E334:X334)","v":49438579.734719433},{"$f":"D352/D355","v":0.41172337438427054}]
[null,{"$f":"Assumptions!F19","v":0.73499999999999999},"Debt",{"$f":"(D355-D351-D352)*$B353","v":39137882.929639697},{"$f":"D353/D355","v":0.32593940425702328}]
[null,{"$f":"1-B353","v":0.26500000000000001},"Equity",{"$f":"(D355-D351-D352)*$B354","v":14110937.382795267},{"$f":"D354/D355","v":0.11751556752123971}]
[null,null,"Total",{"$f":"-D337","v":120077175.13890117}]
[null,null,"Check",{"$f":"SUM(D351:D354)-D355","v":0}]
[]
[]
[null,null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$20:$BX$20,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":254687.81526133773},{"$f":"E360","v":254687.81526133773},{"$f":"F360","v":254687.81526133773},254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773,254687.81526133773]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH(_xlfn.CONCAT($C359,$C$1),'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":37.465596108595193},{"$f":"E361","v":37.465596108595193},37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193,37.465596108595193]
[null,null,"Revenue",null,{"$f":"E361*E360","v":9542030.8203617856},{"$f":"F361*F360","v":9542030.8203617856},9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856,9542030.8203617856]
[]
[null,null,"Fixed O&M",null,{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2154658.4270197633},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2131000.5546657792},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2105415.6572862766},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2077148.2868507428},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2046815.1716835233},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2014335.6786287213},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2045031.5088256907},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2076138.8343853145},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2107661.0922157797},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2139601.6755496007},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2171963.9303801572},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2204751.1517638615},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2237966.5799837573},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2271613.3965702332},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2305694.7201744146},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2340213.602289665},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2375173.0228165169},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2410575.8854661905},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2446425.0129977553},{"$f":"'Resource Options'!$E$20*INDEX('DATA (Nominal)'!$B$190:$BX$190,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":2482723.1422838285}]
[null,null,"Variable O&M",null,{"$f":"E360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X360*INDEX('DATA (Nominal)'!$B$115:$BX$115,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X362*INDEX('DATA (Nominal)'!$B$335:$BX$335,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D386*Property_Tax_Rate","v":1388537.4326960582},1311168.7934734887,1238111.0976898219,1169124.1416459861,1103981.1056777188,1042467.8084035722,984382.00252586079,929532.70986924367,877739.59347063582,828832.36465597025,782650.22315435635,739041.32840881031,697862.30034529686,658977.74795868038,622259.82416564098,587587.80546097166,554847.69499522634,523931.84776868875,494738.61670935503,467172.01847128081]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E364:E367)","v":3543195.8597158212},{"$f":"SUM(F364:F367)","v":3442169.3481392679},3343526.7549760984,3246272.4284967287,3150796.2773612421,3056803.4870322933,3029413.5113515514,3005671.5442545582,2985400.6856864155,2968434.0402055709,2954614.1535345134,2943792.4801726718,2935828.8803290543,2930591.1445289133,2927954.5443400554,2927801.4077506368,2930020.7178117433,2934507.7332348791,2941163.6297071101,2949895.160755109]
[]
[null,null,"EBITDA",null,{"$f":"E362-E368","v":5998834.9606459644},{"$f":"F362-F368","v":6099861.4722225182},6198504.0653856872,6295758.3918650569,6391234.5430005435,6485227.3333294922,6512617.3090102337,6536359.2761072274,6556630.1346753705,6573596.7801562147,6587416.6668272726,6598238.3401891142,6606201.9400327317,6611439.6758328723,6614076.2760217302,6614229.4126111493,6612010.1025500428,6607523.087126907,6600867.1906546755,6592135.6596066765]
[null,null,"Before Tax Earnings",null,{"$f":"E370-E387-E378","v":-20291816.664640222},{"$f":"F370-F387-F378","v":-34276853.187836953},-18989668.515384212,-9742318.0020729154,-9556403.2143048011,-2568718.3918485311,4357611.3178501409,4487550.0739797559,4619858.5449773148,4755024.8715711916,4893545.4218164999,5035926.2952491753,5182684.8511675224,5334351.2656265022,5491470.1218004366,5654602.0384541107,5824325.3413607934,6001237.7826186754,6185958.312944917,6379128.9121693075]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$308:$BX$308,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E360","v":7148805.1120820232},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$308:$BX$308,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F360","v":7308461.7595851896},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$308:$BX$308,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G360","v":7471684.072215925},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$308:$BX$308,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H360","v":7636061.121804676},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$308:$BX$308,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I360","v":7804054.4664843781},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$308:$BX$308,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J360","v":7975743.6647470351},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$308:$BX$308,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K360","v":8151210.0253714686},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$308:$BX$308,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L360","v":8330536.645929642},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$308:$BX$308,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M360","v":8513808.4521400947},{"$f":"INDEX('DATA (Nominal)'!$B$261:$BX$261,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$308:$BX$308,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N360","v":8701112.2380871773}]
[null,null,"Federal Tax",null,{"$f":"E371*Federal_Tax_Rate-E372","v":-11410086.611656468},-14506600.929030949,-11459514.460446609,-9681947.9022399876,-9810899.1414883863,-8515174.527035227,-7236111.6486229394,-7388151.1303938935,-7543638.1576948585,-7702557.0150572266,1027644.5385814649,1057544.5220023268,1088363.8187451796,1120213.7657815653,1153208.7255780916,1187466.4280753632,1223108.3216857666,1260259.9343499218,1299051.2457184326,1339617.0715555546]
[]
[null,{"$f":"IRR(D375:Y375,0.1)","v":7.5000000523792298E-2},"Free Cash Flow",{"$f":"-(1+AFUDC!$C$20)*INDEX('DATA (Nominal)'!$B$71:$BX$71,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*'Resource Options'!$E$20/1000","v":-138853743.26960582},{"$f":"E370-E373","v":17408921.572302431},20606462.401253469,17658018.525832295,15977706.294105045,16202133.68448893,15000401.86036472,13748728.957633173,13924510.406501122,14100268.29237023,14276153.795213442,5559772.1282458082,5540693.8181867879,5517838.1212875526,5491225.9100513067,5460867.5504436381,5426762.9845357863,5388901.780864276,5347263.1527769854,5301815.9449362429,5252518.5880511217,{"$f":"D375*-0.3","v":41656122.980881743}]
[null,{"$f":"IRR(D376:Y376,0.1)","v":9.9181834366283805E-2},"ROE",{"$f":"-D392","v":-17604490.943849009},{"$f":"E375-E378-E380-E388-E372","v":1217181.124651365},1280818.1252642805,1341682.2634363258,1400511.1778546991,1456945.2235588813,1511162.8479727916,1511662.2314175898,1508117.0597273652,1500603.1393860225,1489184.8562821504,1473915.427401694,1454837.1173426737,1431981.4204434385,1405369.2092071921,1375010.8495995244,1340906.2836916726,1303045.0800201623,1261406.4519328708,1215959.2440921287,1166661.8872070075,{"$f":"Y375","v":41656122.980881743}]
[]
[null,null,"Interest",null,{"$f":"D381*Debt_Rate","v":2685515.2694531931},2608496.4907266926,2527241.6791702341,2441517.8529781708,2351079.2163455435,2255666.4546981226,2155005.9911600929,2048809.2021274716,1936771.5896980562,1818571.9085850229,1693871.2450107727,1562312.0449399389,1423517.0888652094,1277088.4102063698,1122606.1542212937,959627.37415703875,787684.76118924958,606285.30450823205,414908.87770975853,213006.74743736899]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D391)","v":4085856.7008441142},4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142,4085856.7008441142]
[null,null,"Sinking Fund",null,{"$f":"E379-E378","v":1400341.4313909211},{"$f":"F379-F378","v":1477360.2101174216},1558615.0216738801,1644338.8478659433,1734777.4844985707,1830190.2461459916,1930850.7096840213,2037047.4987166426,2149085.111146058,2267284.7922590915,2391985.4558333415,2523544.6559041752,2662339.6119789048,2808768.2906377446,2963250.5466228202,3126229.3266870752,3298171.9396548644,3479571.3963358821,3670947.8231343557,3872849.9534067451]
[null,null,"Mortgage Balance",{"$f":"D391","v":48827550.353694417},{"$f":"D381-E380","v":47427208.922303498},{"$f":"E381-F380","v":45949848.712186076},{"$f":"F381-G380","v":44391233.690512195},42746894.842646249,41012117.358147681,39181927.112001687,37251076.402317666,35214028.903601021,33064943.792454962,30797659.000195868,28405673.544362526,25882128.888458353,23219789.276479449,20411020.985841706,17447770.439218886,14321541.112531811,11023369.172876947,7543797.7765410645,3872849.9534067088,-3.6321580410003662E-8]
[]
[null,null,"Book Depr",null,{"$f":"-$D375/25","v":5554149.7307842327},5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327,5554149.7307842327]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E383:E383)","v":5554149.7307842327},{"$f":"SUM($E383:F383)","v":11108299.461568465},{"$f":"SUM($E383:G383)","v":16662449.192352697},{"$f":"SUM($E383:H383)","v":22216598.923136931},{"$f":"SUM($E383:I383)","v":27770748.653921165},{"$f":"SUM($E383:J383)","v":33324898.384705398},{"$f":"SUM($E383:K383)","v":38879048.115489632},{"$f":"SUM($E383:L383)","v":44433197.846273862},{"$f":"SUM($E383:M383)","v":49987347.577058092},{"$f":"SUM($E383:N383)","v":55541497.307842322},{"$f":"SUM($E383:O383)","v":61095647.038626552},{"$f":"SUM($E383:P383)","v":66649796.769410782},{"$f":"SUM($E383:Q383)","v":72203946.500195011},{"$f":"SUM($E383:R383)","v":77758096.230979249},{"$f":"SUM($E383:S383)","v":83312245.961763486},{"$f":"SUM($E383:T383)","v":88866395.692547724},{"$f":"SUM($E383:U383)","v":94420545.423331961},{"$f":"SUM($E383:V383)","v":99974695.154116198},{"$f":"SUM($E383:W383)","v":105528844.88490044},{"$f":"SUM($E383:X383)","v":111082994.61568467}]
[null,null,"End Year Book Value",null,{"$f":"-$D375-E384","v":133299593.53882158},127745443.80803736,122191294.07725312,{"$f":"-$D375-H384","v":116637144.34646888},{"$f":"-$D375-I384","v":111082994.61568466},105528844.88490042,99974695.154116184,94420545.423331946,88866395.692547724,83312245.961763501,77758096.230979264,72203946.500195026,66649796.769410804,61095647.038626567,55541497.307842329,49987347.577058092,44433197.846273854,38879048.115489617,33324898.38470538,27770748.653921142]
[null,null,"Prop. Tax Value",{"$f":"-D375","v":138853743.26960582},{"$f":"D386/(($D386/$Y386)^(1/21))","v":131116879.34734885},{"$f":"E386/(($D386/$Y386)^(1/21))","v":123811109.76898217},116912414.1645986,110398110.56777188,104246780.84035721,98438200.252586082,{"$f":"J386/(($D386/$Y386)^(1/21))","v":92953270.986924365},{"$f":"K386/(($D386/$Y386)^(1/21))","v":87773959.347063586},82883236.465597019,78265022.315435633,73904132.840881035,69786230.034529686,65897774.795868039,62225982.416564092,58758780.546097167,55484769.499522634,52393184.776868872,49473861.670935504,{"$f":"V386/(($D386/$Y386)^(1/21))","v":46717201.847128078},{"$f":"W386/(($D386/$Y386)^(1/21))","v":44114141.78544835},{"$f":"Y375","v":41656122.980881743}]
[null,null,"Tax Dep",null,{"$f":"-$D375*Assumptions!J$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":23605136.35583299},{"$f":"-$D375*Assumptions!K$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":37768218.16933278},{"$f":"-$D375*Assumptions!L$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22660930.901599668},{"$f":"-$D375*Assumptions!M$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13596558.540959802},{"$f":"-$D375*Assumptions!N$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13596558.540959802},{"$f":"-$D375*Assumptions!O$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6798279.2704799008},{"$f":"-$D375*Assumptions!P$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!Q$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!R$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!S$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!T$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!U$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!V$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!W$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!X$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!Y$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!Z$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!AA$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!AB$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D375*Assumptions!AC$20*INDEX('DATA (Nominal)'!$B$350:$BX$350,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E387*Federal_Tax_Rate","v":4957078.6347249281},7931325.8155598836,4758795.48933593,2855277.2936015581,2855277.2936015581,1427638.646800779,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E388:X388)","v":20109028.741827291},{"$f":"D389/D393","v":0.14482165383746645}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E372:X372)","v":52312673.230235092},{"$f":"D390/D393","v":0.37674658239974146}]
[null,{"$f":"Assumptions!F20","v":0.73499999999999999},"Debt",{"$f":"(D393-D389-D390)*$B391","v":48827550.353694417},{"$f":"D391/D393","v":0.35164734636565215}]
[null,{"$f":"1-B391","v":0.26500000000000001},"Equity",{"$f":"(D393-D389-D390)*$B392","v":17604490.943849009},{"$f":"D392/D393","v":0.12678441739713989}]
[null,null,"Total",{"$f":"-D375","v":138853743.26960582}]
[null,null,"Check",{"$f":"SUM(D389:D392)-D393","v":0}]
[]
[]
[null,null,"100 MW/400 MWh Lithium-ion w/Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$21:$BX$21,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking_PTC","v":33.506432662021012},{"$f":"E399","v":33.506432662021012},{"$f":"F399","v":33.506432662021012},33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,{"$f":"V399","v":33.506432662021012},33.506432662021012]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH(_xlfn.CONCAT($C397,$C$1),'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":15.502628737563997},{"$f":"E400","v":15.502628737563997},15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997,15.502628737563997]
[null,null,"Revenue",null,{"$f":"E399*E398+E400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"F399*F398+F400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"G399*G398+G400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"H399*H398+H400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"I399*I398+I400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"J399*J398+J400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"K399*K398+K400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"L399*L398+L400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"M399*M398+M400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"N399*N398+N400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"O399*O398+O400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"P399*P398+P400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"Q399*Q398+Q400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"R399*R398+R400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"S399*S398+S400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"T399*T398+T400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"U399*U398+U400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"V399*V398+V400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"W399*W398+W400*12*'Resource Options'!$E$21*1000","v":26667988.483796179},{"$f":"X399*X398+X400*12*'Resource Options'!$E$21*1000","v":26667988.483796179}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1723726.7416158107},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1704800.4437326235},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1684332.5258290214},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1661718.6294805943},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1637452.1373468188},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1611468.5429029772},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1636025.2070605527},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1660911.0675082516},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1686128.8737726239},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1711681.3404396807},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1737571.1443041258},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1763800.9214110894},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1790373.2639870059},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1817290.7172561865},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1844555.7761395318},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1872170.8818317321},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1900138.4182532136},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1928460.7083729524},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1957140.0103982044},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$191:$BX$191,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1986178.5138270629}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2618934.0846368256},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2563220.7096230499},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2516685.1415582434},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2452730.2047134908},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2411842.5293008611},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2367968.6747509949},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2391016.1415578877},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2412702.1792561747},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2434185.1508006803},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2455445.6252383837},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2476463.4149383502},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2497217.551702505},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2517686.262191447},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2537846.9426468881},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2557676.1328914678},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2577149.4895865582},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2596241.7587279193},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2614926.747358534},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2633177.2944776812},{"$f":"'Resource Options'!$E$21*INDEX('DATA (Nominal)'!$B$192:$BX$192,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":2650965.2411243496}]
[null,null,"Solar Variable O&M",null,{"$f":"E398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X398*INDEX('DATA (Nominal)'!$B$116:$BX$116,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E398*E399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"F398*F399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"G398*G399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"H398*H399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"I398*I399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"J398*J399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"K398*K399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"L398*L399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"M398*M399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"N398*N399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"O398*O399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"P398*P399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"Q398*Q399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"R398*R399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"S398*S399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"T398*T399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"U398*U399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"V398*V399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"W398*W399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"X398*X399*INDEX('DATA (Nominal)'!$B$336:$BX$336,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298}]
[null,null,"Property Tax",null,{"$f":"D429*Property_Tax_Rate","v":2582698.1524941134},{"$f":"E429*Property_Tax_Rate","v":2438791.4511867287},2302903.1621979396,2174586.503442361,2053419.5873179405,1939004.0335972977,1830963.6596080901,1728943.2433959024,1632607.3558031064,{"$f":"M429*Property_Tax_Rate","v":1541639.2576237232},{"$f":"N429*Property_Tax_Rate","v":1455739.8582082891},{"$f":"O429*Property_Tax_Rate","v":2050445.713329751},1876831.3192997673,1717917.1231918493,1572458.4366254325,1439315.9609006164,1317446.8634917168,1205896.6101078405,1103791.4883454605,1010331.7643748352]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E403:E407)","v":6947537.2722432278},{"$f":"SUM(F403:F407)","v":6728990.89803888},{"$f":"SUM(G403:G407)","v":6526099.1230816822},6311213.6311329249,6124892.5474620992,5940619.5447477484,5880183.301723009,5824734.7836568067,5775099.673872889,5730944.5167982653,{"$f":"SUM(O403:O407)","v":5691952.7109472435},{"$f":"SUM(P403:P407)","v":6333642.479939824},6207069.1389746983,6095233.0765914023,5996868.6391529106,5910814.6258153841,5836005.3339693276,5771462.3593358062,5716287.0867178254,5669653.8128227266]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$73:$BX$73,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$21)*0.5*'Resource Options'!$D$21/1000","v":65337462.950099073}]
[]
[null,null,"EBITDA",null,{"$f":"E401-E408","v":19720451.211552951},{"$f":"F401-F408","v":19938997.5857573},20141889.360714495,20356774.852663256,20543095.936334081,20727368.939048432,20787805.182073168,20843253.700139374,20892888.809923291,20937043.966997914,{"$f":"O401-O408","v":20976035.772848934},{"$f":"P401-P408","v":20334346.003856353},{"$f":"Q401-Q408","v":20460919.344821483},20572755.407204777,20671119.844643269,20757173.857980795,20831983.149826851,20896526.124460373,20951701.397078354,20998334.670973454]
[null,null,"Before Tax Earnings",null,{"$f":"E411-E430-E419","v":-31115401.304042924},{"$f":"F411-F430-F419","v":-57041628.789208412},-28529302.717761293,-11233352.977122515,-10813654.595236782,2261721.6117054727,15226802.776687033,15556292.574302897,15895041.234011702,{"$f":"N411-N430-N419","v":16244211.186257083},{"$f":"O411-O430-O419","v":4546964.813572471},{"$f":"P411-P430-P419","v":-2221675.1266770037},{"$f":"Q411-Q430-Q419","v":3046349.6952271909},7024879.7600847064,10089981.247302556,10845105.312336251,11625783.508721765,15351682.523736836,19107211.756033771,{"$f":"X411-X430-X419","v":19982705.502965026}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$309:$BX$309,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E398","v":6756044.9450969258},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$309:$BX$309,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F398","v":6906929.9488707576},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$309:$BX$309,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G398","v":7061184.7177288709},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$309:$BX$309,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H398","v":7216530.7815189073},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$309:$BX$309,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I398","v":7375294.4587123217},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$309:$BX$309,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J398","v":7537550.9368039938},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$309:$BX$309,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K398","v":7703377.0574136805},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$309:$BX$309,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L398","v":7872851.3526767828},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$309:$BX$309,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M398","v":8046054.0824356731},{"$f":"INDEX('DATA (Nominal)'!$B$262:$BX$262,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$309:$BX$309,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N398","v":8223067.2722492572}]
[null,null,"Federal Tax",null,{"$f":"E412*Federal_Tax_Rate-E413","v":-13290279.218945939},{"$f":"F412*Federal_Tax_Rate-F413","v":-18885671.994604524},{"$f":"G412*Federal_Tax_Rate-G413","v":-13052338.288458742},-9575534.906714635,-9646161.923712045,-7062589.3983458448,-4505748.4743094034,-4606029.9120731745,-4708095.4232932162,-4811782.9231352694,{"$f":"O412*Federal_Tax_Rate-O413","v":954862.61085021892},{"$f":"P412*Federal_Tax_Rate-P413","v":-466551.77660217078},639733.4359977101,1475224.7496177882,2118896.0619335365,2277472.1155906129,2441414.5368315708,3223853.3299847357,4012514.4687670916,4196368.1556226555]
[]
[null,{"$f":"IRR(D416:Y416,0.1)","v":7.5000000162874336E-2},"Free Cash Flow",{"$f":"SUM(D425:D426)","v":-258269815.24941134},{"$f":"E411-E414","v":33010730.430498891},38824669.580361828,33194227.649173237,29932309.759377889,30189257.860046126,27789958.337394275,25293553.656382572,{"$f":"L411-L414","v":25449283.612212546},{"$f":"M411-M414","v":25600984.233216509},25748826.890133183,{"$f":"O411-O414-O409","v":-45316289.788100362},{"$f":"P411-P414","v":20800897.780458525},{"$f":"Q411-Q414","v":19821185.908823773},19097530.657586988,18552223.782709733,18479701.742390182,18390568.612995282,17672672.794475637,16939186.928311262,16801966.515350796,{"$f":"D416*-0.3","v":77480944.574823394}]
[null,{"$f":"IRR(D417:Y417,0.1)","v":0.12388438278982705},"ROE",{"$f":"-D435","v":-45428466.039503448},{"$f":"E416-E419-E422-E431-E413","v":6490881.9565271614},6621796.6599738766,6738048.6987457229,6861353.9884514688,6959538.4119262947,7053409.3436511187,7046605.4744980726,7032861.1350649465,7011359.0263100173,{"$f":"N416-N419-N422-N431-N413","v":6982188.4934131075},{"$f":"O416-O419-O422-O431-O413+O409","v":1146330.0111341774},{"$f":"P416-P419-P422-P431-P413","v":525977.338514084},{"$f":"Q416-Q419-Q422-Q431-Q413","v":506314.54622920277},{"$f":"R416-R419-R422-R431-R413","v":468428.23862406774},412956.32348370505,340434.28316415427,251301.15376925422,145904.84792901855,24506.868427466601,-112713.5445329994,{"$f":"Y416","v":77480944.574823394}]
[]
[null,null,"Interest",null,{"$f":"D423*Debt_Rate","v":6929983.9231959498},6731236.6271258323,6521558.2297718581,6300347.5205634153,6066970.2223485075,5820757.1727317814,5561002.4053861341,5286961.1258364767,4997847.575911588,4692832.7807408301,7094961.0022253105,6554876.4540540939,5985087.2557334602,5383959.6515051918,4749770.0290443692,4080699.9773482005,3374831.072808743,2630139.3785196147,1844489.641044585,{"$f":"W423*Debt_Rate","v":1015629.1680084285}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D434)","v":10543571.124470817},10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817,10543571.124470817]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O409)*$B434","v":6371108.9354129797},{"$f":"-PMT(Debt_Rate,10,$O409)*$B434","v":6371108.9354129797},6371108.9354129797,6371108.9354129797,6371108.9354129797,6371108.9354129797,6371108.9354129797,6371108.9354129797,6371108.9354129797,6371108.9354129797]
[null,null,"Sinking Fund",null,{"$f":"E421+E420-E419","v":3613587.2012748672},{"$f":"F421+F420-F419","v":3812334.4973449847},4022012.8946989588,4243223.6039074017,4476600.9021223094,4722813.9517390355,4982568.7190846829,5256609.9986343402,{"$f":"M421+M420-M419","v":5545723.5485592289},{"$f":"N421+N420-N419","v":5850738.3437299868},{"$f":"O421+O420-O419","v":9819719.0576584861},{"$f":"P421+P420-P419","v":10359803.605829701},{"$f":"Q421+Q420-Q419","v":10929592.804150335},11530720.408378605,12164910.030839426,12833980.082535595,13539848.987075053,14284540.681364181,15070190.418839211,15899050.891875368]
[null,null,"Mortgage Balance",{"$f":"D434","v":125999707.69447182},{"$f":"D423-E422+(F409*$B$76)","v":122386120.49319695},{"$f":"E423-F422+(G409*$B$76)","v":118573785.99585196},114551773.101153,110308549.49724559,105831948.59512329,101109134.64338425,96126565.924299568,90869955.92566523,{"$f":"L423-M422+(N409*$B$76)","v":85324232.377105996},{"$f":"M423-N422+(O409*$B$76)","v":128999290.94955111},{"$f":"N423-O422+(P409*$B$76)","v":119179571.89189261},108819768.28606291,97890175.481912583,86359455.073533982,74194545.042694554,61360564.960158959,47820715.973083906,33536175.291719727,18465984.872880518,2566933.9810051508]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$72:$BX$72,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$21)*'Resource Options'!$E$21/1000","v":-120077175.13890114},{"$f":"-$D425/20","v":6003858.7569450568},6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$73:$BX$73,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$21)*'Resource Options'!$D$21/1000","v":-138192640.1105102},{"$f":"-$D426/10","v":13819264.01105102},13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,13819264.01105102,{"$f":"$O409/10","v":6533746.2950099073},6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073,6533746.2950099073]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E425:E426)","v":19823122.767996076},{"$f":"SUM($E425:F426)","v":39646245.535992153},{"$f":"SUM($E425:G426)","v":59469368.303988233},{"$f":"SUM($E425:H426)","v":79292491.071984306},{"$f":"SUM($E425:I426)","v":99115613.839980379},{"$f":"SUM($E425:J426)","v":118938736.60797645},{"$f":"SUM($E425:K426)","v":138761859.37597251},{"$f":"SUM($E425:L426)","v":158584982.14396861},{"$f":"SUM($E425:M426)","v":178408104.91196471},{"$f":"SUM($E425:N426)","v":198231227.67996079},{"$f":"SUM($E425:O426)","v":210768832.73191577},{"$f":"SUM($E425:P426)","v":223306437.78387073},{"$f":"SUM($E425:Q426)","v":235844042.83582571},{"$f":"SUM($E425:R426)","v":248381647.8877807},{"$f":"SUM($E425:S426)","v":260919252.93973565},{"$f":"SUM($E425:T426)","v":273456857.99169064},{"$f":"SUM($E425:U426)","v":285994463.04364562},{"$f":"SUM($E425:V426)","v":298532068.09560061},{"$f":"SUM($E425:W426)","v":311069673.14755553},{"$f":"SUM($E425:X426)","v":323607278.19951051}]
[null,null,"End Year Book Value",null,{"$f":"-$D416-E427","v":238446692.48141527},{"$f":"-$D416-F427","v":218623569.7134192},198800446.94542313,{"$f":"-$D416-H427","v":178977324.17742705},{"$f":"-$D416-I427","v":159154201.40943098},139331078.64143491,119507955.87343884,99684833.105442733,{"$f":"-$D416-M427","v":79861710.33744663},{"$f":"-$D416-N427","v":60038587.569450557},{"$f":"-$D416-O427+$O409","v":112838445.46759465},{"$f":"-$D416-P427+$O409","v":100300840.4156397},87763235.363684714,75225630.311729729,62688025.259774767,50150420.207819782,37612815.155864798,25075210.103909813,12537605.051954888,-9.6857547760009766E-8]
[null,null,"Prop. Tax Value",{"$f":"-D416","v":258269815.24941134},{"$f":"D429/(($D429/$Y429)^(1/21))","v":243879145.11867288},{"$f":"E429/(($D429/$Y429)^(1/21))","v":230290316.21979398},217458650.34423611,205341958.73179406,193900403.35972977,183096365.96080899,{"$f":"J429/(($D429/$Y429)^(1/21))","v":172894324.33959025},{"$f":"K429/(($D429/$Y429)^(1/21))","v":163260735.58031064},154163925.76237231,{"$f":"M429/(($D429/$Y429)^(1/21))","v":145573985.82082891},{"$f":"(N429+O409)/(($D429/($Y429+O409))^(1/21))","v":205044571.33297509},{"$f":"O429/(($O429/$Y429)^(1/11))","v":187683131.92997673},{"$f":"P429/(($O429/$Y429)^(1/11))","v":171791712.31918493},{"$f":"Q429/(($O429/$Y429)^(1/11))","v":157245843.66254324},143931596.09006163,131744686.34917168,120589661.01078404,110379148.83454606,101033176.43748352,92478541.906031668,{"$f":"Y416","v":77480944.574823394}]
[null,null,"Tax Dep",null,{"$f":"-$D416*Assumptions!J$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":43905868.592399925},{"$f":"-$D416*Assumptions!K$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":70249389.747839883},{"$f":"-$D416*Assumptions!L$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":42149633.848703928},{"$f":"-$D416*Assumptions!M$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25289780.309222355},{"$f":"-$D416*Assumptions!N$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25289780.309222355},{"$f":"-$D416*Assumptions!O$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12644890.154611178},{"$f":"-$D416*Assumptions!P$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D416*Assumptions!Q$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D416*Assumptions!R$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D416*Assumptions!S$21*INDEX('DATA (Nominal)'!$B$351:$BX$351,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O409*Assumptions!T$21","v":9334109.9570511524},{"$f":"$O409*Assumptions!U$21","v":16001144.676479263},{"$f":"$O409*Assumptions!V$21","v":11429482.393860832},{"$f":"$O409*Assumptions!W$21","v":8163915.9956148798},{"$f":"$O409*Assumptions!X$21","v":5831368.5682963422},{"$f":"$O409*Assumptions!Y$21","v":5831368.5682963422},{"$f":"$O409*Assumptions!Z$21","v":5831368.5682963422},{"$f":"$O409*Assumptions!AA$21","v":2914704.2222039197},{"$f":"$O409*Assumptions!AB$21","v":0},{"$f":"$O409*Assumptions!AC$21","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E430*Federal_Tax_Rate","v":9220232.4044039845},{"$f":"F430*Federal_Tax_Rate","v":14752371.847046375},{"$f":"G430*Federal_Tax_Rate","v":8851423.1082278248},5310853.8649366945,5310853.8649366945,2655426.9324683473,0,0,0,{"$f":"N430*Federal_Tax_Rate","v":0},{"$f":"O430*Federal_Tax_Rate","v":1960163.0909807419},{"$f":"P430*Federal_Tax_Rate","v":3360240.3820606451},2400191.3027107748,1714422.3590791246,1224587.3993422319,1224587.3993422319,1224587.3993422319,612087.88666282315,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E431:N431)","v":37403061.780716673},{"$f":"D432/D436","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E413:X413)","v":49438579.734719433},{"$f":"D433/D436","v":0.19142221357527422}]
[null,{"$f":"Assumptions!F21","v":0.73499999999999999},"Debt",{"$f":"(D436-D432-D433)*$B434","v":125999707.69447182},{"$f":"D434/D436","v":0.48786075745163565}]
[null,{"$f":"1-B434","v":0.26500000000000001},"Equity",{"$f":"(D436-D432-D433)*$B435","v":45428466.039503448},{"$f":"D435/D436","v":0.17589537513562375}]
[null,null,"Total",{"$f":"-D416","v":258269815.24941134}]
[null,null,"Check",{"$f":"SUM(D432:D435)-D436","v":0}]
[]
[]
[null,null,"100 MW/200 MWh Lithium-ion w/Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$22:$BX$22,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking_PTC","v":33.506432662021012},{"$f":"E442","v":33.506432662021012},{"$f":"F442","v":33.506432662021012},33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,{"$f":"V442","v":33.506432662021012},33.506432662021012]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH(_xlfn.CONCAT($C440,$C$1),'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":9.4554771544356431},{"$f":"E443","v":9.4554771544356431},9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431,9.4554771544356431]
[null,null,"Revenue",null,{"$f":"E442*E441+E443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"F442*F441+F443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"G442*G441+G443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"H442*H441+H443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"I442*I441+I443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"J442*J441+J443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"K442*K441+K443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"L442*L441+L443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"M442*M441+M443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"N442*N441+N443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"O442*O441+O443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"P442*P441+P443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"Q442*Q441+Q443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"R442*R441+R443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"S442*S441+S443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"T442*T441+T443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"U442*U441+U443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"V442*V441+V443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"W442*W441+W443*12*'Resource Options'!$E$22*1000","v":19411406.584042154},{"$f":"X442*X441+X443*12*'Resource Options'!$E$22*1000","v":19411406.584042154}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1723726.7416158107},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1704800.4437326235},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1684332.5258290214},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1661718.6294805943},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1637452.1373468188},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1611468.5429029772},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1636025.2070605527},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1660911.0675082516},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1686128.8737726239},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1711681.3404396807},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1737571.1443041258},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1763800.9214110894},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1790373.2639870059},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1817290.7172561865},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1844555.7761395318},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1872170.8818317321},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1900138.4182532136},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1928460.7083729524},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1957140.0103982044},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$193:$BX$193,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1986178.5138270629}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1594446.4976514066},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1581903.1220988305},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1571330.3274178444},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545729.7858896446},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545341.6509175405},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1533891.0501657855},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1548981.0560302211},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1563032.0810173675},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1576951.6442728331},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1590727.1607843265},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1604345.5554264945},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1617793.2474870987},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1631056.134749542},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1644119.5771197535},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1656968.3797850355},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1669586.7758922596},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1681958.4087323863},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1694066.3134179469},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1705892.8980398488},{"$f":"'Resource Options'!$E$22*INDEX('DATA (Nominal)'!$B$194:$BX$194,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1717419.9242894202}]
[null,null,"Solar Variable O&M",null,{"$f":"E441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X441*INDEX('DATA (Nominal)'!$B$117:$BX$117,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E441*E442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"F441*F442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"G441*G442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"H441*H442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"I441*I442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"J441*J442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"K441*K442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"L441*L442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"M441*M442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"N441*N442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"O441*O442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"P441*P442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"Q441*Q442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"R441*R442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"S441*S442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"T441*T442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"U441*U442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"V441*V442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"W441*W442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"X441*X442*INDEX('DATA (Nominal)'!$B$337:$BX$337,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298}]
[null,null,"Property Tax",null,{"$f":"D472*Property_Tax_Rate","v":2042109.3486884851},{"$f":"E472*Property_Tax_Rate","v":1928323.9960351223},1820878.7086122355,1719420.221028548,1623614.9516708094,1533147.905933134,1447721.6405578719,1367055.2856829099,1290883.621380029,{"$f":"M472*Property_Tax_Rate","v":1218956.2056480993},{"$f":"N472*Property_Tax_Rate","v":1151036.5509940761},{"$f":"O472*Property_Tax_Rate","v":1524250.0583276618},1403037.6126613372,1291464.3052086807,1188763.605891106,1094229.9411541848,1007213.8465416398,927117.50474963326,853390.63850692532,785526.73006419768]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E446:E450)","v":5382460.8814521804},{"$f":"SUM(F446:F450)","v":5237205.8553630542},{"$f":"SUM(G446:G450)","v":5098719.8553555794},4949046.929895265,4828587.0334316473,4700685.7924983753,4654906.197145124,4613176.7277050074,4576142.4329219647,4543543.0003685849,{"$f":"SUM(O446:O450)","v":4515131.5442211749},{"$f":"SUM(P446:P450)","v":4928022.5207223278},4846645.3048943635,4775052.8930810988,4712466.0553121511,4658165.8923746552,4611488.9670237182,4571822.8200370111,4538601.840441457,4511303.4616771592]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$75:$BX$75,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$22)*0.5*'Resource Options'!$D$22/1000","v":42328050.418400481}]
[]
[null,null,"EBITDA",null,{"$f":"E444-E451","v":14028945.702589974},{"$f":"F444-F451","v":14174200.7286791},14312686.728686575,14462359.654146889,14582819.550610507,14710720.791543778,14756500.386897031,14798229.856337147,14835264.15112019,14867863.58367357,{"$f":"O444-O451","v":14896275.03982098},{"$f":"P444-P451","v":14483384.063319826},14564761.279147791,14636353.690961055,14698940.528730003,14753240.691667499,14799917.617018435,14839583.764005143,14872804.743600696,14900103.122364994]
[null,null,"Before Tax Earnings",null,{"$f":"E454-E473-E462","v":-25748050.048374623},{"$f":"F454-F473-F462","v":-46287160.365601808},-23777391.38782553,-10135273.040566612,-9844371.9928970095,461512.03373739589,10695164.262590511,10937032.783779323,11185213.778157242,{"$f":"N454-N473-N462","v":11440572.978783216},{"$f":"O454-O473-O462","v":3892354.2855314054},{"$f":"P454-P473-P462","v":-461800.53150714748},{"$f":"Q454-Q473-Q462","v":2979944.7695810753},5587694.6306524351,7605127.4396187738,8127567.5752360914,8668132.1717642378,11118373.982520301,13589558.616492717,{"$f":"X454-X473-X462","v":14196800.333355691}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$310:$BX$310,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E441","v":6756044.9450969258},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$310:$BX$310,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F441","v":6906929.9488707576},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$310:$BX$310,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G441","v":7061184.7177288709},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$310:$BX$310,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H441","v":7216530.7815189073},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$310:$BX$310,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I441","v":7375294.4587123217},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$310:$BX$310,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J441","v":7537550.9368039938},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$310:$BX$310,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K441","v":7703377.0574136805},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$310:$BX$310,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L441","v":7872851.3526767828},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$310:$BX$310,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M441","v":8046054.0824356731},{"$f":"INDEX('DATA (Nominal)'!$B$263:$BX$263,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$310:$BX$310,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N441","v":8223067.2722492572}]
[null,null,"Federal Tax",null,{"$f":"E455*Federal_Tax_Rate-E456","v":-12163135.455255598},{"$f":"F455*Federal_Tax_Rate-F456","v":-16627233.625647137},{"$f":"G455*Federal_Tax_Rate-G456","v":-12054436.909172233},-9344938.1200378947,-9442612.5772206932,-7440633.4097191403,-5457392.5622696728,-5576074.4680831246,-5697159.1890226528,-5820546.9467047825,{"$f":"O455*Federal_Tax_Rate-O456","v":817394.39996159507},{"$f":"P455*Federal_Tax_Rate-P456","v":-96978.111616500973},625788.4016120258,1173415.8724370112,1597076.7623199425,1706789.190799579,1820307.7560704898,2334858.5363292629,2853807.3094634702,2981328.0700046951]
[]
[null,{"$f":"IRR(D459:Y459,0.1)","v":7.5000000053674132E-2},"Free Cash Flow",{"$f":"SUM(D468:D469)","v":-204210934.8688485},{"$f":"E454-E457","v":26192081.157845572},30801434.354326237,26367123.637858808,23807297.774184786,24025432.127831198,22151354.201262917,20213892.949166704,{"$f":"L454-L457","v":20374304.324420273},{"$f":"M454-M457","v":20532423.340142842},20688410.530378353,{"$f":"O454-O457-O452","v":-28249169.778541096},{"$f":"P454-P457","v":14580362.174936328},{"$f":"Q454-Q457","v":13938972.877535764},13462937.818524044,13101863.76641006,13046451.50086792,12979609.860947946,12504725.227675881,12018997.434137225,11918775.0523603,{"$f":"D459*-0.3","v":61263280.460654549}]
[null,{"$f":"IRR(D460:Y460,0.1)","v":0.11906355169765348},"ROE",{"$f":"-D478","v":-33177520.300902732},{"$f":"E459-E462-E465-E474-E456","v":4445477.8636479126},4529747.8314640112,4606993.7860219227,4691308.7224879367,4750679.3989409348,4813960.1422285317,4810287.9174701851,4801224.9974606521,4786141.2834243309,{"$f":"N459-N462-N465-N474-N456","v":4765115.2838462554},{"$f":"O459-O462-O465-O474-O456+O452","v":981343.27430228889},{"$f":"P459-P462-P465-P474-P456","v":575802.41379358713},{"$f":"Q459-Q462-Q465-Q474-Q456","v":556368.79082587431},{"$f":"R459-R462-R465-R474-R456","v":524600.48339560209},480859.82526836672,425447.55972622649,358605.91980625258,280521.36237644305,191326.97796240263,91104.596185479313,{"$f":"Y459","v":61263280.460654549}]
[]
[null,null,"Interest",null,{"$f":"D466*Debt_Rate","v":5061136.8232603502},4915986.8099541133,4762853.545916033,4601297.9523558589,4430856.8011498749,4251041.3866275614,4061336.1243065209,3861197.0725578237,3650050.3729629479,3427290.6048903535,4956935.471516883,4579045.0473606959,4180370.6498759189,3759769.1605294799,3316034.5892689861,2847894.6165891648,2354006.9454119536,1832955.4523199955,1283246.1271079802,{"$f":"W466*Debt_Rate","v":703302.78900930379}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D477)","v":7700227.9742828393},7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393,7700227.9742828393]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O452)*$B477","v":4127442.4818919827},4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827,4127442.4818919827]
[null,null,"Sinking Fund",null,{"$f":"E464+E463-E462","v":2639091.1510224892},{"$f":"F464+F463-F462","v":2784241.164328726},2937374.4283668064,3098930.0219269805,3269371.1731329644,3449186.5876552779,3638891.8499763184,3839030.9017250156,{"$f":"M464+M463-M462","v":4050177.6013198914},{"$f":"N464+N463-N462","v":4272937.3693924863},{"$f":"O464+O463-O462","v":6870734.9846579395},{"$f":"P464+P463-P462","v":7248625.4088141266},{"$f":"Q464+Q463-Q462","v":7647299.8062989041},8067901.2956453431,8511635.8669058364,8979775.8395856582,9473663.5107628684,9994715.0038548261,10544424.329066843,11124367.667165518]
[null,null,"Mortgage Balance",{"$f":"D477","v":92020669.513824552},{"$f":"D466-E465+(F452*$B$76)","v":89381578.362802058},{"$f":"E466-F465+(G452*$B$76)","v":86597337.198473334},83659962.770106524,80561032.74817954,77291661.575046569,73842474.987391293,70203583.137414977,66364552.23568996,{"$f":"L466-M465+(N452*$B$76)","v":62314374.634370066},{"$f":"M466-N465+(O452*$B$76)","v":90126099.482125148},{"$f":"N466-O465+(P452*$B$76)","v":83255364.497467205},76006739.088653073,68359439.282354176,60291537.986708835,51779902.119802997,42800126.280217335,33326462.769454464,23331747.765599638,12787323.436532795,1662955.7693672776]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$74:$BX$74,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$22)*'Resource Options'!$E$22/1000","v":-120077175.13890114},{"$f":"-$D468/20","v":6003858.7569450568},6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$75:$BX$75,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$22)*'Resource Options'!$D$22/1000","v":-84133759.729947343},{"$f":"-$D469/10","v":8413375.9729947336},8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,8413375.9729947336,{"$f":"$O452/10","v":4232805.0418400485},4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485,4232805.0418400485]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E468:E469)","v":14417234.72993979},{"$f":"SUM($E468:F469)","v":28834469.459879581},{"$f":"SUM($E468:G469)","v":43251704.189819366},{"$f":"SUM($E468:H469)","v":57668938.919759154},{"$f":"SUM($E468:I469)","v":72086173.649698943},{"$f":"SUM($E468:J469)","v":86503408.379638731},{"$f":"SUM($E468:K469)","v":100920643.10957852},{"$f":"SUM($E468:L469)","v":115337877.83951831},{"$f":"SUM($E468:M469)","v":129755112.5694581},{"$f":"SUM($E468:N469)","v":144172347.29939792},{"$f":"SUM($E468:O469)","v":154409011.09818301},{"$f":"SUM($E468:P469)","v":164645674.89696813},{"$f":"SUM($E468:Q469)","v":174882338.69575325},{"$f":"SUM($E468:R469)","v":185119002.49453837},{"$f":"SUM($E468:S469)","v":195355666.29332346},{"$f":"SUM($E468:T469)","v":205592330.09210858},{"$f":"SUM($E468:U469)","v":215828993.8908937},{"$f":"SUM($E468:V469)","v":226065657.68967882},{"$f":"SUM($E468:W469)","v":236302321.48846394},{"$f":"SUM($E468:X469)","v":246538985.28724906}]
[null,null,"End Year Book Value",null,{"$f":"-$D459-E470","v":189793700.13890871},{"$f":"-$D459-F470","v":175376465.40896893},160959230.67902914,{"$f":"-$D459-H470","v":146541995.94908935},{"$f":"-$D459-I470","v":132124761.21914956},117707526.48920977,103290291.75926998,88873057.029330194,{"$f":"-$D459-M470","v":74455822.299390405},{"$f":"-$D459-N470","v":60038587.569450587},{"$f":"-$D459-O470+$O452","v":92129974.189065978},{"$f":"-$D459-P470+$O452","v":81893310.390280858},71656646.591495737,61419982.792710617,51183318.993925527,40946655.195140406,30709991.396355286,20473327.597570166,10236663.798785046,-7.4505805969238281E-8]
[null,null,"Prop. Tax Value",{"$f":"-D459","v":204210934.8688485},{"$f":"D472/(($D472/$Y472)^(1/21))","v":192832399.60351223},{"$f":"E472/(($D472/$Y472)^(1/21))","v":182087870.86122355},171942022.10285479,162361495.16708094,153314790.5933134,144772164.05578718,{"$f":"J472/(($D472/$Y472)^(1/21))","v":136705528.56829098},{"$f":"K472/(($D472/$Y472)^(1/21))","v":129088362.1380029},121895620.56480993,{"$f":"M472/(($D472/$Y472)^(1/21))","v":115103655.09940761},{"$f":"(N472+O452)/(($D472/($Y472+O452))^(1/21))","v":152425005.83276618},{"$f":"O472/(($O472/$Y472)^(1/11))","v":140303761.26613373},{"$f":"P472/(($O472/$Y472)^(1/11))","v":129146430.52086806},{"$f":"Q472/(($O472/$Y472)^(1/11))","v":118876360.5891106},109422994.11541848,100721384.65416397,92711750.474963322,85339063.850692526,78552673.006419763,72305954.131970882,{"$f":"Y459","v":61263280.460654549}]
[null,null,"Tax Dep",null,{"$f":"-$D459*Assumptions!J$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":34715858.927704245},{"$f":"-$D459*Assumptions!K$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55545374.284326792},{"$f":"-$D459*Assumptions!L$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33327224.570596073},{"$f":"-$D459*Assumptions!M$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19996334.742357641},{"$f":"-$D459*Assumptions!N$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19996334.742357641},{"$f":"-$D459*Assumptions!O$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9998167.3711788207},{"$f":"-$D459*Assumptions!P$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D459*Assumptions!Q$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D459*Assumptions!R$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D459*Assumptions!S$22*INDEX('DATA (Nominal)'!$B$352:$BX$352,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O452*Assumptions!T$22","v":6046985.2827726919},{"$f":"$O452*Assumptions!U$22","v":10366139.547466278},{"$f":"$O452*Assumptions!V$22","v":7404445.8596907966},{"$f":"$O452*Assumptions!W$22","v":5288889.89977914},{"$f":"$O452*Assumptions!X$22","v":3777778.4998422428},{"$f":"$O452*Assumptions!Y$22","v":3777778.4998422428},{"$f":"$O452*Assumptions!Z$22","v":3777778.4998422428},{"$f":"$O452*Assumptions!AA$22","v":1888254.3291648454},{"$f":"$O452*Assumptions!AB$22","v":0},{"$f":"$O452*Assumptions!AC$22","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E473*Federal_Tax_Rate","v":7290330.374817891},{"$f":"F473*Federal_Tax_Rate","v":11664528.599708626},{"$f":"G473*Federal_Tax_Rate","v":6998717.1598251751},4199230.2958951043,4199230.2958951043,2099615.1479475521,0,0,0,{"$f":"N473*Federal_Tax_Rate","v":0},{"$f":"O473*Federal_Tax_Rate","v":1269866.9093822653},{"$f":"P473*Federal_Tax_Rate","v":2176889.3049679184},1554933.6305350673,1110666.8789536194,793333.48496687098,793333.48496687098,793333.48496687098,396533.40912461752,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E474:N474)","v":29574165.319401789},{"$f":"D475/D479","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E456:X456)","v":49438579.734719433},{"$f":"D476/D479","v":0.24209565352840012}]
[null,{"$f":"Assumptions!F22","v":0.73499999999999999},"Debt",{"$f":"(D479-D475-D476)*$B477","v":92020669.513824552},{"$f":"D477/D479","v":0.45061577908608808}]
[null,{"$f":"1-B477","v":0.26500000000000001},"Equity",{"$f":"(D479-D475-D476)*$B478","v":33177520.300902732},{"$f":"D478/D479","v":0.16246691354804535}]
[null,null,"Total",{"$f":"-D459","v":204210934.8688485}]
[null,null,"Check",{"$f":"SUM(D475:D478)-D479","v":0}]
[]
[]
[null,null,"50 MW/200 MWh Lithium-ion w/Solar"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$23:$BX$23,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*8760","v":240695.09517976042}]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking_PTC","v":33.506432662021012},{"$f":"E485","v":33.506432662021012},{"$f":"F485","v":33.506432662021012},33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,33.506432662021012,{"$f":"V485","v":33.506432662021012},33.506432662021012]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$75:$106,MATCH(_xlfn.CONCAT($C483,$C$1),'PPA Summary'!$D$75:$D$106,0),MATCH($B$1,'PPA Summary'!$74:$74,0))","v":5.213547755375461},{"$f":"E486","v":5.213547755375461},5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461,5.213547755375461]
[null,null,"Revenue",null,{"$f":"E485*E484+E486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"F485*F484+F486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"G485*G484+G486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"H485*H484+H486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"I485*I484+I486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"J485*J484+J486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"K485*K484+K486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"L485*L484+L486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"M485*M484+M486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"N485*N484+N486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"O485*O484+O486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"P485*P484+P486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"Q485*Q484+Q486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"R485*R484+R486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"S485*S484+S486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"T485*T484+T486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"U485*U484+U486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"V485*V484+V486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"W485*W484+W486*12*'Resource Options'!$E$23*1000","v":14321091.305169934},{"$f":"X485*X484+X486*12*'Resource Options'!$E$23*1000","v":14321091.305169934}]
[]
[null,null,"Solar Fixed O&M",null,{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1723726.7416158107},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1704800.4437326235},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1684332.5258290214},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1661718.6294805943},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1637452.1373468188},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1611468.5429029772},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1636025.2070605527},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1660911.0675082516},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1686128.8737726239},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1711681.3404396807},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1737571.1443041258},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1763800.9214110894},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1790373.2639870059},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1817290.7172561865},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1844555.7761395318},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1872170.8818317321},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1900138.4182532136},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1928460.7083729524},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1957140.0103982044},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$195:$BX$195,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1986178.5138270629}]
[null,null,"Storage Fixed O&M",null,{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1594446.4976514066},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1581903.1220988305},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1571330.3274178444},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545729.7858896446},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1545341.6509175405},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1533891.0501657855},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1548981.0560302211},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1563032.0810173675},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1576951.6442728331},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1590727.1607843265},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1604345.5554264945},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1617793.2474870987},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1631056.134749542},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1644119.5771197535},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1656968.3797850355},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1669586.7758922596},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1681958.4087323863},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1694066.3134179469},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1705892.8980398488},{"$f":"'Resource Options'!$E$23*INDEX('DATA (Nominal)'!$B$196:$BX$196,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000*0.8","v":1717419.9242894202}]
[null,null,"Solar Variable O&M",null,{"$f":"E484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X484*INDEX('DATA (Nominal)'!$B$118:$BX$118,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"B&O Tax",null,{"$f":"E484*E485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"F484*F485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"G484*G485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"H484*H485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"I484*I485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"J484*J485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"K484*K485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"L484*L485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"M484*M485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"N484*N485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"O484*O485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"P484*P485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"Q484*Q485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"R484*R485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"S484*S485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"T484*T485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"U484*U485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"V484*V485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"W484*W485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298},{"$f":"X484*X485*INDEX('DATA (Nominal)'!$B$338:$BX$338,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22178.293496478298}]
[null,null,"Property Tax",null,{"$f":"D515*Property_Tax_Rate","v":1621440.5500387482},{"$f":"E515*Property_Tax_Rate","v":1531094.6609162525},1445782.8013677299,1365224.477681759,1289154.8251218761,1217323.737087592,1149495.0427981408,1085445.730795294,1024965.2157122253,{"$f":"M515*Property_Tax_Rate","v":967854.64589766227},{"$f":"N515*Property_Tax_Rate","v":913926.24961888848},{"$f":"O515*Property_Tax_Rate","v":1081290.9341479181},1005551.5846486904,935117.42072108365,869616.8390421829,808704.2653558678,752058.33125898079,699380.17869505868,650391.8832103106,604834.9876531082]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E489:E493)","v":4961792.0828024438},{"$f":"SUM(F489:F493)","v":4839976.5202441849},{"$f":"SUM(G489:G493)","v":4723623.948111074},4594851.1865484761,4494126.9068827135,4384861.6236528326,4356679.5993853929,4331567.1728173913,4310224.0272541605,4292441.4406181481,{"$f":"SUM(O489:O493)","v":4278021.242845987},{"$f":"SUM(P489:P493)","v":4485063.3965425845},4449159.2768817162,4418706.0085935025,4393319.2884632284,4372640.2165763378,4356333.4517410593,4344085.4939824361,4335603.085144842,4330611.7192660701]
[null,null,"     Storage Reinvestment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('DATA (Nominal)'!$B$77:$BX$77,1,MATCH($O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$23)*0.5*'Resource Options'!$D$23/1000","v":21164025.209200241}]
[]
[null,null,"EBITDA",null,{"$f":"E487-E494","v":9359299.2223674916},{"$f":"F487-F494","v":9481114.7849257495},9597467.3570588604,9726240.1186214574,9826964.3982872218,9936229.6815171018,9964411.7057845406,9989524.1323525421,10010867.277915774,10028649.864551786,{"$f":"O487-O494","v":10043070.062323947},{"$f":"P487-P494","v":9836027.9086273499},9871932.0282882191,9902385.2965764329,9927772.0167067051,9948451.0885935966,9964757.8534288742,9977005.8111874983,9985488.2200250924,9990479.5859038644]
[null,null,"Before Tax Earnings",null,{"$f":"E497-E516-E505","v":-21812050.320486493},{"$f":"F497-F516-F505","v":-38125486.034481637},-20258728.615723811,-9430058.0398839656,-9207867.4918945618,-1031882.3625935293,7070067.5879645403,7237810.732465012,7409629.2854469996,{"$f":"N497-N516-N505","v":7586163.4269098006},{"$f":"O497-O516-O505","v":3862245.662666318},{"$f":"P497-P516-P505","v":1737297.4425826077},{"$f":"Q497-Q516-Q505","v":3509011.3807186787},4866228.5671524927,5930951.1520414222,6251018.2977819853,6583179.4805328855,7873415.9345311914,9177579.3714517448,{"$f":"X497-X516-X505","v":9553460.0633235816}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$311:$BX$311,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E484","v":6756044.9450969258},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$311:$BX$311,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F484","v":6906929.9488707576},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$311:$BX$311,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G484","v":7061184.7177288709},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$311:$BX$311,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H484","v":7216530.7815189073},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$311:$BX$311,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I484","v":7375294.4587123217},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$311:$BX$311,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J484","v":7537550.9368039938},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$311:$BX$311,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K484","v":7703377.0574136805},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$311:$BX$311,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L484","v":7872851.3526767828},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$311:$BX$311,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M484","v":8046054.0824356731},{"$f":"INDEX('DATA (Nominal)'!$B$264:$BX$264,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$311:$BX$311,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N484","v":8223067.2722492572}]
[null,null,"Federal Tax",null,{"$f":"E498*Federal_Tax_Rate-E499","v":-11336575.512399089},{"$f":"F498*Federal_Tax_Rate-F499","v":-14913282.016111901},{"$f":"G498*Federal_Tax_Rate-G499","v":-11315517.727030871},-9196842.9698945396,-9308946.6320101805,-7754246.2329486348,-6218662.8639411274,-6352911.0988591304,-6490031.9324918035,-6629972.9525981992,{"$f":"O498*Federal_Tax_Rate-O499","v":811071.58915992675},{"$f":"P498*Federal_Tax_Rate-P499","v":364832.46294234763},736892.38995092246,1021907.9991020234,1245499.7419286987,1312713.8425342168,1382467.6909119058,1653417.3462515501,1927291.6680048662,2006226.6132979521]
[]
[null,{"$f":"IRR(D502:Y502,0.1)","v":7.4999994588538232E-2},"Free Cash Flow",{"$f":"SUM(D511:D512)","v":-162144055.00387481},{"$f":"E497-E500","v":20695874.73476658},24394396.801037651,20912985.084089734,18923083.088515997,19135911.030297402,17690475.914465737,16183074.569725668,{"$f":"L497-L500","v":16342435.231211673},{"$f":"M497-M500","v":16500899.210407577},16658622.817149986,{"$f":"O497-O500-O495","v":-11932026.736036221},{"$f":"P497-P500","v":9471195.445685003},{"$f":"Q497-Q500","v":9135039.6383372974},8880477.2974744104,8682272.2747780066,8635737.2460593805,8582290.1625169683,8323588.4649359481,8058196.5520202257,7984252.972605912,{"$f":"D502*-0.3","v":48643216.50116244}]
[null,{"$f":"IRR(D503:Y503,0.1)","v":0.11105884713830094},"ROE",{"$f":"-D521","v":-23644228.841848996},{"$f":"E502-E505-E508-E517-E499","v":2663657.127620955},2738168.5319351945,2807169.4148576977,2884721.7767310431,2938786.0413190341,2998194.7633235352,2992067.6139016189,2981953.980124522,2967215.2295615356,{"$f":"N502-N505-N508-N517-N499","v":2947925.6464903597},{"$f":"O502-O505-O508-O517-O499+O495","v":1045713.8791165277},{"$f":"P502-P505-P508-P517-P499","v":831399.6538446839},{"$f":"Q502-Q505-Q508-Q517-Q499","v":806221.68371340388},{"$f":"R502-R505-R508-R517-R499","v":773792.71864124085},734254.39293821133,687719.3642195852,634272.28067717305,573970.6210172805,506845.41266386583,432901.83324955218,{"$f":"Y502","v":48643216.50116244}]
[]
[null,null,"Interest",null,{"$f":"D509*Debt_Rate","v":3606860.1921952665},3503417.8583534355,3394286.1961503043,3279152.2925260006,3157686.0242023608,3029539.1111209202,2894344.1178200003,2751713.3998875301,2601237.9924687739,2442486.4376419857,3157331.7582712825,2915660.6923116031,2660697.7177241421,2391711.7795343702,2107931.6147441608,1808543.5408904897,1492689.1229748668,1159462.7120738844,807908.84857334837,{"$f":"W509*Debt_Rate","v":437019.52258028276}]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D520)","v":5487629.8984103687},5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687,5487629.8984103687]
[null,null,"Storage Refresh Mortgage Payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(Debt_Rate,10,$O495)*$B520","v":2063721.2409459914},2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914,2063721.2409459914]
[null,null,"Sinking Fund",null,{"$f":"E507+E506-E505","v":1880769.7062151022},{"$f":"F507+F506-F505","v":1984212.0400569332},2093343.7022600644,2208477.6058843681,2329943.8742080079,2458090.7872894485,2593285.7805903684,2735916.4985228386,{"$f":"M507+M506-M505","v":2886391.9059415949},{"$f":"N507+N506-N505","v":3045143.460768383},{"$f":"O507+O506-O505","v":4394019.3810850773},{"$f":"P507+P506-P505","v":4635690.4470447563},{"$f":"Q507+Q506-Q505","v":4890653.4216322172},5159639.3598219901,5443419.5246121995,5742807.5984658701,6058662.0163814928,6391888.4272824749,6743442.2907830114,7114331.6167760771]
[null,null,"Mortgage Balance",{"$f":"D520","v":65579276.221732117},{"$f":"D509-E508+(F495*$B$76)","v":63698506.515517011},{"$f":"E509-F508+(G495*$B$76)","v":61714294.475460075},59620950.773200013,57412473.167315647,55082529.293107636,52624438.505818188,50031152.725227818,47295236.226704977,{"$f":"L509-M508+(N495*$B$76)","v":44408844.320763379},{"$f":"M509-N508+(O495*$B$76)","v":57406031.968568772},{"$f":"N509-O508+(P495*$B$76)","v":53012012.587483697},48376322.140438944,43485668.718806729,38326029.358984739,32882609.834372539,27139802.235906668,21081140.219525173,14689251.792242698,7945809.501459687,831477.88468360994]
[]
[null,null,"Solar Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$76:$BX$76,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$23)*'Resource Options'!$E$23/1000","v":-120077175.13890114},{"$f":"-$D511/20","v":6003858.7569450568},6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568,6003858.7569450568]
[null,null,"Storage Depr",{"$f":"-INDEX('DATA (Nominal)'!$B$77:$BX$77,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$D$23)*'Resource Options'!$D$23/1000","v":-42066879.864973672},{"$f":"-$D512/10","v":4206687.9864973668},4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,4206687.9864973668,{"$f":"$O495/10","v":2116402.5209200243},2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243,2116402.5209200243]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E511:E512)","v":10210546.743442424},{"$f":"SUM($E511:F512)","v":20421093.486884847},{"$f":"SUM($E511:G512)","v":30631640.230327263},{"$f":"SUM($E511:H512)","v":40842186.973769687},{"$f":"SUM($E511:I512)","v":51052733.717212111},{"$f":"SUM($E511:J512)","v":61263280.460654534},{"$f":"SUM($E511:K512)","v":71473827.204096973},{"$f":"SUM($E511:L512)","v":81684373.947539404},{"$f":"SUM($E511:M512)","v":91894920.69098185},{"$f":"SUM($E511:N512)","v":102105467.4344243},{"$f":"SUM($E511:O512)","v":110225728.71228938},{"$f":"SUM($E511:P512)","v":118345989.99015446},{"$f":"SUM($E511:Q512)","v":126466251.26801954},{"$f":"SUM($E511:R512)","v":134586512.54588464},{"$f":"SUM($E511:S512)","v":142706773.82374978},{"$f":"SUM($E511:T512)","v":150827035.10161486},{"$f":"SUM($E511:U512)","v":158947296.37947997},{"$f":"SUM($E511:V512)","v":167067557.65734506},{"$f":"SUM($E511:W512)","v":175187818.93521017},{"$f":"SUM($E511:X512)","v":183308080.21307525}]
[null,null,"End Year Book Value",null,{"$f":"-$D502-E513","v":151933508.26043239},{"$f":"-$D502-F513","v":141722961.51698995},131512414.77354755,{"$f":"-$D502-H513","v":121301868.03010511},{"$f":"-$D502-I513","v":111091321.2866627},100880774.54322028,90670227.799777836,80459681.056335405,{"$f":"-$D502-M513","v":70249134.312892959},{"$f":"-$D502-N513","v":60038587.569450513},{"$f":"-$D502-O513+$O495","v":73082351.500785679},{"$f":"-$D502-P513+$O495","v":64962090.222920589},56841828.945055507,48721567.66719041,40601306.389325269,32481045.111460187,24360783.833595075,16240522.555729993,8120261.2778648809,-2.0116567611694336E-7]
[null,null,"Prop. Tax Value",{"$f":"-D502","v":162144055.00387481},{"$f":"D515/(($D515/$Y515)^(1/21))","v":153109466.09162524},{"$f":"E515/(($D515/$Y515)^(1/21))","v":144578280.13677299},136522447.7681759,128915482.5121876,121732373.70875919,114949504.27981408,{"$f":"J515/(($D515/$Y515)^(1/21))","v":108544573.0795294},{"$f":"K515/(($D515/$Y515)^(1/21))","v":102496521.57122253},96785464.589766219,{"$f":"M515/(($D515/$Y515)^(1/21))","v":91392624.96188885},{"$f":"(N515+O495)/(($D515/($Y515+O495))^(1/21))","v":108129093.41479181},{"$f":"O515/(($O515/$Y515)^(1/11))","v":100555158.46486904},{"$f":"P515/(($O515/$Y515)^(1/11))","v":93511742.072108358},{"$f":"Q515/(($O515/$Y515)^(1/11))","v":86961683.904218286},80870426.535586774,75205833.125898078,69938017.869505867,65039188.321031064,60483498.765310816,56246913.8580935,{"$f":"Y502","v":48643216.50116244}]
[null,null,"Tax Dep",null,{"$f":"-$D502*Assumptions!J$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27564489.350658718},{"$f":"-$D502*Assumptions!K$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":44103182.961053953},{"$f":"-$D502*Assumptions!L$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26461909.776632369},{"$f":"-$D502*Assumptions!M$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15877145.865979422},{"$f":"-$D502*Assumptions!N$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15877145.865979422},{"$f":"-$D502*Assumptions!O$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7938572.9329897109},{"$f":"-$D502*Assumptions!P$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D502*Assumptions!Q$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D502*Assumptions!R$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"-$D502*Assumptions!S$23*INDEX('DATA (Nominal)'!$B$353:$BX$353,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"$O495*Assumptions!T$23","v":3023492.641386346},{"$f":"$O495*Assumptions!U$23","v":5183069.773733139},{"$f":"$O495*Assumptions!V$23","v":3702222.9298453983},{"$f":"$O495*Assumptions!W$23","v":2644444.94988957},{"$f":"$O495*Assumptions!X$23","v":1888889.2499211214},{"$f":"$O495*Assumptions!Y$23","v":1888889.2499211214},{"$f":"$O495*Assumptions!Z$23","v":1888889.2499211214},{"$f":"$O495*Assumptions!AA$23","v":944127.1645824227},{"$f":"$O495*Assumptions!AB$23","v":0},{"$f":"$O495*Assumptions!AC$23","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E516*Federal_Tax_Rate","v":5788542.7636383306},{"$f":"F516*Federal_Tax_Rate","v":9261668.4218213297},{"$f":"G516*Federal_Tax_Rate","v":5557001.0530927973},3334200.6318556783,3334200.6318556783,1667100.3159278391,0,0,0,{"$f":"N516*Federal_Tax_Rate","v":0},{"$f":"O516*Federal_Tax_Rate","v":634933.45469113265},{"$f":"P516*Federal_Tax_Rate","v":1088444.6524839592},777466.81526753365,555333.4394768097,396666.74248343549,396666.74248343549,396666.74248343549,198266.70456230876,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E517:N517)","v":23481970.205574282},{"$f":"D518/D522","v":0.14482165383746648}]
[null,null,"PTC Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E499:X499)","v":49438579.734719433},{"$f":"D519/D522","v":0.30490528766865971}]
[null,{"$f":"Assumptions!F23","v":0.73499999999999999},"Debt",{"$f":"(D522-D518-D519)*$B520","v":65579276.221732117},{"$f":"D520/D522","v":0.40445069799299732}]
[null,{"$f":"1-B520","v":0.26500000000000001},"Equity",{"$f":"(D522-D518-D519)*$B521","v":23644228.841848996},{"$f":"D521/D522","v":0.1458223605008766}]
[null,null,"Total",{"$f":"-D502","v":162144055.00387481}]
[null,null,"Check",{"$f":"SUM(D518:D521)-D522","v":0}]

{"sheet":"Wind PPA","index":9,"n_rows":150,"n_cols":25,"rows_kept":150,"cut":false,"hidden":false,"merged":[[4,2,4,6],[41,2,41,6],[78,2,78,6],[115,2,115,6],[0,0,1,0],[0,1,1,1]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,{"$f":"X1+1","v":2045}]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[]
[]
[null,null,"NW Wind On System (Share)"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$24:$BX$24,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*8760","v":282072},{"$f":"E6","v":282072},{"$f":"F6","v":282072},282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C5,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":42.351248474471163},{"$f":"E7","v":42.351248474471163},42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163,42.351248474471163]
[null,null,"Revenue",null,{"$f":"E6*E7","v":11946101.359691029},{"$f":"F6*F7","v":11946101.359691029},{"$f":"G6*G7","v":11946101.359691029},{"$f":"H6*H7","v":11946101.359691029},{"$f":"I6*I7","v":11946101.359691029},{"$f":"J6*J7","v":11946101.359691029},{"$f":"K6*K7","v":11946101.359691029},{"$f":"L6*L7","v":11946101.359691029},{"$f":"M6*M7","v":11946101.359691029},{"$f":"N6*N7","v":11946101.359691029},{"$f":"O6*O7","v":11946101.359691029},{"$f":"P6*P7","v":11946101.359691029},{"$f":"Q6*Q7","v":11946101.359691029},{"$f":"R6*R7","v":11946101.359691029},{"$f":"S6*S7","v":11946101.359691029},{"$f":"T6*T7","v":11946101.359691029},{"$f":"U6*U7","v":11946101.359691029},{"$f":"V6*V7","v":11946101.359691029},{"$f":"W6*W7","v":11946101.359691029},{"$f":"X6*X7","v":11946101.359691029}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":4860193.7088262504},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":4919626.6523379087},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":4979290.1107087629},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5037521.7091353061},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5095905.5214790348},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5154420.0610586656},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5228308.6726339413},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5302953.6438089777},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5378352.4923181599},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5454502.2605981436},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5531399.4960761629},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5609040.230821087},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5687419.9605386844},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5766533.6228921413},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5846375.5751282498},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":5926939.570989267},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":6008218.7368898056},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":6090205.5473376103},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":6172891.7995764641},{"$f":"INDEX('DATA (Nominal)'!$B$197:$BX$197,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7*1000","v":6256268.5874289135}]
[null,null,"Variable O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*O6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*P6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Q6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*R6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*S6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*T6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*U6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*V6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*W6","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$119:$BX$119,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*X6","v":0}]
[null,null,"Property Tax",null,{"$f":"D31*Property_Tax_Rate","v":1459900.4893520151},{"$f":"E31*Property_Tax_Rate","v":1378555.5348683477},1301743.0822012166,1229210.5825251006,1160719.5589138081,1096044.8222610008,1034973.7308892502,977305.4914133217,922850.49855902058,871429.7117670161,822874.06653199974,777023.9185417447,733728.51878846856,692845.51792673988,654240.49824832403,617786.53173516586,583363.76273744798,550859.01390462776,520165.41407380725,491182.04689198482]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E10:E12)","v":6320094.1981782652},{"$f":"SUM(F10:F12)","v":6298182.1872062562},{"$f":"SUM(G10:G12)","v":6281033.1929099793},{"$f":"SUM(H10:H12)","v":6266732.2916604066},{"$f":"SUM(I10:I12)","v":6256625.0803928431},{"$f":"SUM(J10:J12)","v":6250464.8833196666},{"$f":"SUM(K10:K12)","v":6263282.4035231918},{"$f":"SUM(L10:L12)","v":6280259.135222299},{"$f":"SUM(M10:M12)","v":6301202.9908771804},{"$f":"SUM(N10:N12)","v":6325931.9723651595},{"$f":"SUM(O10:O12)","v":6354273.5626081629},{"$f":"SUM(P10:P12)","v":6386064.1493628314},{"$f":"SUM(Q10:Q12)","v":6421148.4793271534},{"$f":"SUM(R10:R12)","v":6459379.1408188809},{"$f":"SUM(S10:S12)","v":6500616.0733765736},{"$f":"SUM(T10:T12)","v":6544726.1027244329},{"$f":"SUM(U10:U12)","v":6591582.499627254},{"$f":"SUM(V10:V12)","v":6641064.5612422377},{"$f":"SUM(W10:W12)","v":6693057.2136502713},{"$f":"SUM(X10:X12)","v":6747450.634320898}]
[]
[null,null,"EBITDA",null,{"$f":"E8-E13","v":5626007.1615127642},{"$f":"F8-F13","v":5647919.1724847732},{"$f":"G8-G13","v":5665068.1667810502},5679369.0680306228,5689476.2792981863,5695636.4763713628,5682818.9561678376,5665842.2244687304,5644898.3688138491,5620169.3873258699,5591827.7970828665,5560037.210328198,5524952.880363876,5486722.2188721485,5445485.2863144558,5401375.2569665965,5354518.8600637754,5305036.7984487917,5253044.1460407581,5198650.7253701314]
[null,null,"Before Tax Earnings",null,{"$f":"E15-E32-E23","v":-28041806.895832788},{"$f":"F15-F32-F23","v":-45410509.765225321},{"$f":"G15-G32-G23","v":-26571393.010811333},{"$f":"H15-H32-H23","v":-15202376.572623707},{"$f":"I15-I32-I23","v":-15041742.194812268},{"$f":"J15-J32-J23","v":-6467749.0183676984},{"$f":"K15-K32-K23","v":2096000.7796388785},{"$f":"L15-L32-L23","v":2255779.2749571055},{"$f":"M15-M32-M23","v":2421312.1838055113},{"$f":"N15-N32-N23","v":2593316.1888685003},{"$f":"O15-O32-O23","v":2772527.8994367686},{"$f":"P15-P32-P23","v":2959706.0450379914},{"$f":"Q15-Q32-Q23","v":3155633.7277091346},{"$f":"R15-R32-R23","v":3361120.7395478231},{"$f":"S15-S32-S23","v":3577005.9523537192},{"$f":"T15-T32-T23","v":3804159.7863644464},{"$f":"U15-U32-U23","v":4043486.7653049333},{"$f":"V15-V32-V23","v":4295928.1652046405},{"$f":"W15-W32-W23","v":4562464.764694605},{"$f":"X15-X32-X23","v":4844119.7047763662}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E6","v":7917448.87169444},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F6","v":8094271.896495617},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G6","v":8275043.9688506853},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H6","v":8457094.9361654017},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I6","v":8643151.0247610398},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J6","v":8833300.347305784},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K6","v":9027632.9549465086},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L6","v":9226240.8799553327},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M6","v":9429218.1793143507},{"$f":"INDEX('DATA (Nominal)'!$B$265:$BX$265,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$293:$BX$293,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N6","v":9636660.9792592674}]
[null,null,"Federal Tax",null,{"$f":"E16*Federal_Tax_Rate-E17","v":-13806228.319819326},-17630478.947192933,-13855036.501121065,-11649594.01641638,-11801916.885671616,-10191527.641163001,-8587472.7912223451,-8752527.2322143409,-8920742.6207151935,-9092064.5795968827,582230.85888172139,621538.2694579782,662683.08281891828,705835.35530504282,751171.24999428098,798873.55513653369,849132.22071403591,902144.91469297442,958117.60058586707,1017265.1380030368]
[]
[null,{"$f":"IRR(D20:Y20,0.1)","v":7.5000001806750705E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$78:$BX$78,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$7/1000*1000000*(1+AFUDC!$C$7)","v":-145990048.9352015},{"$f":"E15-E18","v":19432235.48133209},{"$f":"F15-F18","v":23278398.119677708},19520104.667902116,17328963.084447004,17491393.164969802,15887164.117534364,14270291.747390183,14418369.456683071,14565640.989529043,{"$f":"N15-N18","v":14712233.966922753},5009596.9382011453,4938498.9408702198,4862269.7975449581,4780886.8635671055,4694314.036320175,4602501.701830063,4505386.63934974,4402891.8837558171,4294926.5454548914,4181385.5873670946,{"$f":"D20*-0.3","v":43797014.680560447}]
[null,{"$f":"IRR(D21:Y21,0.1)","v":-3.8464257653583855E-2},"ROE",{"$f":"-E37","v":-39847327.054069281},{"$f":"E20-E17-E23-E25-E33","v":-1417345.0224849349},{"$f":"F20-F17-F23-F25-F33","v":-1426954.6421075733},{"$f":"G20-G17-G23-G25-G33","v":-1441807.6508600153},{"$f":"H20-H17-H23-H25-H33","v":-1460472.6924029132},{"$f":"I20-I17-I23-I25-I33","v":-1484098.7004757533},{"$f":"J20-J17-J23-J25-J33","v":-1512581.4385357387},{"$f":"K20-K17-K23-K25-K33","v":-1557890.7844004473},{"$f":"L20-L17-L23-L25-L33","v":-1608421.0001163827},{"$f":"M20-M17-M23-M25-M33","v":-1664126.7666294286},{"$f":"N20-N17-N23-N25-N33","v":-1724976.5891806362},{"$f":"O20-O17-O23-O25-O33","v":-1790952.6386429761},{"$f":"P20-P17-P23-P25-P33","v":-1862050.6359739015},{"$f":"Q20-Q17-Q23-Q25-Q33","v":-1938279.7792991628},{"$f":"R20-R17-R23-R25-R33","v":-2019662.7132770163},{"$f":"S20-S17-S23-S25-S33","v":-2106235.5405239458},{"$f":"T20-T17-T23-T25-T33","v":-2198047.8750140583},{"$f":"U20-U17-U23-U25-U33","v":-2295162.9374943813},{"$f":"V20-V17-V23-V25-V33","v":-2397657.6930883047},{"$f":"W20-W17-W23-W25-W33","v":-2505623.0313892299},{"$f":"X20-X17-X23-X25-X33","v":-2619163.9894770267},{"$f":"Y20","v":43797014.680560447}]
[]
[null,null,"Interest",null,{"$f":"D26*Debt_Rate","v":4469804.2703052489},4341613.2784456108,4206371.782033693,4063692.0033191191,3913164.8367752442,3754358.6760714557,3586818.1765289591,3410062.9495116249,3223586.1850083377,3026853.1984573696,2819299.8976460979,2600331.1652902067,2369319.1526547414,2125601.4793243255,1868479.3339607366,1597215.4706021503,1311032.0947588419,1009108.6332441516,690579.38134615333,354531.02059376502]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E36)","v":6800549.5768441213},6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213,6800549.5768441213]
[null,null,"Sinking Fund",null,{"$f":"E24-E23","v":2330745.3065388724},{"$f":"F24-F23","v":2458936.2983985106},{"$f":"G24-G23","v":2594177.7948104283},{"$f":"H24-H23","v":2736857.5735250022},{"$f":"I24-I23","v":2887384.7400688771},{"$f":"J24-J23","v":3046190.9007726656},{"$f":"K24-K23","v":3213731.4003151623},{"$f":"L24-L23","v":3390486.6273324965},{"$f":"M24-M23","v":3576963.3918357836},{"$f":"N24-N23","v":3773696.3783867517},{"$f":"O24-O23","v":3981249.6791980234},{"$f":"P24-P23","v":4200218.4115539147},{"$f":"Q24-Q23","v":4431230.4241893794},{"$f":"R24-R23","v":4674948.0975197963},{"$f":"S24-S23","v":4932070.2428833842},{"$f":"T24-T23","v":5203334.1062419713},{"$f":"U24-U23","v":5489517.4820852792},{"$f":"V24-V23","v":5791440.9435999701},{"$f":"W24-W23","v":6109970.1954979682},{"$f":"X24-X23","v":6446018.5562503561}]
[null,null,"Mortgage Balance",{"$f":"E36","v":81269168.551004529},{"$f":"D26-E25","v":78938423.244465649},{"$f":"E26-F25","v":76479486.94606714},{"$f":"F26-G25","v":73885309.15125671},{"$f":"G26-H25","v":71148451.577731714},{"$f":"H26-I25","v":68261066.837662831},{"$f":"I26-J25","v":65214875.936890163},{"$f":"J26-K25","v":62001144.536574997},{"$f":"K26-L25","v":58610657.909242503},{"$f":"L26-M25","v":55033694.517406717},{"$f":"M26-N25","v":51259998.139019966},{"$f":"N26-O25","v":47278748.459821939},{"$f":"O26-P25","v":43078530.048268028},{"$f":"P26-Q25","v":38647299.624078646},{"$f":"Q26-R25","v":33972351.526558846},{"$f":"R26-S25","v":29040281.283675462},{"$f":"S26-T25","v":23836947.177433491},{"$f":"T26-U25","v":18347429.695348211},{"$f":"U26-V25","v":12555988.751748241},{"$f":"V26-W25","v":6446018.5562502733},{"$f":"W26-X25","v":-8.2887709140777588E-8}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D20/20,0)","v":7299502.4467600752},7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752,7299502.4467600752]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E28:E28)","v":7299502.4467600752},{"$f":"SUM($E28:F28)","v":14599004.89352015},{"$f":"SUM($E28:G28)","v":21898507.340280227},{"$f":"SUM($E28:H28)","v":29198009.787040301},{"$f":"SUM($E28:I28)","v":36497512.233800374},{"$f":"SUM($E28:J28)","v":43797014.680560447},{"$f":"SUM($E28:K28)","v":51096517.127320521},{"$f":"SUM($E28:L28)","v":58396019.574080594},{"$f":"SUM($E28:M28)","v":65695522.020840667},{"$f":"SUM($E28:N28)","v":72995024.467600748},{"$f":"SUM($E28:O28)","v":80294526.914360821},{"$f":"SUM($E28:P28)","v":87594029.361120895},{"$f":"SUM($E28:Q28)","v":94893531.807880968},{"$f":"SUM($E28:R28)","v":102193034.25464104},{"$f":"SUM($E28:S28)","v":109492536.70140111},{"$f":"SUM($E28:T28)","v":116792039.14816119},{"$f":"SUM($E28:U28)","v":124091541.59492126},{"$f":"SUM($E28:V28)","v":131391044.04168133},{"$f":"SUM($E28:W28)","v":138690546.48844141},{"$f":"SUM($E28:X28)","v":145990048.9352015}]
[null,null,"End Year Book Value",null,{"$f":"-$D20-E29","v":138690546.48844141},131391044.04168135,124091541.59492126,116792039.1481612,109492536.70140111,102193034.25464106,94893531.807880968,87594029.361120909,80294526.914360821,72995024.467600748,65695522.020840675,58396019.574080601,51096517.127320528,43797014.680560455,36497512.233800381,29198009.787040308,21898507.340280235,14599004.893520162,7299502.4467600882,0]
[null,null,"Prop. Tax Value",{"$f":"-D20","v":145990048.9352015},{"$f":"D31/(($D31/$Y31)^(1/21))","v":137855553.48683476},130174308.22012165,122921058.25251006,116071955.8913808,109604482.22610007,103497373.08892502,97730549.141332164,92285049.855902061,87142971.176701605,82287406.653199971,77702391.854174465,73372851.878846854,69284551.79267399,65424049.824832402,61778653.173516579,58336376.273744792,55085901.390462771,52016541.407380722,49118204.689198479,46381361.901690587,{"$f":"Y20","v":43797014.680560447}]
[null,null,"Tax Dep",null,{"$f":"-$D20*Assumptions!J$7","v":29198009.787040301},{"$f":"-$D20*Assumptions!K$7","v":46716815.659264483},{"$f":"-$D20*Assumptions!L$7","v":28030089.395558689},{"$f":"-$D20*Assumptions!M$7","v":16818053.637335211},{"$f":"-$D20*Assumptions!N$7","v":16818053.637335211},{"$f":"-$D20*Assumptions!O$7","v":8409026.8186676055},{"$f":"-$D20*Assumptions!P$7","v":0},{"$f":"-$D20*Assumptions!Q$7","v":0},{"$f":"-$D20*Assumptions!R$7","v":0},{"$f":"-$D20*Assumptions!S$7","v":0},{"$f":"-$D20*Assumptions!T$7","v":0},{"$f":"-$D20*Assumptions!U$7","v":0},{"$f":"-$D20*Assumptions!V$7","v":0},{"$f":"-$D20*Assumptions!W$7","v":0},{"$f":"-$D20*Assumptions!X$7","v":0},{"$f":"-$D20*Assumptions!Y$7","v":0},{"$f":"-$D20*Assumptions!Z$7","v":0},{"$f":"-$D20*Assumptions!AA$7","v":0},{"$f":"-$D20*Assumptions!AB$7","v":0},{"$f":"-$D20*Assumptions!AC$7","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E32*Federal_Tax_Rate","v":6131582.0552784633},9810531.2884455416,5886318.7730673244,3531791.2638403941,3531791.2638403941,1765895.631920197,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E33:X33)","v":24873553.330127694},{"$f":"E34/E38","v":0.17037841627937231}]
[null,null,"PTC Tax Equity",null,0,{"$f":"E35/E38","v":0}]
[null,{"$f":"Assumptions!F7","v":0.67100000000000004},"Debt",null,{"$f":"(E38-E34-E35)*$B36","v":81269168.551004529},{"$f":"E36/E38","v":0.55667608267654123}]
[null,{"$f":"1-B36","v":0.32899999999999996},"Equity",null,{"$f":"(E38-E34-E35)*$B37","v":39847327.054069281},{"$f":"E37/E38","v":0.27294550104408649}]
[null,null,"Total",null,{"$f":"-D20","v":145990048.9352015}]
[null,null,"Check",null,{"$f":"SUM(E34:E37)-E38","v":0}]
[]
[]
[null,null,"NW Wind Off System"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$25:$BX$25,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*8760","v":282072},{"$f":"E43","v":282072},{"$f":"F43","v":282072},282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072,282072]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C42,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":47.089239270015185},{"$f":"E44","v":47.089239270015185},{"$f":"F44","v":47.089239270015185},47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185,47.089239270015185]
[null,null,"Revenue",null,{"$f":"E43*E44","v":13282555.899371723},{"$f":"F43*F44","v":13282555.899371723},{"$f":"G43*G44","v":13282555.899371723},{"$f":"H43*H44","v":13282555.899371723},{"$f":"I43*I44","v":13282555.899371723},{"$f":"J43*J44","v":13282555.899371723},{"$f":"K43*K44","v":13282555.899371723},{"$f":"L43*L44","v":13282555.899371723},{"$f":"M43*M44","v":13282555.899371723},{"$f":"N43*N44","v":13282555.899371723},{"$f":"O43*O44","v":13282555.899371723},{"$f":"P43*P44","v":13282555.899371723},{"$f":"Q43*Q44","v":13282555.899371723},{"$f":"R43*R44","v":13282555.899371723},{"$f":"S43*S44","v":13282555.899371723},{"$f":"T43*T44","v":13282555.899371723},{"$f":"U43*U44","v":13282555.899371723},{"$f":"V43*V44","v":13282555.899371723},{"$f":"W43*W44","v":13282555.899371723},{"$f":"X43*X44","v":13282555.899371723}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":4741652.3988548797},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":4799635.758378448},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":4857844.0104475738},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":4914655.3259856645},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":4971615.1429063752},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5028702.4985938203},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5100788.948911163},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5173613.3110331492},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5247173.1632372299},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5321465.6200957503},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5396487.3132450366},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5472234.371532768},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5548702.4005255466},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5625886.4613581877},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5703781.0489056101},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5782380.0692578219},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5861676.8164778603},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":5941663.9486220591},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":6022333.4630014291},{"$f":"INDEX('DATA (Nominal)'!$B$198:$BX$198,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8*1000","v":6103676.6706623556}]
[null,null,"Variable O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*O43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*P43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Q43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*R43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*S43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*T43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*U43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*V43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*W43","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$120:$BX$120,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*X43","v":0}]
[null,null,"Property Tax",null,{"$f":"D68*Property_Tax_Rate","v":1613217.1037997545},1523329.4211542679,1438450.2370378042,1358300.4803165111,1282616.6295661549,1211149.8466497639,1143665.158571911,1079940.6849196826,1019766.9083502647,962945.98572661285,909291.09763630957,858625.83415491995,810783.61483431829,765607.14100898628,722947.87861954141,682665.56985309068,644627.77199474873,608709.42197412835,574792.42517509137,542765.26715682284]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E47:E49)","v":6354869.5026546344},{"$f":"SUM(F47:F49)","v":6322965.1795327161},{"$f":"SUM(G47:G49)","v":6296294.2474853778},{"$f":"SUM(H47:H49)","v":6272955.8063021759},{"$f":"SUM(I47:I49)","v":6254231.7724725306},{"$f":"SUM(J47:J49)","v":6239852.3452435844},{"$f":"SUM(K47:K49)","v":6244454.1074830741},{"$f":"SUM(L47:L49)","v":6253553.9959528316},{"$f":"SUM(M47:M49)","v":6266940.0715874946},{"$f":"SUM(N47:N49)","v":6284411.6058223629},{"$f":"SUM(O47:O49)","v":6305778.4108813461},{"$f":"SUM(P47:P49)","v":6330860.2056876877},{"$f":"SUM(Q47:Q49)","v":6359486.0153598646},{"$f":"SUM(R47:R49)","v":6391493.6023671739},{"$f":"SUM(S47:S49)","v":6426728.9275251515},{"$f":"SUM(T47:T49)","v":6465045.6391109126},{"$f":"SUM(U47:U49)","v":6506304.5884726094},{"$f":"SUM(V47:V49)","v":6550373.3705961872},{"$f":"SUM(W47:W49)","v":6597125.8881765204},{"$f":"SUM(X47:X49)","v":6646441.9378191782}]
[]
[null,null,"EBITDA",null,{"$f":"E45-E50","v":6927686.3967170883},{"$f":"F45-F50","v":6959590.7198390067},6986261.6518863449,7009600.0930695469,7028324.1268991921,7042703.5541281383,7038101.7918886486,7029001.9034188911,7015615.8277842281,6998144.2935493598,6976777.4884903766,6951695.693684035,6923069.8840118581,6891062.2970045488,6855826.9718465712,6817510.2602608101,6776251.3108991133,6732182.5287755355,6685430.0111952024,6636113.9615525445]
[null,null,"Before Tax Earnings",null,{"$f":"E52-E69-E60","v":-30275872.257453233},{"$f":"F52-F69-F60","v":-49460919.757568873},{"$f":"G52-G69-G60","v":-28635625.536295399},{"$f":"H52-H69-H60","v":-16065115.937508399},{"$f":"I52-I69-I60","v":-15880056.594233876},{"$f":"J52-J69-J60","v":-6398062.8976540007},{"$f":"K52-K69-K60","v":3074601.215787977},{"$f":"L52-L69-L60","v":3260819.1297918209},{"$f":"M52-M69-M60","v":3453493.3357668077},{"$f":"N52-N69-N60","v":3653415.3986301203},{"$f":"O52-O69-O60","v":3861398.8385097175},{"$f":"P52-P69-P60","v":4078281.5521135787},{"$f":"Q52-Q69-Q60","v":4304928.2988141654},{"$f":"R52-R69-R60","v":4542233.2587801218},{"$f":"S52-S69-S60","v":4791122.6706789387},{"$f":"T52-T69-T60","v":5052557.5566880964},{"$f":"U52-U69-U60","v":5327536.5427890401},{"$f":"V52-V69-V60","v":5617098.7825785466},{"$f":"W52-W69-W60","v":5922326.9931165176},{"$f":"X52-X69-X60","v":6244350.6116386708}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$266:$BX$266,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E43","v":7917448.87169444},{"$f":"INDEX('DATA (Nominal)'!$B$266:$BX$266,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F43","v":8094271.896495617},{"$f":"INDEX('DATA (Nominal)'!$B$266:$BX$266,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G43","v":8275043.9688506853},{"$f":"INDEX('DATA (Nominal)'!$B$266:$BX$266,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H43","v":8457094.9361654017},{"$f":"INDEX('DATA (Nominal)'!$B$266:$BX$266,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I43","v":8643151.0247610398},{"$f":"INDEX('DATA (Nominal)'!$B$266:$BX$266,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J43","v":8833300.347305784},{"$f":"INDEX('DATA (Nominal)'!$B$266:$BX$266,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K43","v":9027632.9549465086},{"$f":"INDEX('DATA (Nominal)'!$B$266:$BX$266,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L43","v":9226240.8799553327},{"$f":"INDEX('DATA (Nominal)'!$B$266:$BX$266,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M43","v":9429218.1793143507},{"$f":"INDEX('DATA (Nominal)'!$B$266:$BX$266,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$294:$BX$294,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N43","v":9636660.9792592674}]
[null,null,"Federal Tax",null,{"$f":"E53*Federal_Tax_Rate-E54","v":-14275382.045759618},{"$f":"F53*Federal_Tax_Rate-F54","v":-18481065.045585081},-14288525.331472719,-11830769.283042166,-11977962.909550153,-10176893.555813124,-8381966.6996310335,-8541468.8626990505,-8703984.5788033213,-8869443.7455469426,810893.75608704065,856439.12594385154,904034.94275097467,953868.98434382549,1006135.7608425771,1061037.0869045001,1118782.6739856985,1179590.7443414947,1243688.6685544685,1311313.6284441208]
[]
[null,{"$f":"IRR(D57:Y57,0.1)","v":7.5000000957912594E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$79:$BX$79,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$8/1000*1000000*(1+AFUDC!$C$8)","v":-161321710.37997544},{"$f":"E52-E55","v":21203068.442476705},{"$f":"F52-F55","v":25440655.765424088},21274786.983359065,18840369.376111712,19006287.036449343,17219597.109941263,15420068.491519682,15570470.766117942,15719600.406587549,15867588.039096303,6165883.7324033361,6095256.5677401833,6019034.9412608836,5937193.312660723,5849691.2110039946,5756473.1733563095,5657468.636913415,5552591.784434041,5441741.3426407333,5324800.3331084233,{"$f":"D57*-0.3","v":48396513.113992631}]
[null,{"$f":"IRR(D58:Y58,0.1)","v":-2.5368197692675509E-2},"ROE",{"$f":"-E74","v":-44032035.068951398},{"$f":"E57-E54-E60-E62-E70","v":-1004625.61352468},{"$f":"F57-F54-F60-F62-F70","v":-1009168.416953858},{"$f":"G57-G54-G60-G62-G70","v":-1019481.6963602072},{"$f":"H57-H54-H60-H62-H70","v":-1034153.7259140317},{"$f":"I57-I54-I60-I62-I70","v":-1054292.1541720391},{"$f":"J57-J54-J60-J62-J70","v":-1079783.9944686808},{"$f":"K57-K54-K60-K62-K70","v":-1122297.8117748033},{"$f":"L57-L54-L60-L62-L70","v":-1170503.4621853679},{"$f":"M57-M54-M60-M62-M70","v":-1224351.121074779},{"$f":"N57-N54-N60-N62-N70","v":-1283806.288510941},{"$f":"O57-O54-O60-O62-O70","v":-1348849.6159446412},{"$f":"P57-P54-P60-P62-P70","v":-1419476.7806077935},{"$f":"Q57-Q54-Q60-Q62-Q70","v":-1495698.4070870932},{"$f":"R57-R54-R60-R62-R70","v":-1577540.0356872543},{"$f":"S57-S54-S60-S62-S70","v":-1665042.1373439822},{"$f":"T57-T54-T60-T62-T70","v":-1758260.1749916677},{"$f":"U57-U54-U60-U62-U70","v":-1857264.7114345618},{"$f":"V57-V54-V60-V62-V70","v":-1962141.5639139358},{"$f":"W57-W54-W60-W62-W70","v":-2072992.0057072435},{"$f":"X57-X54-X60-X62-X70","v":-2189933.0152395535},{"$f":"Y57","v":48396513.113992631}]
[]
[null,null,"Interest",null,{"$f":"D63*Debt_Rate","v":4939216.5781752337},4797563.1558157327,4648118.7952264594,4490454.9948047753,4324119.685359899,4148635.9338955544,3963500.5761006717,3768182.7736270702,3562122.4920174205,3344728.8949192395,3115378.6499806591,2873414.1415704563,2618141.5851976927,2348829.0382244275,2064704.3011676322,1764952.7035727133,1448714.7681100736,1115083.746196989,763103.01807868469,391763.34991387365]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E73)","v":7514733.3483479768},7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768,7514733.3483479768]
[null,null,"Sinking Fund",null,{"$f":"E61-E60","v":2575516.7701727431},{"$f":"F61-F60","v":2717170.1925322441},{"$f":"G61-G60","v":2866614.5531215174},{"$f":"H61-H60","v":3024278.3535432015},{"$f":"I61-I60","v":3190613.6629880778},{"$f":"J61-J60","v":3366097.4144524224},{"$f":"K61-K60","v":3551232.7722473051},{"$f":"L61-L60","v":3746550.5747209066},{"$f":"M61-M60","v":3952610.8563305563},{"$f":"N61-N60","v":4170004.4534287374},{"$f":"O61-O60","v":4399354.6983673181},{"$f":"P61-P60","v":4641319.2067775205},{"$f":"Q61-Q60","v":4896591.7631502841},{"$f":"R61-R60","v":5165904.3101235498},{"$f":"S61-S60","v":5450029.0471803444},{"$f":"T61-T60","v":5749780.644775264},{"$f":"U61-U60","v":6066018.5802379027},{"$f":"V61-V60","v":6399649.6021509878},{"$f":"W61-W60","v":6751630.330269292},{"$f":"X61-X60","v":7122969.9984341031}]
[null,null,"Mortgage Balance",{"$f":"E73","v":89803937.785004243},{"$f":"D63-E62","v":87228421.014831498},{"$f":"E63-F62","v":84511250.822299257},{"$f":"F63-G62","v":81644636.269177735},{"$f":"G63-H62","v":78620357.915634528},{"$f":"H63-I62","v":75429744.252646446},{"$f":"I63-J62","v":72063646.838194028},{"$f":"J63-K62","v":68512414.065946728},{"$f":"K63-L62","v":64765863.491225824},{"$f":"L63-M62","v":60813252.634895265},{"$f":"M63-N62","v":56643248.181466527},{"$f":"N63-O62","v":52243893.483099207},{"$f":"O63-P62","v":47602574.276321687},{"$f":"P63-Q62","v":42705982.513171405},{"$f":"Q63-R62","v":37540078.203047857},{"$f":"R63-S62","v":32090049.155867513},{"$f":"S63-T62","v":26340268.511092249},{"$f":"T63-U62","v":20274249.930854347},{"$f":"U63-V62","v":13874600.328703359},{"$f":"V63-W62","v":7122969.9984340668},{"$f":"W63-X62","v":-3.6321580410003662E-8}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D57/20,0)","v":8066085.5189987719},8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719,8066085.5189987719]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E65:E65)","v":8066085.5189987719},{"$f":"SUM($E65:F65)","v":16132171.037997544},{"$f":"SUM($E65:G65)","v":24198256.556996316},{"$f":"SUM($E65:H65)","v":32264342.075995088},{"$f":"SUM($E65:I65)","v":40330427.59499386},{"$f":"SUM($E65:J65)","v":48396513.113992631},{"$f":"SUM($E65:K65)","v":56462598.632991403},{"$f":"SUM($E65:L65)","v":64528684.151990175},{"$f":"SUM($E65:M65)","v":72594769.670988947},{"$f":"SUM($E65:N65)","v":80660855.189987719},{"$f":"SUM($E65:O65)","v":88726940.708986491},{"$f":"SUM($E65:P65)","v":96793026.227985263},{"$f":"SUM($E65:Q65)","v":104859111.74698403},{"$f":"SUM($E65:R65)","v":112925197.26598281},{"$f":"SUM($E65:S65)","v":120991282.78498158},{"$f":"SUM($E65:T65)","v":129057368.30398035},{"$f":"SUM($E65:U65)","v":137123453.82297912},{"$f":"SUM($E65:V65)","v":145189539.34197789},{"$f":"SUM($E65:W65)","v":153255624.86097667},{"$f":"SUM($E65:X65)","v":161321710.37997544}]
[null,null,"End Year Book Value",null,{"$f":"-$D57-E66","v":153255624.86097667},145189539.34197789,137123453.82297912,129057368.30398035,120991282.78498158,112925197.26598281,104859111.74698403,96793026.227985263,88726940.708986491,80660855.189987719,72594769.670988947,64528684.151990175,56462598.632991403,48396513.113992631,40330427.59499386,32264342.075995088,24198256.556996316,16132171.037997544,8066085.5189987719,0]
[null,null,"Prop. Tax Value",{"$f":"-D57","v":161321710.37997544},{"$f":"D68/(($D68/$Y68)^(1/21))","v":152332942.11542678},143845023.70378041,135830048.03165111,128261662.95661549,121114984.66497639,114366515.8571911,107994068.49196824,101976690.83502646,96294598.572661281,90929109.763630956,85862583.415491998,81078361.483431831,76560714.100898623,72294787.861954138,68266556.985309064,64462777.199474871,60870942.197412834,57479242.517509133,54276526.715682283,51252264.700962089,{"$f":"Y57","v":48396513.113992631}]
[null,null,"Tax Dep",null,{"$f":"-$D57*Assumptions!J$8","v":32264342.075995088},{"$f":"-$D57*Assumptions!K$8","v":51622947.321592145},{"$f":"-$D57*Assumptions!L$8","v":30973768.392955285},{"$f":"-$D57*Assumptions!M$8","v":18584261.035773169},{"$f":"-$D57*Assumptions!N$8","v":18584261.035773169},{"$f":"-$D57*Assumptions!O$8","v":9292130.5178865846},{"$f":"-$D57*Assumptions!P$8","v":0},{"$f":"-$D57*Assumptions!Q$8","v":0},{"$f":"-$D57*Assumptions!R$8","v":0},{"$f":"-$D57*Assumptions!S$8","v":0},{"$f":"-$D57*Assumptions!T$8","v":0},{"$f":"-$D57*Assumptions!U$8","v":0},{"$f":"-$D57*Assumptions!V$8","v":0},{"$f":"-$D57*Assumptions!W$8","v":0},{"$f":"-$D57*Assumptions!X$8","v":0},{"$f":"-$D57*Assumptions!Y$8","v":0},{"$f":"-$D57*Assumptions!Z$8","v":0},{"$f":"-$D57*Assumptions!AA$8","v":0},{"$f":"-$D57*Assumptions!AB$8","v":0},{"$f":"-$D57*Assumptions!AC$8","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E69*Federal_Tax_Rate","v":6775511.8359589679},10840818.937534351,6504491.36252061,3902694.8175123655,3902694.8175123655,1951347.4087561828,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E70:X70)","v":27485737.5260198},{"$f":"E71/E75","v":0.17037841627937236}]
[null,null,"PTC Tax Equity",null,0,{"$f":"E72/E75","v":0}]
[null,{"$f":"Assumptions!F8","v":0.67100000000000004},"Debt",null,{"$f":"(E75-E71-E72)*$B73","v":89803937.785004243},{"$f":"E73/E75","v":0.55667608267654123}]
[null,{"$f":"1-B73","v":0.32899999999999996},"Equity",null,{"$f":"(E75-E71-E72)*$B74","v":44032035.068951398},{"$f":"E74/E75","v":0.27294550104408644}]
[null,null,"Total",null,{"$f":"-D57","v":161321710.37997544}]
[null,null,"Check",null,{"$f":"SUM(E71:E74)-E75","v":0}]
[]
[]
[null,null,"Wind Montana"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$26:$BX$26,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*8760","v":359160},{"$f":"E80","v":359160},{"$f":"F80","v":359160},359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160,359160]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C79,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":32.68946872628905},{"$f":"E81","v":32.68946872628905},{"$f":"F81","v":32.68946872628905},32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905,32.68946872628905]
[null,null,"Revenue",null,{"$f":"E80*E81","v":11740749.587733975},{"$f":"F80*F81","v":11740749.587733975},11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975,11740749.587733975]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":4860193.7088262504},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":4919626.6523379087},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":4979290.1107087629},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5037521.7091353061},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5095905.5214790348},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5154420.0610586656},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5228308.6726339413},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5302953.6438089777},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5378352.4923181599},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5454502.2605981436},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5531399.4960761629},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5609040.230821087},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5687419.9605386844},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5766533.6228921413},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5846375.5751282498},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":5926939.570989267},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":6008218.7368898056},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":6090205.5473376103},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":6172891.7995764641},{"$f":"INDEX('DATA (Nominal)'!$B$199:$BX$199,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9*1000","v":6256268.5874289135}]
[null,null,"Variable O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*O80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*P80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Q80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*R80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*S80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*T80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*U80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*V80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*W80","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$121:$BX$121,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*X80","v":0}]
[null,null,"Property Tax",null,{"$f":"D105*Property_Tax_Rate","v":1648824.4328083398},1556952.7268827639,1470200.0683110044,1388281.2262317573,1310926.8627103942,1237882.6471927152,1168908.420300917,1103777.4042224463,1042275.4570956065,984200.36894044233,929361.19682001683,877577.63704618206,828679.43236574437,782505.81217793119,738904.96394267131,697733.53404175327,658856.15645175974,622145.00767911936,587479.38649396482,554745.31708101777]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E84:E86)","v":6509018.14163459},{"$f":"SUM(F84:F86)","v":6476579.3792206729},6449490.1790197678,6425802.9353670636,6406832.3841894288,6392302.7082513813,6397217.0929348581,6406731.0480314242,6420627.9494137662,6438702.6295385864,6460760.6928961799,6486617.8678672686,6516099.3929044288,6549039.4350700723,6585280.539070921,6624673.10503102,6667074.8933415655,6712350.55501673,6760371.1860704292,6811013.9045099309]
[]
[null,null,"EBITDA",null,{"$f":"E82-E87","v":5231731.4460993847},{"$f":"F82-F87","v":5264170.2085133018},5291259.4087142069,5314946.6523669111,5333917.2035445459,5348446.8794825934,5343532.4947991166,5334018.5397025505,5320121.6383202085,5302046.9581953883,5279988.8948377948,5254131.7198667061,5224650.1948295459,5191710.1526639024,5155469.0486630537,5116076.4827029547,5073674.6943924092,5028399.0327172447,4980378.4016635455,4929735.6832240438]
[null,null,"Before Tax Earnings",null,{"$f":"E89-E106-E97","v":-32792993.404591553},{"$f":"F89-F106-F97","v":-52401667.803960659},-31116882.930140514,-18269080.247495286,-18080102.992566824,-8388987.5111956205,1292548.5485392017,1482663.4990142207,1679375.0930099017,1883492.3755088951,2095846.8327194257,2317294.8669477068,2548720.3376158825,2791037.1759193679,3045192.0808134503,3312167.304237504,3592983.5337272398,3888702.8808313711,4200431.98403983,4529325.2352469042]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$267:$BX$267,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$295:$BX$295,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E80","v":10081223.718617145},{"$f":"INDEX('DATA (Nominal)'!$B$267:$BX$267,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$295:$BX$295,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F80","v":10306371.048332928},{"$f":"INDEX('DATA (Nominal)'!$B$267:$BX$267,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$295:$BX$295,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G80","v":10536546.668412363},{"$f":"INDEX('DATA (Nominal)'!$B$267:$BX$267,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$295:$BX$295,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H80","v":10768350.695117436},{"$f":"INDEX('DATA (Nominal)'!$B$267:$BX$267,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$295:$BX$295,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I80","v":11005254.410410019},{"$f":"INDEX('DATA (Nominal)'!$B$267:$BX$267,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$295:$BX$295,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J80","v":11247370.007439042},{"$f":"INDEX('DATA (Nominal)'!$B$267:$BX$267,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$295:$BX$295,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K80","v":11494812.147602698},{"$f":"INDEX('DATA (Nominal)'!$B$267:$BX$267,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$295:$BX$295,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L80","v":11747698.014849959},{"$f":"INDEX('DATA (Nominal)'!$B$267:$BX$267,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$295:$BX$295,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M80","v":12006147.371176658},{"$f":"INDEX('DATA (Nominal)'!$B$267:$BX$267,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$295:$BX$295,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N80","v":12270282.613342544}]
[null,null,"Federal Tax",null,{"$f":"E90*Federal_Tax_Rate-E91","v":-16967752.333581373},-21310721.287164666,-17071092.08374187,-14604857.547091447,-14802076.038849052,-13009057.384790123,-11223376.952409465,-11436338.680056972,-11653478.601644579,-11874749.214485677,440127.83487107937,486631.9220590184,535231.27089933527,586117.80694306723,639490.33697082452,695555.13388987584,754526.54208272032,816627.60497458791,882090.71664836432,951158.29940184986]
[]
[null,{"$f":"IRR(D94:Y94,0.1)","v":7.5000001374605274E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$80:$BX$80,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$9/1000*1000000*(1+AFUDC!$C$9)","v":-164882443.28083399},{"$f":"E89-E92","v":22199483.779680759},{"$f":"F89-F92","v":26574891.495677967},22362351.492456079,19919804.199458357,20135993.242393598,18357504.264272716,16566909.447208581,16770357.219759524,16973600.239964787,17176796.172681063,4839861.0599667151,4767499.7978076879,4689418.923930211,4605592.345720835,4515978.7116922289,4420521.3488130793,4319148.1523096887,4211771.4277426563,4098287.6850151811,3978577.3838221938,{"$f":"D94*-0.3","v":49464732.984250195}]
[null,{"$f":"IRR(D95:Y95,0.1)","v":-5.4291991831900144E-2},"ROE",{"$f":"-E111","v":-45003921.094660401},{"$f":"E94-E91-E97-E99-E107","v":-2487402.9679292459},{"$f":"F94-F91-F97-F99-F107","v":-2492180.1523248367},-2502855.7002373422,-2517982.9747068472,-2538697.6470641885,-2564884.1882891254,-2608503.1115919482,-2657941.2062882669,-2713147.5424097031,-2774086.8518593125,-2840739.3512311168,-2913100.613390144,-2991181.4872676213,-3075008.0654769968,-3164621.6995056034,-3260079.062384753,-3361452.2588881431,-3468828.9834551755,-3582312.7261826508,-3702023.0273756385,{"$f":"Y94","v":49464732.984250195}]
[]
[null,null,"Interest",null,{"$f":"D100*Debt_Rate","v":5048236.194524141},4903456.1626070878,4750713.2289345972,4589569.4339101193,4419562.7301592957,4240205.6577021759,4050983.9462599149,3851355.0406883298,3640746.5453103068,3418554.5826864932,3184142.0621183692,2936836.8529189993,2675929.8572136634,2400672.9767445344,2110276.9678496034,1803909.1784654506,1480691.1606651696,1139696.1518858734,779946.41762371559,400410.44797713915]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E110)","v":7680600.4111978319},7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319,7680600.4111978319]
[null,null,"Sinking Fund",null,{"$f":"E98-E97","v":2632364.2166736908},{"$f":"F98-F97","v":2777144.2485907441},{"$f":"G98-G97","v":2929887.1822632346},3091030.9772877125,3261037.6810385361,3440394.753495656,3629616.464937917,3829245.370509502,4039853.865887525,4262045.8285113387,4496458.3490794627,4743763.5582788326,5004670.5539841689,5279927.4344532974,5570323.4433482289,5876691.2327323817,6199909.2505326625,6540904.2593119582,6900653.9935741164,7280189.9632206932]
[null,null,"Mortgage Balance",{"$f":"E110","v":91786112.627711654},{"$f":"D100-E99","v":89153748.411037967},{"$f":"E100-F99","v":86376604.162447229},{"$f":"F100-G99","v":83446716.980183989},80355686.002896279,77094648.32185775,73654253.568362087,70024637.103424177,66195391.732914671,62155537.867027149,57893492.038515806,53397033.689436346,48653270.131157517,43648599.577173352,38368672.142720059,32798348.69937183,26921657.466639448,20721748.216106787,14180843.956794828,7280189.9632207118,1.862645149230957E-8]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D94/20,0)","v":8244122.1640416998},8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998,8244122.1640416998]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E102:E102)","v":8244122.1640416998},{"$f":"SUM($E102:F102)","v":16488244.3280834},{"$f":"SUM($E102:G102)","v":24732366.492125101},{"$f":"SUM($E102:H102)","v":32976488.656166799},{"$f":"SUM($E102:I102)","v":41220610.820208497},{"$f":"SUM($E102:J102)","v":49464732.984250195},{"$f":"SUM($E102:K102)","v":57708855.148291893},{"$f":"SUM($E102:L102)","v":65952977.312333591},{"$f":"SUM($E102:M102)","v":74197099.476375297},{"$f":"SUM($E102:N102)","v":82441221.640416995},{"$f":"SUM($E102:O102)","v":90685343.804458693},{"$f":"SUM($E102:P102)","v":98929465.968500391},{"$f":"SUM($E102:Q102)","v":107173588.13254209},{"$f":"SUM($E102:R102)","v":115417710.29658379},{"$f":"SUM($E102:S102)","v":123661832.46062548},{"$f":"SUM($E102:T102)","v":131905954.62466718},{"$f":"SUM($E102:U102)","v":140150076.7887089},{"$f":"SUM($E102:V102)","v":148394198.95275059},{"$f":"SUM($E102:W102)","v":156638321.11679229},{"$f":"SUM($E102:X102)","v":164882443.28083399}]
[null,null,"End Year Book Value",null,{"$f":"-$D94-E103","v":156638321.11679229},148394198.95275059,140150076.7887089,131905954.6246672,123661832.4606255,115417710.2965838,107173588.1325421,98929465.968500406,90685343.804458693,82441221.640416995,74197099.476375297,65952977.312333599,57708855.148291901,49464732.984250203,41220610.820208505,32976488.656166807,24732366.492125094,16488244.328083396,8244122.164041698,0]
[null,null,"Prop. Tax Value",{"$f":"-D94","v":164882443.28083399},{"$f":"D105/(($D105/$Y105)^(1/21))","v":155695272.68827638},147020006.83110043,138828122.62317574,131092686.27103941,123788264.71927151,116890842.0300917,110377740.42224462,104227545.70956065,98420036.894044235,92936119.68200168,87757763.704618201,82867943.236574441,78250581.217793122,73890496.394267127,69773353.404175326,65885615.645175971,62214500.767911933,58747938.649396479,55474531.708101772,52383517.430271626,{"$f":"Y94","v":49464732.984250195}]
[null,null,"Tax Dep",null,{"$f":"-$D94*Assumptions!J$9","v":32976488.656166799},{"$f":"-$D94*Assumptions!K$9","v":52762381.849866875},{"$f":"-$D94*Assumptions!L$9","v":31657429.109920125},{"$f":"-$D94*Assumptions!M$9","v":18994457.465952076},{"$f":"-$D94*Assumptions!N$9","v":18994457.465952076},{"$f":"-$D94*Assumptions!O$9","v":9497228.732976038},{"$f":"-$D94*Assumptions!P$9","v":0},{"$f":"-$D94*Assumptions!Q$9","v":0},{"$f":"-$D94*Assumptions!R$9","v":0},{"$f":"-$D94*Assumptions!S$9","v":0},{"$f":"-$D94*Assumptions!T$9","v":0},{"$f":"-$D94*Assumptions!U$9","v":0},{"$f":"-$D94*Assumptions!V$9","v":0},{"$f":"-$D94*Assumptions!W$9","v":0},{"$f":"-$D94*Assumptions!X$9","v":0},{"$f":"-$D94*Assumptions!Y$9","v":0},{"$f":"-$D94*Assumptions!Z$9","v":0},{"$f":"-$D94*Assumptions!AA$9","v":0},{"$f":"-$D94*Assumptions!AB$9","v":0},{"$f":"-$D94*Assumptions!AC$9","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E106*Federal_Tax_Rate","v":6925062.6177950278},11080100.188472044,6648060.1130832257,3988836.067849936,3988836.067849936,1994418.033924968,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E107:X107)","v":28092409.558461931},{"$f":"E108/E112","v":0.17037841627937234}]
[null,null,"PTC Tax Equity",null,0,{"$f":"E109/E112","v":0}]
[null,{"$f":"Assumptions!F9","v":0.67100000000000004},"Debt",null,{"$f":"(E112-E108-E109)*$B110","v":91786112.627711654},{"$f":"E110/E112","v":0.55667608267654123}]
[null,{"$f":"1-B110","v":0.32899999999999996},"Equity",null,{"$f":"(E112-E108-E109)*$B111","v":45003921.094660401},{"$f":"E111/E112","v":0.27294550104408649}]
[null,null,"Total",null,{"$f":"-D94","v":164882443.28083399}]
[null,null,"Check",null,{"$f":"SUM(E108:E111)-E112","v":0}]
[]
[]
[null,null,"Off Shore Wind (Share)"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$27:$BX$27,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*8760","v":423550.29138703796},{"$f":"E117","v":423550.29138703796},{"$f":"F117","v":423550.29138703796},423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796,423550.29138703796]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C116,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":124.41987348393539},{"$f":"E118","v":124.41987348393539},{"$f":"F118","v":124.41987348393539},124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539,124.41987348393539]
[null,null,"Revenue",null,{"$f":"E117*E118","v":52698073.668459229},{"$f":"F117*F118","v":52698073.668459229},{"$f":"G117*G118","v":52698073.668459229},{"$f":"H117*H118","v":52698073.668459229},{"$f":"I117*I118","v":52698073.668459229},{"$f":"J117*J118","v":52698073.668459229},{"$f":"K117*K118","v":52698073.668459229},{"$f":"L117*L118","v":52698073.668459229},{"$f":"M117*M118","v":52698073.668459229},{"$f":"N117*N118","v":52698073.668459229},{"$f":"O117*O118","v":52698073.668459229},{"$f":"P117*P118","v":52698073.668459229},{"$f":"Q117*Q118","v":52698073.668459229},{"$f":"R117*R118","v":52698073.668459229},{"$f":"S117*S118","v":52698073.668459229},{"$f":"T117*T118","v":52698073.668459229},{"$f":"U117*U118","v":52698073.668459229},{"$f":"V117*V118","v":52698073.668459229},{"$f":"W117*W118","v":52698073.668459229},{"$f":"X117*X118","v":52698073.668459229}]
[]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9700998.4554000814},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9721393.9547602348},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9759023.5602249},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9807789.3514039256},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9868743.3421325777},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":9940304.3164050374},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10021266.773050286},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10110695.643318474},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10207855.416915087},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10312161.041819295},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10423143.057437265},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10540422.29690079},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10663691.182501033},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10792699.663073389},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":10927244.482969305},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":11067160.883593543},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":11212316.108771147},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":11362604.266575238},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":11517942.224275149},{"$f":"INDEX('DATA (Nominal)'!$B$200:$BX$200,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10*1000","v":11678266.299353855}]
[null,null,"Variable O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*O117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*P117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Q117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*R117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*S117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*T117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*U117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*V117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*W117","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$122:$BX$122,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*X117","v":0}]
[null,null,"Property Tax",null,{"$f":"D142*Property_Tax_Rate","v":5535122.6813898813},5226708.3025584714,4935478.6248701401,4660476.1250262149,4400796.6324665928,4155586.3565807594,3924039.07956118,3705393.5056695552,3498930.7582006841,3303972.0159143056,3119876.2811638154,2946038.2723837872,2781886.4340070705,2626881.0572683606,2480512.5057156812,2342299.5395955252,2211787.7336024451,2088547.9827908799,1972175.0917368555,1862286.4423109193]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E121:E123)","v":15236121.136789963},{"$f":"SUM(F121:F123)","v":14948102.257318705},{"$f":"SUM(G121:G123)","v":14694502.18509504},{"$f":"SUM(H121:H123)","v":14468265.47643014},{"$f":"SUM(I121:I123)","v":14269539.974599171},{"$f":"SUM(J121:J123)","v":14095890.672985796},{"$f":"SUM(K121:K123)","v":13945305.852611465},{"$f":"SUM(L121:L123)","v":13816089.148988029},{"$f":"SUM(M121:M123)","v":13706786.175115772},{"$f":"SUM(N121:N123)","v":13616133.057733601},{"$f":"SUM(O121:O123)","v":13543019.338601081},{"$f":"SUM(P121:P123)","v":13486460.569284577},{"$f":"SUM(Q121:Q123)","v":13445577.616508104},{"$f":"SUM(R121:R123)","v":13419580.720341749},{"$f":"SUM(S121:S123)","v":13407756.988684986},{"$f":"SUM(T121:T123)","v":13409460.423189068},{"$f":"SUM(U121:U123)","v":13424103.842373593},{"$f":"SUM(V121:V123)","v":13451152.249366118},{"$f":"SUM(W121:W123)","v":13490117.316012004},{"$f":"SUM(X121:X123)","v":13540552.741664775}]
[]
[null,null,"EBITDA",null,{"$f":"E119-E124","v":37461952.531669267},{"$f":"F119-F124","v":37749971.411140524},38003571.483364187,38229808.192029089,38428533.693860054,38602182.99547343,38752767.815847762,38881984.519471198,38991287.493343458,39081940.610725626,39155054.329858147,39211613.099174649,39252496.051951125,39278492.94811748,39290316.67977424,39288613.245270163,39273969.826085635,39246921.41909311,39207956.352447227,39157520.926794454]
[null,null,"Before Tax Earnings",null,{"$f":"E126-E143-E134","v":-87263468.915103629},{"$f":"F126-F143-F134","v":-152994752.89016128},{"$f":"G126-G143-G134","v":-81467293.861279294},{"$f":"H126-H143-H134","v":-38283690.449754491},{"$f":"I126-I143-I134","v":-37612721.090099715},{"$f":"J126-J143-J134","v":-5058547.8736765031},{"$f":"K126-K143-K134","v":27499962.811357889},{"$f":"L126-L143-L134","v":28183707.791927658},{"$f":"M126-M143-M134","v":28878038.097978301},{"$f":"N126-N143-N134","v":29585895.050808668},{"$f":"O126-O143-O134","v":30310158.816339031},{"$f":"P126-P143-P134","v":31053680.884605259},{"$f":"Q126-Q143-Q134","v":31819310.117773697},{"$f":"R126-R143-R134","v":32609914.339753572},{"$f":"S126-S143-S134","v":33428398.800143596},{"$f":"T126-T143-T134","v":34277722.434453107},{"$f":"U126-U143-U134","v":35160912.572866924},{"$f":"V126-V143-V134","v":36081078.569140643},{"$f":"W126-W143-W134","v":37041424.697940655},{"$f":"X126-X143-X134","v":38045262.583483301}]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$268:$BX$268,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$296:$BX$296,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E117","v":11888587.937293155},{"$f":"INDEX('DATA (Nominal)'!$B$268:$BX$268,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$296:$BX$296,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F117","v":12154099.734559372},{"$f":"INDEX('DATA (Nominal)'!$B$268:$BX$268,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$296:$BX$296,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G117","v":12425541.295297863},{"$f":"INDEX('DATA (Nominal)'!$B$268:$BX$268,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$296:$BX$296,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H117","v":12698903.203794418},{"$f":"INDEX('DATA (Nominal)'!$B$268:$BX$268,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$296:$BX$296,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I117","v":12978279.074277893},{"$f":"INDEX('DATA (Nominal)'!$B$268:$BX$268,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$296:$BX$296,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J117","v":13263801.213912008},{"$f":"INDEX('DATA (Nominal)'!$B$268:$BX$268,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$296:$BX$296,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K117","v":13555604.84061807},{"$f":"INDEX('DATA (Nominal)'!$B$268:$BX$268,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$296:$BX$296,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L117","v":13853828.147111671},{"$f":"INDEX('DATA (Nominal)'!$B$268:$BX$268,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$296:$BX$296,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M117","v":14158612.366348127},{"$f":"INDEX('DATA (Nominal)'!$B$268:$BX$268,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$296:$BX$296,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N117","v":14470101.838407787}]
[null,null,"Federal Tax",null,{"$f":"E127*Federal_Tax_Rate-E128","v":-30213916.409464918},-44282997.841493234,-29533673.006166518,-20738478.198242862,-20876950.503198832,-14326096.267384075,-7780612.6502329139,-7935249.5108068632,-8094224.3657726841,-8257063.8777379664,6365133.3514311966,6521272.9857671037,6682055.1247324757,6848082.0113482494,7019963.748030155,7198321.7112351526,7383791.6403020537,7577026.4995195344,7778699.1865675375,7989505.1425314927]
[]
[null,{"$f":"IRR(D131:Y131,0.1)","v":7.4999967098206222E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$81:$BX$81,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$10/1000*1000000*(1+AFUDC!$C$10)","v":-553512268.13898814},{"$f":"E126-E129","v":67675868.941134185},{"$f":"F126-F129","v":82032969.25263375},67537244.489530712,58968286.390271947,59305484.197058886,52928279.262857504,46533380.466080673,46817234.030278064,47085511.859116144,47339004.488463596,32789920.978426948,32690340.113407545,32570440.92721865,32430410.936769232,32270352.931744084,32090291.534035012,31890178.18578358,31669894.919573575,31429257.165879689,31168015.784262963,{"$f":"D131*-0.3","v":166053680.44169644}]
[null,{"$f":"IRR(D132:Y132,0.1)","v":0.10151295022022522},"ROE",{"$f":"-E148","v":-117245782.69348918},{"$f":"E131-E128-E134-E136-E144","v":11204628.429398473},{"$f":"F131-F128-F134-F136-F144","v":11347707.786529325},{"$f":"G131-G128-G134-G136-G144","v":11458951.230263796},{"$f":"H131-H128-H134-H136-H144","v":11543677.083054075},{"$f":"I131-I128-I134-I136-I144","v":11601499.019357542},{"$f":"J131-J128-J134-J136-J144","v":11634056.34093124},{"$f":"K131-K128-K134-K136-K144","v":11642638.31285755},{"$f":"L131-L128-L134-L136-L144","v":11628268.57056134},{"$f":"M131-M128-M134-M136-M144","v":11591762.180162964},{"$f":"N131-N128-N134-N136-N144","v":11533765.337450759},{"$f":"O131-O128-O134-O136-O144","v":11454783.665821895},{"$f":"P131-P128-P134-P136-P144","v":11355202.800802492},{"$f":"Q131-Q128-Q134-Q136-Q144","v":11235303.614613598},{"$f":"R131-R128-R134-R136-R144","v":11095273.624164179},{"$f":"S131-S128-S134-S136-S144","v":10935215.619139031},{"$f":"T131-T128-T134-T136-T144","v":10755154.221429959},{"$f":"U131-U128-U134-U136-U144","v":10555040.873178527},{"$f":"V131-V128-V134-V136-V144","v":10334757.606968522},{"$f":"W131-W128-W134-W136-W144","v":10094119.853274636},{"$f":"X131-X128-X134-X136-X144","v":9832878.4716579095},{"$f":"Y131","v":166053680.44169644}]
[]
[null,null,"Interest",null,{"$f":"D137*Debt_Rate","v":14022967.818975257},13620798.496825619,13196509.861957749,12748885.352172147,12276641.494348338,11778424.224344218,11252805.004489873,10698276.727543538,10113249.395365154,9496045.5599169601,8844895.5135191157,8157932.2145693889,7433185.9341774266,6668578.6083639078,5861917.8796306448,5010890.8108170526,4113057.2532187118,3165842.8499524631,2166531.6545065702,1112258.3433111538]
[null,null,"Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$E147)","v":21335137.312605053},21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053,21335137.312605053]
[null,null,"Sinking Fund",null,{"$f":"E135-E134","v":7312169.4936297964},{"$f":"F135-F134","v":7714338.8157794345},{"$f":"G135-G134","v":8138627.4506473038},{"$f":"H135-H134","v":8586251.9604329057},{"$f":"I135-I134","v":9058495.8182567153},{"$f":"J135-J134","v":9556713.088260835},{"$f":"K135-K134","v":10082332.308115181},{"$f":"L135-L134","v":10636860.585061515},{"$f":"M135-M134","v":11221887.917239899},{"$f":"N135-N134","v":11839091.752688093},{"$f":"O135-O134","v":12490241.799085937},{"$f":"P135-P134","v":13177205.098035663},{"$f":"Q135-Q134","v":13901951.378427627},{"$f":"R135-R134","v":14666558.704241145},{"$f":"S135-S134","v":15473219.432974409},{"$f":"T135-T134","v":16324246.501788002},{"$f":"U135-U134","v":17222080.059386343},{"$f":"V135-V134","v":18169294.46265259},{"$f":"W135-W134","v":19168605.658098482},{"$f":"X135-X134","v":20222878.9692939}]
[null,null,"Mortgage Balance",{"$f":"E147","v":254963051.25409558},{"$f":"D137-E136","v":247650881.7604658},{"$f":"E137-F136","v":239936542.94468635},{"$f":"F137-G136","v":231797915.49403906},{"$f":"G137-H136","v":223211663.53360614},{"$f":"H137-I136","v":214153167.71534944},{"$f":"I137-J136","v":204596454.62708861},{"$f":"J137-K136","v":194514122.31897342},{"$f":"K137-L136","v":183877261.7339119},{"$f":"L137-M136","v":172655373.816672},{"$f":"M137-N136","v":160816282.06398392},{"$f":"N137-O136","v":148326040.26489797},{"$f":"O137-P136","v":135148835.16686231},{"$f":"P137-Q136","v":121246883.78843468},{"$f":"Q137-R136","v":106580325.08419354},{"$f":"R137-S136","v":91107105.65121913},{"$f":"S137-T136","v":74782859.149431124},{"$f":"T137-U136","v":57560779.090044782},{"$f":"U137-V136","v":39391484.627392188},{"$f":"V137-W136","v":20222878.969293706},{"$f":"W137-X136","v":-1.9371509552001953E-7}]
[]
[null,null,"Book Depr",null,{"$f":"IF(E$2-1<20,-$D131/20,0)","v":27675613.406949408},27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408,27675613.406949408]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E139:E139)","v":27675613.406949408},{"$f":"SUM($E139:F139)","v":55351226.813898817},{"$f":"SUM($E139:G139)","v":83026840.220848233},{"$f":"SUM($E139:H139)","v":110702453.62779763},{"$f":"SUM($E139:I139)","v":138378067.03474703},{"$f":"SUM($E139:J139)","v":166053680.44169644},{"$f":"SUM($E139:K139)","v":193729293.84864584},{"$f":"SUM($E139:L139)","v":221404907.25559524},{"$f":"SUM($E139:M139)","v":249080520.66254464},{"$f":"SUM($E139:N139)","v":276756134.06949407},{"$f":"SUM($E139:O139)","v":304431747.47644347},{"$f":"SUM($E139:P139)","v":332107360.88339287},{"$f":"SUM($E139:Q139)","v":359782974.29034227},{"$f":"SUM($E139:R139)","v":387458587.69729167},{"$f":"SUM($E139:S139)","v":415134201.10424107},{"$f":"SUM($E139:T139)","v":442809814.51119047},{"$f":"SUM($E139:U139)","v":470485427.91813987},{"$f":"SUM($E139:V139)","v":498161041.32508928},{"$f":"SUM($E139:W139)","v":525836654.73203868},{"$f":"SUM($E139:X139)","v":553512268.13898814}]
[null,null,"End Year Book Value",null,{"$f":"-$D131-E140","v":525836654.73203874},498161041.32508934,470485427.91813993,442809814.51119053,415134201.10424113,387458587.69729173,359782974.29034233,332107360.88339293,304431747.47644353,276756134.06949407,249080520.66254467,221404907.25559527,193729293.84864587,166053680.44169647,138378067.03474706,110702453.62779766,83026840.220848262,55351226.813898861,27675613.406949461,0]
[null,null,"Prop. Tax Value",{"$f":"-D131","v":553512268.13898814},{"$f":"D142/(($D142/$Y142)^(1/21))","v":522670830.2558471},493547862.487014,466047612.50262147,440079663.24665928,415558635.65807593,392403907.95611799,370539350.56695551,349893075.82006842,330397201.59143054,311987628.11638153,294603827.2383787,278188643.40070707,262688105.72683606,248051250.5715681,234229953.9595525,221178773.36024451,208854798.27908799,197217509.17368555,186228644.23109192,175852073.56821263,{"$f":"Y131","v":166053680.44169644}]
[null,null,"Tax Dep",null,{"$f":"-$D131*Assumptions!J$10","v":110702453.62779763},{"$f":"-$D131*Assumptions!K$10","v":177123925.8044762},{"$f":"-$D131*Assumptions!L$10","v":106274355.48268573},{"$f":"-$D131*Assumptions!M$10","v":63764613.289611429},{"$f":"-$D131*Assumptions!N$10","v":63764613.289611429},{"$f":"-$D131*Assumptions!O$10","v":31882306.644805714},{"$f":"-$D131*Assumptions!P$10","v":0},{"$f":"-$D131*Assumptions!Q$10","v":0},{"$f":"-$D131*Assumptions!R$10","v":0},{"$f":"-$D131*Assumptions!S$10","v":0},{"$f":"-$D131*Assumptions!T$10","v":0},{"$f":"-$D131*Assumptions!U$10","v":0},{"$f":"-$D131*Assumptions!V$10","v":0},{"$f":"-$D131*Assumptions!W$10","v":0},{"$f":"-$D131*Assumptions!X$10","v":0},{"$f":"-$D131*Assumptions!Y$10","v":0},{"$f":"-$D131*Assumptions!Z$10","v":0},{"$f":"-$D131*Assumptions!AA$10","v":0},{"$f":"-$D131*Assumptions!AB$10","v":0},{"$f":"-$D131*Assumptions!AC$10","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E143*Federal_Tax_Rate","v":23247515.261837501},37196024.41894,22317614.651364002,13390568.790818399,13390568.790818399,6695284.3954091994,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E144:X144)","v":94306543.636724085},{"$f":"E145/E149","v":0.17037841627937234}]
[null,null,"PTC Tax Equity",null,{"$f":"NPV(Tax_Equity_Rate,E128:X128)","v":86996890.554679275},{"$f":"E146/E149","v":0.15717247035405216}]
[null,{"$f":"Assumptions!F10","v":0.68500000000000005},"Debt",null,{"$f":"(E149-E145-E146)*$B147","v":254963051.25409558},{"$f":"E147/E149","v":0.46062764265610423}]
[null,{"$f":"1-B147","v":0.31499999999999995},"Equity",null,{"$f":"(E149-E145-E146)*$B148","v":117245782.69348918},{"$f":"E148/E149","v":0.21182147071047125}]
[null,null,"Total",null,{"$f":"-D131","v":553512268.13898814}]
[null,null,"Check",null,{"$f":"SUM(E145:E148)-E149","v":0}]

{"sheet":"Other PPA","index":10,"n_rows":80,"n_cols":25,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[4,2,4,5],[43,2,43,5]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[]
[]
[null,null,"Small Modular Reactor (share)"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$28:$BX$28,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*8760","v":820812},{"$f":"E6","v":820812},{"$f":"F6","v":820812},820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,820812,{"$f":"V6","v":820812},820812]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C5,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":127.76692847036539},{"$f":"E7","v":127.76692847036539},127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539,127.76692847036539]
[null,null,"Capacity Payment ($/kW-month)",null,0,{"$f":"E8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenue",null,{"$f":"E6*E7+E8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"F6*F7+F8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"G6*G7+G8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"H6*H7+H8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"I6*I7+I8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"J6*J7+J8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"K6*K7+K8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"L6*L7+L8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"M6*M7+M8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"N6*N7+N8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"O6*O7+O8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"P6*P7+P8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"Q6*Q7+Q8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"R6*R7+R8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"S6*S7+S8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"T6*T7+T8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"U6*U7+U8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"V6*V7+V8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"W6*W7+W8*12*'Resource Options'!$E$6","v":104872628.09161755},{"$f":"X6*X7+X8*12*'Resource Options'!$E$6","v":104872628.09161755}]
[]
[null,null,"Fuel Charge",null,{"$f":"E6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7020540.9782209573},{"$f":"F6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7187757.1639424833},{"$f":"G6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7369577.2594520925},{"$f":"H6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7542588.947291485},{"$f":"I6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7730777.2447971366},{"$f":"J6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7923595.2143425485},{"$f":"K6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8109529.3574617337},{"$f":"L6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8311691.4783539586},{"$f":"M6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8518812.1553114187},{"$f":"N6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8718624.653053876},{"$f":"O6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8935789.2753110752},{"$f":"P6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9158289.3266155124},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9373006.7665599994},{"$f":"R6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9606265.4082316048},{"$f":"S6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9845264.0729588103},{"$f":"T6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10090129.24647643},{"$f":"U6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10340989.615505978},{"$f":"V6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10598018.285343923},{"$f":"W6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10861336.801077658},{"$f":"X6*INDEX('DATA (Nominal)'!$B$32:$BX$32,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$132:$BX$132,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11131126.583542012}]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":13521954.430901587},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":13823944.746525055},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":14132679.512530781},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":14443598.461806459},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":14761357.627966203},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":15086107.495781461},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":15418001.860688651},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":15757197.901623804},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":16103856.255459527},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":16458141.093079634},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":16820220.197127387},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":17190265.041464191},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":17568450.872376401},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":17954956.791568682},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":18349965.840983193},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":18753665.089484826},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":19166245.721453488},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":19587903.127325468},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":20018836.996126629},{"$f":"INDEX('DATA (Nominal)'!$B$201:$BX$201,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$6*1000","v":20459251.41004141}]
[null,null,"Variable O&M",null,{"$f":"E6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3504941.8295801668},{"$f":"F6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3583218.8637741231},{"$f":"G6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3663244.0850650794},{"$f":"H6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3743835.4549365109},{"$f":"I6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3826199.8349451143},{"$f":"J6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3910376.2313139071},{"$f":"K6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3996404.5084028123},{"$f":"L6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4084325.4075876749},{"$f":"M6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4174180.5665546036},{"$f":"N6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4266012.5390188042},{"$f":"O6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4359864.8148772176},{"$f":"P6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4455781.8408045173},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4553809.0413022162},{"$f":"R6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4653992.8402108653},{"$f":"S6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4756380.6826955043},{"$f":"T6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4861021.057714805},{"$f":"U6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4967963.5209845314},{"$f":"V6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5077258.7184461914},{"$f":"W6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5188958.4102520077},{"$f":"X6*INDEX('DATA (Nominal)'!$B$123:$BX$123,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5303115.495277551}]
[null,null,"Property Tax",null,{"$f":"D33*Property_Tax_Rate","v":9047005.5691293199},8753265.3886152431,8469062.4293385297,8194087.0346877789,7928039.6020510281,7670630.2563802768,7421578.5343547845,7180613.0787990214,6947471.3430223344,6721899.3047581697,6503651.1893911827,6292489.2021706738,6088183.2691185763,5890510.786349697,5699256.3775310898,5514211.6592162875,5335175.0137987137,5161951.3698368976,4994351.9895121325,4832194.2629870102]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E11:E14)","v":33094442.807832032},33348186.162856907,33634563.286386482,33924109.898722231,34246374.309759483,34590709.19781819,34945514.260907985,35333827.866364457,35744320.320347883,36164677.589910485,36619525.476706862,37096825.411054894,37583449.949357189,38105725.826360852,38650866.974168599,39219027.052892342,39810373.87174271,40425131.500952482,41063484.196968421,41725687.751847982]
[]
[null,null,"EBITDA",null,{"$f":"E9-E15","v":71778185.283785522},71524441.928760648,71238064.805231065,70948518.192895323,70626253.781858072,70281918.893799365,69927113.830709577,69538800.225253105,69128307.771269679,68707950.501707077,68253102.614910692,67775802.68056266,67289178.142260373,66766902.265256703,66221761.117448956,65653601.038725212,65062254.219874844,64447496.590665072,63809143.894649133,63146940.339769572]
[null,null,"Before Tax Earnings",null,{"$f":"E17-E34-E25","v":5482347.6079416387},-25227120.57728849,-19639671.636914007,-14372452.630874705,-9415861.1737351157,-4728983.3070355356,-287874.19404020533,3924094.7134727277,5424949.8046747148,6429299.5610059723,7477517.5865276083,8585952.189675089,9772277.5884305649,11014963.895022841,12331857.850908812,13728144.806581944,15209289.609020278,16781010.640270088,18449392.931039006,20220794.787217468]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$269:$BX$269,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$297:$BX$297,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E6","v":15950273.849737033},{"$f":"INDEX('DATA (Nominal)'!$B$269:$BX$269,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$297:$BX$297,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F6","v":16306496.632381162},{"$f":"INDEX('DATA (Nominal)'!$B$269:$BX$269,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$297:$BX$297,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G6","v":16670675.057171008},{"$f":"INDEX('DATA (Nominal)'!$B$269:$BX$269,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$297:$BX$297,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H6","v":17037429.90842877},{"$f":"INDEX('DATA (Nominal)'!$B$269:$BX$269,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$297:$BX$297,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I6","v":17412253.366414204},{"$f":"INDEX('DATA (Nominal)'!$B$269:$BX$269,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$297:$BX$297,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J6","v":17795322.940475315},{"$f":"INDEX('DATA (Nominal)'!$B$269:$BX$269,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$297:$BX$297,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K6","v":18186820.04516577},{"$f":"INDEX('DATA (Nominal)'!$B$269:$BX$269,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$297:$BX$297,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L6","v":18586930.086159419}]
[null,null,"Federal Tax",null,{"$f":"E18*Federal_Tax_Rate-E19","v":-14798980.852069288},-21604191.953611746,-20795006.10092295,-20055644.960912459,-19389584.212898578,-18788409.434952777,-18247273.625914212,-17762870.196330145,1139239.45898169,1350152.907811254,1570278.6931707978,1803049.9598317686,2052178.2935704186,2313142.4179547965,2589690.1486908505,2882910.4093822083,3193950.8178942581,3524012.2344567184,3874372.5155181908,4246366.9053156683]
[]
[null,{"$f":"IRR(D22:Y22,0.1)","v":7.5000000049733062E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$82:$BX$82,1,MATCH(B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000000*(1+AFUDC!$C$6)*'Resource Options'!$E$6/1000","v":-904700556.91293204},{"$f":"E17-E20","v":86577166.13585481},93128633.882372394,92033070.906154007,91004163.153807789,90015837.994756654,89070328.328752145,88174387.456623793,87301670.42158325,67989068.312287986,67357797.593895823,66682823.921739891,65972752.720730893,65236999.848689951,64453759.847301908,63632070.968758106,62770690.629343003,61868303.401980586,60923484.356208354,59934771.379130945,58900573.434453905,{"$f":"-D22*0.5","v":452350278.45646602}]
[null,{"$f":"IRR(D23:Y23,0.1)","v":6.7151608812928698E-2},"ROE",{"$f":"-D39","v":-289876717.53679639},{"$f":"E22-E25-E27-E35-E19","v":18664360.385508843},22348880.363837525,21280693.363861211,20246910.983022403,19218863.45226638,18200777.443333283,17199948.602944493,16192741.61041994,15511942.734906973,14880672.01651481,14205698.344358878,13495627.143349877,12759874.271308934,11976634.269920895,11154945.391377093,10293565.05196199,9391177.8245995734,8446358.7788273413,7457645.8017499316,6423447.8570728917,{"$f":"Y22","v":452350278.45646602}]
[]
[null,null,"Interest",null,{"$f":"D28*Debt_Rate","v":32369566.791608933},{"$f":"E28*Debt_Rate","v":31441229.302504573},{"$f":"F28*Debt_Rate","v":30461833.251499467},29428570.417689081,28338478.128019121,27188430.762417316,25975130.791707408,24695099.32260846,23344666.122709066,21919959.096815206,20416893.184497185,18831158.647001673,17158208.709943909,15393246.526347963,13531211.422654245,11566764.388257369,9494272.7669686675,7307794.1065090867,5001059.119724229,2567453.708666204]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D38)","v":49248430.229870141},49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141,49248430.229870141]
[null,null,"Sinking Fund",null,{"$f":"E26-E25","v":16878863.438261207},17807200.927365568,18786596.978370674,19819859.812181059,20909952.10185102,22059999.467452824,23273299.438162733,24553330.907261681,25903764.107161075,27328471.133054934,28831537.045372956,30417271.582868468,32090221.519926231,33855183.703522176,35717218.807215899,37681665.841612771,39754157.462901473,41940636.123361051,44247371.110145912,46680976.521203935]
[null,null,"Mortgage Balance",{"$f":"D38","v":588537578.02925336},{"$f":"D28-E27","v":571658714.59099221},{"$f":"E28-F27","v":553851513.66362667},535064916.685256,515245056.87307495,494335104.7712239,472275105.30377108,449001805.86560833,424448474.95834666,398544710.85118556,371216239.71813065,342384702.67275769,311967431.08988923,279877209.56996298,246022025.8664408,210304807.0592249,172623141.21761215,132868983.75471067,90928347.631349623,46680976.521203712,-2.2351741790771484E-7]
[]
[null,null,"Depr",null,{"$f":"IF(E$2-1<40,-$D22/40,0)","v":22617513.922823302},22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302,22617513.922823302]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E30:E30)","v":22617513.922823302},{"$f":"SUM($E30:F30)","v":45235027.845646605},{"$f":"SUM($E30:G30)","v":67852541.7684699},{"$f":"SUM($E30:H30)","v":90470055.69129321},{"$f":"SUM($E30:I30)","v":113087569.61411652},{"$f":"SUM($E30:J30)","v":135705083.53693983},{"$f":"SUM($E30:K30)","v":158322597.45976314},{"$f":"SUM($E30:L30)","v":180940111.38258645},{"$f":"SUM($E30:M30)","v":203557625.30540976},{"$f":"SUM($E30:N30)","v":226175139.22823307},{"$f":"SUM($E30:O30)","v":248792653.15105638},{"$f":"SUM($E30:P30)","v":271410167.07387966},{"$f":"SUM($E30:Q30)","v":294027680.99670297},{"$f":"SUM($E30:R30)","v":316645194.91952628},{"$f":"SUM($E30:S30)","v":339262708.84234959},{"$f":"SUM($E30:T30)","v":361880222.7651729},{"$f":"SUM($E30:U30)","v":384497736.68799621},{"$f":"SUM($E30:V30)","v":407115250.61081952},{"$f":"SUM($E30:W30)","v":429732764.53364283},{"$f":"SUM($E30:X30)","v":452350278.45646614}]
[null,null,"End Year Book Value",null,{"$f":"-$D22-E31","v":882083042.99010873},859465529.06728542,836848015.14446211,814230501.2216388,791612987.29881549,768995473.37599218,746377959.45316887,723760445.53034556,701142931.60752225,678525417.68469894,655907903.76187563,633290389.83905244,610672875.91622901,588055361.99340582,565437848.07058239,542820334.1477592,520202820.22493583,497585306.30211252,474967792.37928921,452350278.4564659]
[null,null,"Prop. Tax Value",{"$f":"-D22","v":904700556.91293204},{"$f":"D33/(($D33/$Y33)^(1/21))","v":875326538.86152434},{"$f":"E33/(($D33/$Y33)^(1/21))","v":846906242.93385303},{"$f":"F33/(($D33/$Y33)^(1/21))","v":819408703.46877789},{"$f":"G33/(($D33/$Y33)^(1/21))","v":792803960.2051028},767063025.63802767,742157853.43547845,718061307.87990212,{"$f":"K33/(($D33/$Y33)^(1/21))","v":694747134.30223346},{"$f":"L33/(($D33/$Y33)^(1/21))","v":672189930.47581697},{"$f":"M33/(($D33/$Y33)^(1/21))","v":650365118.93911827},629248920.21706736,608818326.9118576,589051078.63496971,569925637.75310898,551421165.92162871,533517501.37987137,516195136.98368979,499435198.95121324,483219426.29870099,467530150.94407672,{"$f":"Y22","v":452350278.45646602}]
[null,null,"Tax Dep",null,{"$f":"-$D22*Assumptions!J$6","v":33926270.88423495},{"$f":"-$D22*Assumptions!K$6","v":65310333.203544565},{"$f":"-$D22*Assumptions!L$6","v":60415903.190645605},{"$f":"-$D22*Assumptions!M$6","v":55892400.406080946},{"$f":"-$D22*Assumptions!N$6","v":51703636.827574067},{"$f":"-$D22*Assumptions!O$6","v":47822471.438417584},{"$f":"-$D22*Assumptions!P$6","v":44239857.233042374},{"$f":"-$D22*Assumptions!Q$6","v":40919606.189171918},{"$f":"-$D22*Assumptions!R$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!S$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!T$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!U$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!V$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!W$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!X$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!Y$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!Z$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!AA$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!AB$6","v":40358691.843885899},{"$f":"-$D22*Assumptions!AC$6","v":40358691.843885899}]
[null,null,"After Tax Dep. Value",null,{"$f":"E34*Tax_Equity_Rate","v":2714101.6707387962},{"$f":"F34*Tax_Equity_Rate","v":5224826.6562835649},4833272.2552516488,4471392.032486476,4136290.9462059257,3825797.7150734067,3539188.57864339,3273568.4951337534,3228695.3475108719,3228695.3475108719,3228695.3475108719,3228695.3475108719,3228695.3475108719,3228695.3475108719,3228695.3475108719,3228695.3475108719,3228695.3475108719,3228695.3475108719,3228695.3475108719,3228695.3475108719]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E35:N35)","v":26286261.346882209},{"$f":"D36/D40","v":2.9055206328796355E-2}]
[null,null,"PTC Tax Equity",0,{"$f":"D37/D40","v":0}]
[null,{"$f":"Assumptions!F6","v":0.67},"Debt",{"$f":"(D40-D36-D37)*$B38","v":588537578.02925336},{"$f":"D38/D40","v":0.65053301175970646}]
[null,{"$f":"1-B38","v":0.32999999999999996},"Equity",{"$f":"(D40-D36-D37)*$B39","v":289876717.53679639},{"$f":"D39/D40","v":0.32041178191149716}]
[null,null,"Total",{"$f":"-D22","v":904700556.91293204}]
[null,null,"Check",{"$f":"SUM(D36:D39)-D40","v":0}]
[]
[]
[null,null,"Geothermal (Off System)"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$29:$BX$29,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*8760","v":157680},{"$f":"E45","v":157680},{"$f":"F45","v":157680},157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680,157680]
[null,null,"PPA Rate ($/MWh)",null,{"$f":"INDEX('PPA Summary'!$3:$34,MATCH($C44,'PPA Summary'!$D$3:$D$34,0),MATCH(B$1,'PPA Summary'!$2:$2,0))","v":54.47113763669271},{"$f":"E46","v":54.47113763669271},54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271,54.47113763669271]
[null,null,"Capacity Payment ($/kW-month)",null,{"$f":"INDEX('PPA Summary'!$C$106:$AA$106,1,MATCH($B$1,'PPA Summary'!$C$74:$AA$74))","v":0},{"$f":"E47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenue",null,{"$f":"E45*E46+E47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"F45*F46+F47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"G45*G46+G47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"H45*H46+H47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"I45*I46+I47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"J45*J46+J47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"K45*K46+K47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"L45*L46+L47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"M45*M46+M47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"N45*N46+N47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"O45*O46+O47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"P45*P46+P47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"Q45*Q46+Q47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"R45*R46+R47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"S45*S46+S47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"T45*T46+T47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"U45*U46+U47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"V45*V46+V47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"W45*W46+W47*12*'Resource Options'!$E$32","v":8589008.9825537056},{"$f":"X45*X46+X47*12*'Resource Options'!$E$32","v":8589008.9825537056}]
[]
[null,null,"Fuel Charge"]
[null,null,"Fixed O&M",null,{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2451905.0904953512},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2487104.288674505},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2522652.7619333011},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2557714.3360120915},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2593097.6554135722},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2628799.907130091},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2686633.5050869519},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2745739.4421988651},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2806145.7099272409},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2867880.91554564},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2930974.2956876433},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":2995455.7301927726},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3061355.7562570125},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3128705.5828946675},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3197537.1057183496},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3267882.9220441543},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3339776.3463291246},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3413251.4259483656},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3488342.9573192298},{"$f":"INDEX('DATA (Nominal)'!$B$202:$BX$202,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32*1000","v":3565086.5023802524}]
[null,null,"Variable O&M",null,{"$f":"E45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X45*INDEX('DATA (Nominal)'!$B$124:$BX$124,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Property Tax",null,{"$f":"D72*Property_Tax_Rate","v":1101696.6698255856},1065926.5383501975,1031317.7994257817,997832.7447017727,965434.8901506823,934088.93631650764,903760.72985380085,874417.22631549835,846026.4541489624,818557.47986100719,791980.37431395485,766266.18011599826,741386.88007034047,717315.36664873571,694025.41245616868,671491.64165449445,649689.50231390062,628595.23966207041,608185.8702018949,588439.1566695401]
[null,null,"Total Operating Costs",null,{"$f":"SUM(E50:E53)","v":3553601.7603209368},3553030.8270247024,3553970.5613590828,3555547.0807138644,3558532.5455642547,3562888.8434465984,3590394.2349407529,3620156.6685143635,3652172.1640762035,3686438.3954066471,3722954.6700015981,3761721.9103087708,3802742.6363273528,3846020.9495434035,3891562.5181745184,3939374.5636986485,3989465.8486430254,4041846.6656104359,4096528.8275211249,4153525.6590497922]
[]
[null,null,"EBITDA",null,{"$f":"E48-E54","v":5035407.2222327683},5035978.1555290036,5035038.4211946223,5033461.9018398412,5030476.4369894508,5026120.1391071072,4998614.7476129532,4968852.3140393421,4936836.8184775021,4902570.5871470589,4866054.3125521075,4827287.0722449347,4786266.3462263532,4742988.0330103021,4697446.4643791877,4649634.4188550571,4599543.1339106802,4547162.3169432692,4492480.1550325807,4435483.3235039134]
[null,null,"Before Tax Earnings",null,{"$f":"E56-E73-E64","v":-21174400.836594015},-34274428.653579757,-20047302.855702218,-11454551.643637629,-11316908.449435411,-4827128.693821881,1647661.9461213667,1783031.5025180965,1925230.2563749659,2074760.0581812612,2232148.598545569,2397950.9380204147,2572751.1186718629,2757163.861992693,2951836.3580079884,3157450.1506858198,3374723.1250445135,3604411.6016418412,3847312.5444419524,4104265.8883831785]
[null,null,"PTC",null,{"$f":"INDEX('DATA (Nominal)'!$B$270:$BX$270,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$298:$BX$298,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*E45","v":4425903.0959782582},{"$f":"INDEX('DATA (Nominal)'!$B$270:$BX$270,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$298:$BX$298,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*F45","v":4524748.2651217738},{"$f":"INDEX('DATA (Nominal)'!$B$270:$BX$270,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$298:$BX$298,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*G45","v":4625800.9763761591},{"$f":"INDEX('DATA (Nominal)'!$B$270:$BX$270,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$298:$BX$298,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*H45","v":4727568.597856435},{"$f":"INDEX('DATA (Nominal)'!$B$270:$BX$270,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$298:$BX$298,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*I45","v":4831575.1070092767},{"$f":"INDEX('DATA (Nominal)'!$B$270:$BX$270,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$298:$BX$298,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*J45","v":4937869.7593634808},{"$f":"INDEX('DATA (Nominal)'!$B$270:$BX$270,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$298:$BX$298,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*K45","v":5046502.894069477},{"$f":"INDEX('DATA (Nominal)'!$B$270:$BX$270,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$298:$BX$298,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*L45","v":5157525.9577390067},{"$f":"INDEX('DATA (Nominal)'!$B$270:$BX$270,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$298:$BX$298,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*M45","v":5270991.5288092652},{"$f":"INDEX('DATA (Nominal)'!$B$270:$BX$270,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*INDEX('DATA (Nominal)'!$B$298:$BX$298,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*N45","v":5386953.3424430685}]
[null,null,"Federal Tax",null,{"$f":"E57*Federal_Tax_Rate-E58","v":-8872527.2716630008},-11722378.282373521,-8835734.5760736242,-7133024.4430203373,-7208125.8813907132,-5951566.7850660756,-4700493.8853839897,-4783089.3422102062,-4866693.1749705225,-4951253.7302250033,468751.20569456945,503569.69698428706,540277.73492109124,579004.41101846553,619885.63518167753,663064.53164402209,708691.85625934775,756926.43634478666,807935.63433280995,861895.83656046749]
[]
[null,{"$f":"IRR(D61:Y61,0.1)","v":7.5000000962512914E-2},"Free Cash Flow",{"$f":"-INDEX('DATA (Nominal)'!$B$83:$BX$83,1,MATCH(B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$32/1000*1000000*(1+AFUDC!$C$32)","v":-110169666.98255855},{"$f":"E56-E59","v":13907934.493895769},16758356.437902525,13870772.997268246,12166486.344860177,12238602.318380164,10977686.924173184,9699108.6329969428,9751941.6562495492,9803529.9934480246,9853824.3173720613,4397303.1068575382,4323717.3752606474,4245988.611305262,4163983.6219918365,4077560.8291975101,3986569.887211035,3890851.2776513323,3790235.8805984827,3684544.5206997707,3573587.4869434461,{"$f":"-D61*0.5","v":55084833.491279274}]
[null,{"$f":"IRR(D62:Y62,0.1)","v":3.3291411267872828E-3},"ROE",{"$f":"-D78","v":-27093993.738469571},{"$f":"E61-E64-E66-E74-E58","v":1365964.1070624255},3059912.0788931036,1199413.3169058384,70241.476958334446,38350.941325479187,-821197.27978007542,-1700746.8802066827,-1758936.9206236056,-1820814.1544953887,-1886481.6442051553,-1956049.5122766104,-2029635.2438735012,-2107364.0078288866,-2189368.9971423117,-2275791.789936638,-2366782.7319231136,-2462501.3414828163,-2563116.7385356659,-2668808.0984343779,-2779765.1321907029,{"$f":"Y61","v":55084833.491279274}]
[]
[null,null,"Interest",null,{"$f":"D67*Debt_Rate","v":4175874.6623150725},4056113.3746900237,3929765.2162455963,3796467.9090867261,3655839.2500341176,3507476.0147336158,3350952.8014915865,3185820.8115212456,3011606.5621025362,2827810.5289657977,2633905.7140065385,2429336.1342245201,2213515.2275544903,1985824.1710176091,1745610.1063711992,1492184.2681692371,1224820.0088661669,942750.71530142799,645167.61059062835,331217.43512073474]
[null,null,"Initial Mortgage Payment",null,{"$f":"-PMT(Debt_Rate,20,$D77)","v":6353352.6191341486},6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486,6353352.6191341486]
[null,null,"Sinking Fund",null,{"$f":"E65-E64","v":2177477.9568190761},2297239.2444441249,2423587.4028885523,2556884.7100474224,2697513.369100031,2845876.6044005328,3002399.8176425621,3167531.807612903,3341746.0570316124,3525542.0901683508,3719446.9051276101,3924016.4849096285,4139837.3915796583,4367528.448116539,4607742.5127629489,4861168.3509649113,5128532.6102679819,5410601.9038327206,5708185.0085435202,6022135.1840134142]
[null,null,"Mortgage Balance",{"$f":"D77","v":75924993.860274047},{"$f":"D67-E66","v":73747515.903454974},{"$f":"E67-F66","v":71450276.659010842},{"$f":"F67-G66","v":69026689.256122291},66469804.546074867,63772291.176974833,60926414.572574303,57924014.75493174,54756482.947318837,51414736.890287228,47889194.800118878,44169747.894991271,40245731.41008164,36105894.018501982,31738365.570385441,27130623.057622492,22269454.706657581,17140922.096389599,11730320.192556879,6022135.1840133583,-5.5879354476928711E-8]
[]
[null,null,"Depr",null,{"$f":"IF(E$2-1<25,-$D61/25,0)","v":4406786.6793023422},4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422,4406786.6793023422]
[null,null,"Accum Depreciation",null,{"$f":"SUM($E69:E69)","v":4406786.6793023422},{"$f":"SUM($E69:F69)","v":8813573.3586046845},{"$f":"SUM($E69:G69)","v":13220360.037907027},{"$f":"SUM($E69:H69)","v":17627146.717209369},{"$f":"SUM($E69:I69)","v":22033933.396511711},{"$f":"SUM($E69:J69)","v":26440720.075814053},{"$f":"SUM($E69:K69)","v":30847506.755116396},{"$f":"SUM($E69:L69)","v":35254293.434418738},{"$f":"SUM($E69:M69)","v":39661080.11372108},{"$f":"SUM($E69:N69)","v":44067866.793023422},{"$f":"SUM($E69:O69)","v":48474653.472325765},{"$f":"SUM($E69:P69)","v":52881440.151628107},{"$f":"SUM($E69:Q69)","v":57288226.830930449},{"$f":"SUM($E69:R69)","v":61695013.510232791},{"$f":"SUM($E69:S69)","v":66101800.189535134},{"$f":"SUM($E69:T69)","v":70508586.868837476},{"$f":"SUM($E69:U69)","v":74915373.548139811},{"$f":"SUM($E69:V69)","v":79322160.227442145},{"$f":"SUM($E69:W69)","v":83728946.90674448},{"$f":"SUM($E69:X69)","v":88135733.586046815}]
[null,null,"End Year Book Value",null,{"$f":"-$D61-E70","v":105762880.30325621},101356093.62395386,96949306.944651514,92542520.26534918,88135733.586046845,83728946.906744495,79322160.227442145,74915373.548139811,70508586.868837476,66101800.189535126,61695013.510232784,57288226.830930442,52881440.151628099,48474653.472325757,44067866.793023415,39661080.113721073,35254293.434418738,30847506.755116403,26440720.075814068,22033933.396511734]
[null,null,"Prop. Tax Value",{"$f":"-D61","v":110169666.98255855},{"$f":"D72/(($D72/$Y72)^(1/21))","v":106592653.83501974},{"$f":"E72/(($D72/$Y72)^(1/21))","v":103131779.94257817},{"$f":"F72/(($D72/$Y72)^(1/21))","v":99783274.470177263},{"$f":"G72/(($D72/$Y72)^(1/21))","v":96543489.015068233},93408893.631650761,90376072.985380083,87441722.631549835,84602645.414896235,81855747.986100718,79198037.431395486,76626618.011599824,74138688.007034048,71731536.66487357,69402541.245616868,67149164.16544944,64968950.231390066,62859523.966207035,60818587.020189486,58843915.666954003,56933358.380557895,{"$f":"Y61","v":55084833.491279274}]
[null,null,"Tax Dep",null,{"$f":"-$D61*Assumptions!J$32","v":22033933.396511711},{"$f":"-$D61*Assumptions!K$32","v":35254293.434418738},{"$f":"-$D61*Assumptions!L$32","v":21152576.060651243},{"$f":"-$D61*Assumptions!M$32","v":12691545.636390744},{"$f":"-$D61*Assumptions!N$32","v":12691545.636390744},{"$f":"-$D61*Assumptions!O$32","v":6345772.8181953719},{"$f":"-$D61*Assumptions!P$32","v":0},{"$f":"-$D61*Assumptions!Q$32","v":0},{"$f":"-$D61*Assumptions!R$32","v":0},{"$f":"-$D61*Assumptions!S$32","v":0},{"$f":"-$D61*Assumptions!T$32","v":0},{"$f":"-$D61*Assumptions!U$32","v":0},{"$f":"-$D61*Assumptions!V$32","v":0},{"$f":"-$D61*Assumptions!W$32","v":0},{"$f":"-$D61*Assumptions!X$32","v":0},{"$f":"-$D61*Assumptions!Y$32","v":0},{"$f":"-$D61*Assumptions!Z$32","v":0},{"$f":"-$D61*Assumptions!AA$32","v":0},{"$f":"-$D61*Assumptions!AB$32","v":0},{"$f":"-$D61*Assumptions!AC$32","v":0}]
[null,null,"After Tax Dep. Value",null,{"$f":"E73*Tax_Equity_Rate","v":1762714.6717209369},2820343.474753499,1692206.0848520994,1015323.6509112596,1015323.6509112596,507661.82545562979,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dep. Tax Equity",{"$f":"NPV(Tax_Equity_Rate,E74:X74)","v":7150679.3838149263},{"$f":"D75/D79","v":6.4906063344522785E-2}]
[null,null,"PTC Tax Equity",0,{"$f":"D76/D79","v":0}]
[null,{"$f":"Assumptions!F32","v":0.73699999999999999},"Debt",{"$f":"(D79-D75-D76)*$B77","v":75924993.860274047},{"$f":"D77/D79","v":0.68916423131508664}]
[null,{"$f":"1-B77","v":0.26300000000000001},"Equity",{"$f":"(D79-D75-D76)*$B78","v":27093993.738469571},{"$f":"D78/D79","v":0.24592970534039049}]
[null,null,"Total",{"$f":"-D61","v":110169666.98255855}]
[null,null,"Check",{"$f":"SUM(D75:D78)-D79","v":0}]

{"sheet":"Upgrades","index":11,"n_rows":92,"n_cols":24,"rows_kept":92,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[4,2,4,5],[33,2,33,5],[65,2,65,5]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[]
[null,null,"Wood Biomass"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288},{"$f":"INDEX('DATA (Nominal)'!$B$8:$BX$8,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39*8760","v":252288}]
[null,null,"Fuel (Dth)",null,{"$f":"E6*$E10/1000","v":3411942.912},3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912,3411942.912]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$33:$BX$33,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":13524}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$39","v":57.6}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$55:$BX$55,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$39/1000","v":295.74789428446803}]
[null,null,"AFUDC",null,{"$f":"E12*AFUDC!$C$39","v":19.253187917918872}]
[null,null,"Total Capital",null,{"$f":"SUM(E12:E13)","v":315.0010822023869}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E17:X17))","v":2119591.1596072465},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1787772.5888215655},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1827699.5099719136},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1868518.1323612866},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1909625.5312732351},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1951637.2929612461},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1994573.3134063936},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2038453.9263013341},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2083299.9126799635},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2129132.5107589229},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2175973.425995619},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2223844.8413675223},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2272769.4278776078},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2322770.3552909154},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2373871.3031073157},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2426096.4717756766},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2479470.5941547416},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2534018.9472261458},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2589767.3640651214},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2646742.2460745536},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$174:$BX$174,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2704970.5754881939}]
[null,null,"Capital Recovery & Taxes",36868370.290181085,{"$f":"$E14*1000000*Assumptions!AG$39","v":49625681.267514445},{"$f":"$E14*1000000*Assumptions!AH$39","v":47906977.965886086},{"$f":"$E14*1000000*Assumptions!AI$39","v":46099636.594596602},{"$f":"$E14*1000000*Assumptions!AJ$39","v":44323808.963237874},{"$f":"$E14*1000000*Assumptions!AK$39","v":42577133.81175743},{"$f":"$E14*1000000*Assumptions!AL$39","v":40857461.788056269},{"$f":"$E14*1000000*Assumptions!AM$39","v":39162764.630294457},{"$f":"$E14*1000000*Assumptions!AN$39","v":37491165.439455926},{"$f":"$E14*1000000*Assumptions!AO$39","v":35832553.178905874},{"$f":"$E14*1000000*Assumptions!AP$39","v":34175817.817371875},{"$f":"$E14*1000000*Assumptions!AQ$39","v":32519082.455837872},{"$f":"$E14*1000000*Assumptions!AR$39","v":30862347.094303861},{"$f":"$E14*1000000*Assumptions!AS$39","v":29205611.732769854},{"$f":"$E14*1000000*Assumptions!AT$39","v":27548876.371235847},{"$f":"$E14*1000000*Assumptions!AU$39","v":25892141.009701844},{"$f":"$E14*1000000*Assumptions!AV$39","v":24235405.648167834},{"$f":"$E14*1000000*Assumptions!AW$39","v":22578670.286633827},{"$f":"$E14*1000000*Assumptions!AX$39","v":20921934.92509982},{"$f":"$E14*1000000*Assumptions!AY$39","v":19265199.563565806},{"$f":"$E14*1000000*Assumptions!AZ$39","v":17608464.202031802}]
[null,null,"Misc Charges",61794.560667189689,{"$f":"E17*Misc_Fees","v":52120.722054503916},53284.751513721167,54474.777630860946,55673.222738739896,56898.033638992165,58149.790379049999,59429.085767389093,60736.525654271652,62072.729218665634,63438.329261476276,64833.972505228739,66260.319900343777,67718.046938151339,69207.84397079068,70730.416538148071,72286.485701987331,73876.78838743105,75502.077731954545,77163.123442057535,78860.712157782807]
[null,null,"Total Fixed Cost",39049756.010455526,{"$f":"SUM(E17:E19)","v":51465574.578390516},49787962.227371722,48022629.504588746,46289107.717249855,44585669.138357669,42910184.89184171,41260647.642363176,39635201.87779016,38023758.418883465,36415229.572628967,34807761.269710623,33201376.842081815,31596100.134998921,29991955.518313952,28388967.89801567,26787162.728024561,25186566.022247404,23587204.366896898,21989104.933082417,20392295.489677779]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E23:X23))","v":1132624.7320477285},{"$f":"E6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":955314.16056269174},{"$f":"F6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":976649.51014859183},{"$f":"G6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":998461.34920857707},{"$f":"H6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1020427.4988911657},{"$f":"I6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1042876.9038667714},{"$f":"J6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1065820.1957518402},{"$f":"K6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1089268.2400583809},{"$f":"L6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1113232.1413396653},{"$f":"M6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1137723.2484491379},{"$f":"N6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1162753.1599150188},{"$f":"O6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1188333.7294331496},{"$f":"P6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1214477.0714806786},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1241195.5670532535},{"$f":"R6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1268501.8695284249},{"$f":"S6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1296408.9106580506},{"$f":"T6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1324929.9066925277},{"$f":"U6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1354078.3646397633},{"$f":"V6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1383868.0886618381},{"$f":"W6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1414313.1866123984},{"$f":"X6*INDEX('DATA (Nominal)'!$B$103:$BX$103,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1445428.0767178712}]
[null,null,"Fuel Cost",8711352.0785212796,{"$f":"E7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7178727.8868479999},{"$f":"F7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7356148.9182720007},{"$f":"G7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7540393.8355200002},{"$f":"H7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7728050.6956800008},{"$f":"I7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7922531.441664},{"$f":"J7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8120424.1305599995},{"$f":"K7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8325140.7052799994},{"$f":"L7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8533269.2229120005},{"$f":"M7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8744809.6834559999},{"$f":"N7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8963174.0298239999},{"$f":"O7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9188362.2620160002},{"$f":"P7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9416962.4371199999},{"$f":"Q7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9652386.498048},{"$f":"R7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9894634.4448000006},{"$f":"S7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10140294.334464001},{"$f":"T7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10396190.052864},{"$f":"U7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10655497.714176001},{"$f":"V7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10921629.261312},{"$f":"W7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11194584.694272},{"$f":"X7*INDEX('DATA (Nominal)'!$B$141:$BX$141,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11474364.013056001}]
[null,null,"Misc Charges",286991.29993532877,{"$f":"SUM(E23:E24)*Misc_Fees","v":237139.86185021128},242934.40538217395,248941.78405557695,255053.13328452781,261377.5149056041,267815.76708929538,274467.67839239509,281234.10077339306,288115.36509676237,295211.28128965135,302522.19493470847,309948.98743374419,317591.4915259619,325450.07610793086,333425.64640828827,341717.53130091098,350127.18100179476,358754.46974113729,367599.8088193037,376663.61858526745]
[null,null,"Total Variable Cost",10130968.110504335,{"$f":"SUM(E23:E25)","v":8371181.9092609026},8575732.8338027652,8787796.9687841553,9003531.327855695,9226785.8604363743,9454060.0934011359,9688876.623730775,9927735.465025058,10170648.2970019,10421138.471028671,10679218.186383858,10941388.496034423,11211173.556627214,11488586.390436355,11770128.891530339,12062837.490857439,12359703.259817559,12664251.819714976,12976497.689703701,13296455.708359139]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E28:X28))","v":49180724.120959848},{"$f":"E20+E26","v":59836756.487651423},58363695.06117449,56810426.473372899,55292639.045105547,53812454.998794042,52364244.985242844,50949524.266093954,49562937.34281522,48194406.715885364,46836368.043657638,45486979.456094481,44142765.338116236,42807273.691626132,41480541.908750311,40159096.789546013,38850000.218882002,37546269.282064959,36251456.186611876,34965602.62278612,33688751.198036917]
[null,null,"$/MWh",{"$f":"D28/AVERAGE(E6:X6)","v":194.93881643581878}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D20/E11/1000","v":677.94715295929734}]
[null,null,"Variable Cost $/MWh",{"$f":"D26/AVERAGE(E6:X6)","v":40.156361422280625}]
[]
[]
[null,null,"Rathdrum CT 2055 Uprates two unit operation"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993},{"$f":"INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40*8760","v":39999.999999999993}]
[null,null,"Fuel (Dth)",null,{"$f":"E35*$E40/1000","v":447999.99999999994},447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994,447999.99999999994]
[null,null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000},{"$f":"-(INDEX('DATA (Nominal)'!$B$9:$BX$9,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*154*8760)*((11950-$E40)/1000)","v":-924000}]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$34:$BX$34,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":11200}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$40","v":5}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$56:$BX$56,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$40/1000","v":4.4756390157650996}]
[null,null,"AFUDC",null,{"$f":"E42*AFUDC!$C$40","v":0.18938666495210021}]
[null,null,"Total Capital",null,{"$f":"SUM(E42:E43)","v":4.6650256807171999}]
[]
[null,null,"Fixed Costs",null,{"$f":"IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(E$1,Assumptions!$AG$2:$CD$2,0)),Assumptions!AG$40)","v":0.15754130405060052}]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E47:X47))","v":35105.728580995034},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":29609.98350235718},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":30271.273133909821},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":30947.331567233807},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":31628.172861712952},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":32323.992664670637},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33035.120503293394},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33761.893154365847},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":34504.6548037619},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":35263.757209444659},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":36039.559868052442},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":36832.430185149591},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":37642.743649222888},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":38470.884009505782},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":39317.243457714918},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40182.222813784654},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":41066.231715687914},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":41969.688813433044},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":42893.021967328568},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":43836.668450609795},{"$f":"$E41*1000*INDEX('DATA (Nominal)'!$B$175:$BX$175,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":44801.075156523213}]
[null,null,"Capital Recovery & Taxes",546004.13753303152,{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(E$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AG$40)","v":734934.22916972812},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(F$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AH$40)","v":709480.99902978097},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(G$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AI$40)","v":682715.07857027289},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(H$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AJ$40)","v":656415.8625583956},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(I$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AK$40)","v":630548.38178481639},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(J$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AL$40)","v":605080.80530257907},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(K$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AM$40)","v":579983.09545751312},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(L$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AN$40)","v":555227.45621143072},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(M$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AO$40)","v":530664.14761667757},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(N$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AP$40)","v":506128.63506011211},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(O$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AQ$40)","v":481593.12250354642},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(P$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AR$40)","v":457057.60994698072},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(Q$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AS$40)","v":432522.09739041503},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(R$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AT$40)","v":407986.5848338494},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(S$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AU$40)","v":383451.07227728376},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(T$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AV$40)","v":358915.55972071807},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(U$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AW$40)","v":334380.04716415238},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(V$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AX$40)","v":309844.53460758674},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(W$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AY$40)","v":285309.02205102099},{"$f":"$E44*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(X$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AZ$40)","v":260773.50949445536}]
[null,null,"Misc Charges",1023.4724110503295,{"$f":"E47*Misc_Fees","v":863.24945902772117},882.5286969460069,902.23850451113435,922.08775161037943,942.37368214580772,963.10590315301556,984.29423302238195,1005.9487061488744,1028.0795776841496,1050.6973283932009,1073.812669617851,1097.4365483494441,1121.5801524131316,1146.2549157662206,1171.4725239130778,1197.2449194391654,1223.584307666827,1250.503162435497,1278.0142320090779,1306.1305451132778]
[null,null,"Total Fixed Cost",582133.33852507686,{"$f":"SUM(E47:E49)","v":765407.46213111305},740634.80086063675,714564.64864201786,688966.12317171902,663814.74813163292,639079.03170902538,614729.28284490132,590738.05972134147,566955.98440380639,543218.89225655783,519499.36535831384,495797.79014455306,472114.56155233394,448450.08320733055,424804.76761498151,401179.03635584511,377573.32028525224,353988.05973735079,330423.70473363984,306880.71519609186]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E53:X53))","v":235510.12884524974},{"$f":"E35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":198641.39875795168},{"$f":"F35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":203077.72333021258},{"$f":"G35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":207613.12581792072},{"$f":"H35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":212180.61458591497},{"$f":"I35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":216848.58810680508},{"$f":"J35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":221619.25704515481},{"$f":"K35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":226494.88070014821},{"$f":"L35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":231477.76807555149},{"$f":"M35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":236570.27897321363},{"$f":"N35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":241774.82511062431},{"$f":"O35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":247093.87126305804},{"$f":"P35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":252529.93643084532},{"$f":"Q35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":258085.59503232388},{"$f":"R35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":263763.47812303505},{"$f":"S35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":269566.27464174182},{"$f":"T35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":275496.73268386017},{"$f":"U35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":281557.66080290504},{"$f":"V35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":287751.92934056901},{"$f":"W35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":294082.47178606153},{"$f":"X35*INDEX('DATA (Nominal)'!$B$104:$BX$104,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":300552.28616535483}]
[null,null,"Fuel Cost",1880218.9262610038,{"$f":"E36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1816111.4830325516},{"$f":"F36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1667098.8837474186},{"$f":"G36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1593851.0405212811},{"$f":"H36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1590633.5392529366},{"$f":"I36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1626863.3053801483},{"$f":"J36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1699584.1094981523},{"$f":"K36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1775046.3963243915},{"$f":"L36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1820470.7171546735},{"$f":"M36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1888375.4718680601},{"$f":"N36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1910502.067699156},{"$f":"O36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1962243.0331613163},{"$f":"P36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1999429.0960851924},{"$f":"Q36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2043238.6898444016},{"$f":"R36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2072467.7025118046},{"$f":"S36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2138243.4979672064},{"$f":"T36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2241797.8406267962},{"$f":"U36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2294644.9436794808},{"$f":"V36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2337564.605771027},{"$f":"W36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2424169.7795800259},{"$f":"X36*INDEX('DATA (Nominal)'!$B$142:$BX$142,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2474893.7036321638}]
[null,null,"Fuel Savings on remaining plant",-3877951.535413322,{"$f":"E37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3745729.9337546383},{"$f":"F37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3438391.4477290511},{"$f":"G37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3287317.7710751425},{"$f":"H37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3280681.6747091822},{"$f":"I37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3355405.5673465566},{"$f":"J37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3505392.2258399394},{"$f":"K37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3661033.1924190577},{"$f":"L37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3754720.8541315147},{"$f":"M37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3894774.4107278744},{"$f":"N37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-3940410.5146295098},{"$f":"O37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4047126.2558952156},{"$f":"P37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4123822.5106757102},{"$f":"Q37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4214179.797804079},{"$f":"R37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4274464.6364305979},{"$f":"S37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4410127.2145573637},{"$f":"T37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4623708.0462927679},{"$f":"U37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4732705.1963389302},{"$f":"V37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4821226.9994027438},{"$f":"W37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-4999850.1703838045},{"$f":"X37*INDEX('DATA (Nominal)'!$B$143:$BX$143,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-5104468.2637413386}]
[null,null,"Variable Fuel Transport",-99.886630457615894,{"$f":"(E54+E55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-96.480922536104345},{"$f":"(F54+F55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-88.564628199081625},{"$f":"(G54+G55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-84.673336527693081},{"$f":"(H54+H55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-84.502406772812279},{"$f":"(I54+I55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-86.427113098320419},{"$f":"(J54+J55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-90.290405817089365},{"$f":"(K54+K55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-94.299339804733322},{"$f":"(L54+L55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-96.712506848842068},{"$f":"(M54+M55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-100.31994694299073},{"$f":"(N54+N55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-101.4954223465177},{"$f":"(O54+O55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-104.24416113669497},{"$f":"(P54+P55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-106.2196707295259},{"$f":"(Q54+Q55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-108.54705539798388},{"$f":"(R54+R55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-110.09984669593966},{"$f":"(S54+S55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-113.59418582950786},{"$f":"(T54+T55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-119.09551028329858},{"$f":"(U54+U55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-121.90301263297248},{"$f":"(V54+V55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-124.18311968158584},{"$f":"(W54+W55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-128.78401954018892},{"$f":"(X54+X55)*INDEX('DATA (Nominal)'!$B$144:$BX$144,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":-131.47872800545875}]
[null,null,"Misc Charges",-51378.746285696616,{"$f":"SUM(E53:E56)*Misc_Fees","v":-50467.717777778002},-45722.31747752201,-43321.044558924747,-43088.213286620681,-44074.437063758138,-46188.07433042521,-48383.57650436445,-49645.445199372865,-51600.509478067128,-52134.206608075481,-53581.949887054681,-54575.404570547544,-55770.554204737127,-56510.468021200119,-58378.874427457769,-61413.850501827277,-62874.230523415994,-64023.194110615324,-66521.460300348204,-67904.148505394405]
[null,null,"Total Variable Cost",-1813701.1132232219,{"$f":"SUM(E53:E57)","v":-1781541.2506644488},-1614025.7227571409,-1529259.3226313933,-1521040.2365637245,-1555854.5380364596,-1630467.2240328747,-1707969.7912386872,-1752514.5266075113,-1821529.4893116106,-1840369.3238501514,-1891475.5455190325,-1926545.1024009497,-1968734.6141874883,-1994854.0236636545,-2060809.9105617024,-2167946.4189942223,-2219498.7253925931,-2260057.8415214447,-2348248.1633376055,-2397057.90117722]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E60:X60))","v":-1231567.774698145},{"$f":"E50+E58","v":-1016133.7885333358},-873390.92189650412,-814694.67398937547,-832074.11339200544,-892039.78990482667,-991388.1923238493,-1093240.5083937859,-1161776.4668861697,-1254573.5049078041,-1297150.4315935937,-1371976.1801607187,-1430747.3122563967,-1496620.0526351545,-1546403.9404563238,-1636005.1429467211,-1766767.3826383771,-1841925.4051073408,-1906069.7817840939,-2017824.4586039656,-2090177.1859811281]
[null,null,"$/MWh",{"$f":"D60/AVERAGE(E35:X35)","v":-30.789194367453629}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D50/E41/1000","v":116.42666770501536}]
[null,null,"Variable Cost $/MWh",{"$f":"D58/AVERAGE(E35:X35)","v":-45.342527830580558}]
[]
[]
[null,null,"Rathdrum CT: Inlet Evaporation 2 unit operation"]
[null,null,"MWh",null,{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985},{"$f":"INDEX('DATA (Nominal)'!$B$10:$BX$10,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41*8760","v":79999.999999999985}]
[null,null,"Fuel (Dth)",null,{"$f":"E67*$E71/1000","v":905599.99999999988},905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988,905599.99999999988]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$35:$BX$35,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":11320}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$41","v":10}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$57:$BX$57,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$41/1000","v":1.6193592290050414}]
[null,null,"AFUDC",null,{"$f":"E73*AFUDC!$C$41","v":6.8523185775348328E-2}]
[null,null,"Total Capital",null,{"$f":"SUM(E73:E74)","v":1.6878824147803897}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E78:X78))","v":70211.457161990067},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":59219.967004714359},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":60542.546267819642},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":61894.663134467613},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":63256.345723425904},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":64647.985329341274},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":66070.241006586788},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67523.786308731695},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":69009.309607523799},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":70527.514418889317},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":72079.119736104883},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":73664.860370299182},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":75285.487298445776},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":76941.768019011564},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":78634.486915429836},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":80364.445627569308},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":82132.463431375829},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":83939.377626866088},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":85786.043934657137},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":87673.336901219591},{"$f":"$E72*1000*INDEX('DATA (Nominal)'!$B$176:$BX$176,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":89602.150313046426}]
[null,null,"Capital Recovery & Taxes",197553.20660906887,{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(E$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AG$41)","v":265911.1967085792},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(F$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AH$41)","v":256701.80270027657},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(G$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AI$41)","v":247017.45591398649},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(H$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AJ$41)","v":237501.97041249316},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(I$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AK$41)","v":228142.69376523542},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(J$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AL$41)","v":218928.10901618976},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(K$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AM$41)","v":209847.34805192539},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(L$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AN$41)","v":200890.35381225258},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(M$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AO$41)","v":192002.94794066611},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(N$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AP$41)","v":183125.59912926931},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(O$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AQ$41)","v":174248.25031787244},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(P$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AR$41)","v":165370.90150647558},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(Q$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AS$41)","v":156493.55269507872},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(R$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AT$41)","v":147616.20388368188},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(S$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AU$41)","v":138738.85507228505},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(T$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AV$41)","v":129861.50626088817},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(U$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AW$41)","v":120984.15744949132},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(V$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AX$41)","v":112106.80863809447},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(W$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AY$41)","v":103229.4598266976},{"$f":"$E75*1000000*IFERROR(INDEX(Assumptions!$AG$44:$CD$54,MATCH($B$1,Assumptions!$AE$44:$AE$54,0),MATCH(X$2,Assumptions!$AG$2:$CD$2,0)),Assumptions!AZ$41)","v":94352.111015300747}]
[null,null,"Misc Charges",2046.9448221006589,{"$f":"E78*Misc_Fees","v":1726.4989180554423},1765.0573938920138,1804.4770090222687,1844.1755032207589,1884.7473642916154,1926.2118063060311,1968.5884660447639,2011.8974122977488,2056.1591553682993,2101.3946567864018,2147.6253392357021,2194.8730966988883,2243.1603048262632,2292.5098315324412,2342.9450478261556,2394.4898388783308,2447.1686153336541,2501.0063248709939,2556.0284640181558,2612.2610902265556]
[null,null,"Total Fixed Cost",269811.60859315959,{"$f":"SUM(E78:E80)","v":326857.662631349},319009.40636198822,310716.59605747636,302602.49163913983,294675.42645886831,286924.56182908255,279339.72282670182,271911.56083207409,264586.6215149237,257306.11352216059,250060.73602740734,242851.26190162025,235678.48101891656,228543.20063064416,221446.24574768051,214388.45953114232,207370.70369169107,200393.85889762262,193458.82519193535,186566.52241857373]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E84:X84))","v":588775.3221131243},{"$f":"E67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":496603.49689487927},{"$f":"F67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":507694.3083255316},{"$f":"G67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":519032.81454480183},{"$f":"H67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":530451.53646478744},{"$f":"I67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":542121.47026701283},{"$f":"J67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":554048.14261288708},{"$f":"K67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":566237.20175037056},{"$f":"L67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":578694.42018887878},{"$f":"M67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":591425.69743303419},{"$f":"N67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":604437.0627765609},{"$f":"O67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":617734.67815764516},{"$f":"P67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":631324.84107711341},{"$f":"Q67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":645213.98758080974},{"$f":"R67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":659408.69530758762},{"$f":"S67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":673915.68660435465},{"$f":"T67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":688741.83170965046},{"$f":"U67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":703894.15200726269},{"$f":"V67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":719379.82335142256},{"$f":"W67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":735206.17946515384},{"$f":"X67*INDEX('DATA (Nominal)'!$B$105:$BX$105,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":751380.71541338717}]
[null,null,"Fuel Cost",3800728.2580847437,{"$f":"E68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3671139.6407015151},{"$f":"F68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3369921.3150037103},{"$f":"G68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3221856.0319108753},{"$f":"H68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3215352.0829184363},{"$f":"I68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3288587.9673041571},{"$f":"J68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3435587.8784855506},{"$f":"K68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3588129.5011414485},{"$f":"L68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3679951.5211055186},{"$f":"M68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3817216.1324190069},{"$f":"N68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3861943.465420437},{"$f":"O68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3966534.1313189464},{"$f":"P68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4041703.1013722103},{"$f":"Q68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4130261.0658997544},{"$f":"R68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4189345.427220291},{"$f":"S68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4322306.4994622814},{"$f":"T68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4531634.2064098809},{"$f":"U68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4638460.8504378079},{"$f":"V68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4725219.8816657187},{"$f":"W68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4900286.0544367665},{"$f":"X68*INDEX('DATA (Nominal)'!$B$145:$BX$145,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5002820.8437707312}]
[null,null,"Misc Charges",127971.58737708864,{"$f":"SUM(E84:E85)*Misc_Fees","v":121506.38343348527},113048.00588254072,109061.87342956882,109205.1587194985,111680.50294294988,116313.84855910385,121116.40685610809,124156.56377249685,128529.54390750639,130212.85791905527,133649.77287148056,136237.45663416758,139224.19970917236,141360.57768817779,145659.86161258671,152194.84301533681,155751.01774128358,158731.85980006974,164297.1405871766,167757.99225645378]
[null,null,"Total Variable Cost",4517475.1675749579,{"$f":"SUM(E84:E86)","v":4289249.5210298793},3990663.6292117825,3849950.7198852464,3855008.7781027225,3942389.9405141198,4105949.8696575416,4275483.1097479276,4382802.505066894,4537171.3737595472,4596593.386116053,4717918.582348072,4809265.3990834914,4914699.253189736,4990114.7002160568,5141882.0476792222,5372570.8811348677,5498106.0201863535,5603331.5648172107,5799789.3744890969,5921959.5514405724]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E89:X89))","v":4787286.7761681173},{"$f":"E81+E87","v":4616107.183661228},4309673.0355737703,4160667.3159427228,4157611.2697418621,4237065.3669729885,4392874.4314866243,4554822.8325746292,4654714.0658989679,4801757.9952744711,4853899.4996382138,4967979.3183754794,5052116.6609851113,5150377.7342086527,5218657.9008467011,5363328.293426903,5586959.34066601,5705476.7238780446,5803725.4237148333,5993248.1996810324,6108526.0738591459]
[null,null,"$/MWh",{"$f":"D89/AVERAGE(E67:X67)","v":59.841084702101476}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D81/E72/1000","v":26.98116085931596}]
[null,null,"Variable Cost $/MWh",{"$f":"D87/AVERAGE(E67:X67)","v":56.468439594686984}]

{"sheet":"Ownership Storage","index":12,"n_rows":254,"n_cols":24,"rows_kept":254,"cut":false,"hidden":false,"merged":[[67,2,67,5],[4,2,4,5],[0,0,1,0],[0,1,1,1],[25,2,25,5],[46,2,46,5],[214,2,214,5],[235,2,235,5],[88,2,88,5],[109,2,109,5],[130,2,130,5],[151,2,151,5],[172,2,172,5],[193,2,193,5]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[]
[null,null,"Distribution Scale 4hr Lithium-Ion"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$24*365","v":7300},{"$f":"E6","v":7300},{"$f":"F6","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300]
[null,null,"Storage Losses (MWh)",null,{"$f":"E6*(1-INDEX('DATA (Nominal)'!$B$210:$BX$210,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1022.0000000000001},{"$f":"E7","v":1022.0000000000001},{"$f":"F7","v":1022.0000000000001},1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001,1022.0000000000001]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E9:X9))","v":206451.14908539809},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":216118.74886748698},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":211521.18951164241},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":207680.99788291776},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":202403.33128723342},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":199029.21305107215},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":195408.67040017678},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":197310.58527466338},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":199100.15277952742},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":200872.96293133317},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":202627.41225587309},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":204361.83483663326},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":206074.5003434156},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":207763.61200443489},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":209427.30452037358},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":211063.64191880348},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":212670.6153473756},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":214246.14080411673},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":215788.05680312574},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":217294.12197394285},{"$f":"INDEX('DATA (Nominal)'!$B$162:$BX$162,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$24*1000","v":218762.01259278317}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E10:X10))","v":695683.46370379964},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1109093.3777385743},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1044068.437185041},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":979455.6848249092},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":925394.95021586656},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":875291.2222634824},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":828155.24930359167},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":786954.78632868826},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":748722.07834627875},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":710489.37036386912},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":672256.66238145973},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":634023.9543990501},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":595791.2464166407},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":557558.53843423142},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":519325.83045182179},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":481093.12246941216},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$43:$BX$43,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$24*(1+AFUDC!$C$24)*1000000*'Resource Options'!$E$24/1000*(1-INDEX('DATA (Nominal)'!$B$224:$BX$224,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E11:X11))","v":6018.8768004356962},{"$f":"E9*Misc_Fees","v":6300.7260044827153},6166.6887590224223,6054.7318122785846,5900.8667203480027,5802.4976772909577,5696.9443768467536,5752.3928030975358,5804.5658541343419,5856.2503613000872,5907.3995769077237,5957.9649328272062,6007.8959830119384,6057.1403443772952,6105.6436359869713,6153.3494165007969,6200.199119837388,6246.1319890032191,6291.0850080383279,6334.9928320283298,6377.7877151299999]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E12:X12))","v":908153.48958963295},{"$f":"SUM(E9:E11)","v":1331512.8526105441},1261756.3154557059,1193191.4145201056,1133699.1482234478,1080122.9329918455,1029260.8640806152,990017.76440644916,953626.79697994061,917218.58365650242,880791.47421424056,844343.75416851055,807873.64274306828,771379.2907830436,734858.77860818233,698310.11380471638,218870.814467213,220492.27279311995,222079.14181116407,223629.11480597118,225139.80030791316]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E14:X14))","v":0},{"$f":"E6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X6*INDEX('DATA (Nominal)'!$B$91:$BX$91,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E15:X15))","v":286404.94363570091},{"$f":"(E6+E7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":297408.59531318664},{"$f":"(F6+F7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":277113.07675590517},{"$f":"(G6+G7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":249177.26162986757},{"$f":"(H6+H7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":248610.44688734054},{"$f":"(I6+I7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":249402.25622131347},{"$f":"(J6+J7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":286167.98575901031},{"$f":"(K6+K7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":269136.37186727527},{"$f":"(L6+L7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":261699.03785760881},{"$f":"(M6+M7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":270179.71423643111},{"$f":"(N6+N7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":274594.26379831316},{"$f":"(O6+O7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":285577.84507371904},{"$f":"(P6+P7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":290460.35118381499},{"$f":"(Q6+Q7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":304499.21815868374},{"$f":"(R6+R7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":302265.79136110307},{"$f":"(S6+S7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":311537.74559444428},{"$f":"(T6+T7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":329478.28810882568},{"$f":"(U6+U7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":331195.62526138307},{"$f":"(V6+V7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":344700.32967075345},{"$f":"(W6+W7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":352629.70725315093},{"$f":"(X6+X7)*INDEX('DATA (Nominal)'!$B$148:$BX$148,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":396467.60356918338}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E16:X16))","v":8349.8497267552229},{"$f":"SUM(E14:E15)*Misc_Fees","v":8670.6501877606424},8078.9546397416589,7264.5138855571586,7247.9889685535263,7271.0733778761723,8342.9414568181855,7846.4017854185431,7629.5737497007267,7876.8193888489122,8005.5211667760213,8325.736495279205,8468.0810784129426,8877.3702061982658,8812.2568813415983,9082.5714350604285,9605.6100115247045,9655.6772588703625,10049.393411221146,10280.566485258361,11558.616514455973]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E17:X17))","v":294754.79336245608},{"$f":"SUM(E14:E16)","v":306079.24550094729},{"$f":"SUM(F14:F16)","v":285192.03139564686},256441.77551542473,255858.43585589406,256673.32959918963,294510.9272158285,276982.77365269384,269328.61160730955,278056.53362528002,282599.78496508917,293903.58156899823,298928.43226222793,313376.58836488199,311078.04824244464,320620.31702950469,339083.89812035038,340851.30252025346,354749.7230819746,362910.27373840928,408026.22008363937]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E19:X19))","v":1202908.2829520893},{"$f":"E12+E17","v":1637592.0981114914},{"$f":"F12+F17","v":1546948.3468513526},1449633.1900355304,1389557.584079342,{"$f":"I12+I17","v":1336796.2625910351},1323771.7912964437,1267000.5380591429,1222955.4085872502,1195275.1172817824,1163391.2591793297,1138247.3357375087,1106802.0750052962,1084755.8791479256,1045936.826850627,1018930.4308342211,557954.71258756332,561343.57531337347,576828.86489313864,586539.38854438043,633166.02039155248]
[null,null,"Fixed $/kW",{"$f":"D12/'Resource Options'!$E$24/1000","v":181.6306979179266}]
[null,null,"Fixed $/kWh",{"$f":"D12/'Resource Options'!$D$24/1000","v":45.407674479481649}]
[null,null,"Variable $/MWh",{"$f":"D17/E6","v":40.377368953761106}]
[null,null,"All per $/MWh",{"$f":"D19/(E6-E7)","v":191.60692624276669}]
[]
[]
[null,null,"Distribution Scale 8hr Lithium-Ion"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$25*365","v":14600},{"$f":"E27","v":14600},{"$f":"F27","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600]
[null,null,"Storage Losses (MWh)",null,{"$f":"E27*(1-INDEX('DATA (Nominal)'!$B$211:$BX$211,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2044.0000000000002},{"$f":"E28","v":2044.0000000000002},2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002,2044.0000000000002]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E30:X30))","v":355762.83196870791},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":385203.55083207169},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":373481.07273398386},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":363705.46666691237},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":352097.66448056285},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":342039.3688448561},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":333067.58571321191},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":336282.82612203271},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":339332.50124426559},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":342353.60118403519},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":345343.39259055239},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":348299.03567598172},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":351217.58085515752},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":354095.96528894844},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":356931.00932869391},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":359719.41285898851},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":362457.75153609907},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":365142.47291918012},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":367769.89249137207},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":370336.18956784921},{"$f":"INDEX('DATA (Nominal)'!$B$163:$BX$163,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$25*1000","v":372837.40308772551}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E31:X31))","v":1239965.2592759079},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1976814.6426351406},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1860916.1464374631},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1745752.3220650721},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1649396.0964200587},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1560092.7202978123},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1476078.9813176405},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1402644.5166216178},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1334499.6890676699},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1266354.8615137222},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1198210.0339597748},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1130065.2064058266},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1061920.3788518792},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":993775.55129793147},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":925630.72374398366},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":857485.89619003586},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$44:$BX$44,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$25*(1+AFUDC!$C$25)*1000000*'Resource Options'!$E$25/1000*(1-INDEX('DATA (Nominal)'!$B$225:$BX$225,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E32:X32))","v":10371.90960321571},{"$f":"E30*Misc_Fees","v":11230.224320958218},10888.467194486566,10603.469175207163,10265.055310266329,9971.8157593029337,9710.25239388298,9803.9895127617419,9892.8997412753179,9980.976888919362,10068.141267584964,10154.31008609757,10239.397352251262,10323.313772034002,10405.966645968741,10487.25976249095,10567.093288283431,10645.363655485777,10721.963445693462,10796.781270661077,10869.70164961955]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E33:X33))","v":1606100.0008478311},{"$f":"SUM(E30:E32)","v":2373248.4177881707},2245285.6863659332,2120061.2579071913,2011758.8162108879,1912103.9049019713,1818856.8194247354,1748731.3322564124,1683725.0900532107,1618689.4395866767,1553621.567817912,1488518.552167906,1423377.3570592878,1358194.8303589139,1292967.6997186465,1227692.5688115151,373024.84482438251,375787.83657466591,378491.85593706556,381132.97083851031,383707.10473734507]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E35:X35))","v":0},{"$f":"E27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X27*INDEX('DATA (Nominal)'!$B$92:$BX$92,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E36:X36))","v":572809.88727140182},{"$f":"(E27+E28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":594817.19062637328},{"$f":"(F27+F28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":554226.15351181035},{"$f":"(G27+G28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":498354.52325973514},{"$f":"(H27+H28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":497220.89377468108},{"$f":"(I27+I28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":498804.51244262693},{"$f":"(J27+J28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":572335.97151802061},{"$f":"(K27+K28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":538272.74373455055},{"$f":"(L27+L28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":523398.07571521762},{"$f":"(M27+M28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":540359.42847286223},{"$f":"(N27+N28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":549188.52759662631},{"$f":"(O27+O28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":571155.69014743809},{"$f":"(P27+P28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":580920.70236762997},{"$f":"(Q27+Q28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":608998.43631736748},{"$f":"(R27+R28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":604531.58272220613},{"$f":"(S27+S28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":623075.49118888855},{"$f":"(T27+T28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":658956.57621765137},{"$f":"(U27+U28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":662391.25052276615},{"$f":"(V27+V28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":689400.65934150689},{"$f":"(W27+W28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":705259.41450630187},{"$f":"(X27+X28)*INDEX('DATA (Nominal)'!$B$149:$BX$149,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":792935.20713836676}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E37:X37))","v":16699.699453510446},{"$f":"SUM(E35:E36)*Misc_Fees","v":17341.300375521285},16157.909279483318,14529.027771114317,14495.977937107053,14542.146755752345,16685.882913636371,15692.803570837086,15259.147499401453,15753.638777697824,16011.042333552043,16651.47299055841,16936.162156825885,17754.740412396532,17624.513762683197,18165.142870120857,19211.220023049409,19311.354517740725,20098.786822442293,20561.132970516723,23117.233028911945]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E38:X38))","v":589509.58672491217},{"$f":"SUM(E35:E37)","v":612158.49100189458},{"$f":"SUM(F35:F37)","v":570384.06279129372},{"$f":"SUM(G35:G37)","v":512883.55103084946},{"$f":"SUM(H35:H37)","v":511716.87171178812},{"$f":"SUM(I35:I37)","v":513346.65919837926},{"$f":"SUM(J35:J37)","v":589021.854431657},{"$f":"SUM(K35:K37)","v":553965.54730538768},{"$f":"SUM(L35:L37)","v":538657.22321461909},{"$f":"SUM(M35:M37)","v":556113.06725056004},{"$f":"SUM(N35:N37)","v":565199.56993017835},{"$f":"SUM(O35:O37)","v":587807.16313799645},{"$f":"SUM(P35:P37)","v":597856.86452445586},{"$f":"SUM(Q35:Q37)","v":626753.17672976397},{"$f":"SUM(R35:R37)","v":622156.09648488928},{"$f":"SUM(S35:S37)","v":641240.63405900938},{"$f":"SUM(T35:T37)","v":678167.79624070076},{"$f":"SUM(U35:U37)","v":681702.60504050693},{"$f":"SUM(V35:V37)","v":709499.44616394921},{"$f":"SUM(W35:W37)","v":725820.54747681855},{"$f":"SUM(X35:X37)","v":816052.44016727875}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E40:X40))","v":2195609.5875727441},{"$f":"E33+E38","v":2985406.9087900654},{"$f":"F33+F38","v":2815669.7491572266},2632944.8089380409,2523475.6879226761,{"$f":"I33+I38","v":2425450.5641003507},{"$f":"J33+J38","v":2407878.6738563925},2302696.8795618,2222382.3132678298,2174802.5068372367,2118821.1377480906,2076325.7153059025,2021234.2215837436,1984948.007088678,1915123.7962035357,1868933.2028705245,1051192.6410650832,1057490.4416151729,1087991.3021010146,1106953.5183153288,1199759.5449046239]
[null,null,"Fixed $/kW",{"$f":"D33/'Resource Options'!$E$25/1000","v":321.22000016956628}]
[null,null,"Fixed $/kWh",{"$f":"D33/'Resource Options'!$D$25/1000","v":40.152500021195785}]
[null,null,"Variable $/MWh",{"$f":"D38/E27","v":40.377368953761106}]
[null,null,"All per $/MWh",{"$f":"D40/(E27-E28)","v":174.86537014755848}]
[]
[]
[null,null,"4hr Lithium-Ion"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$26*365","v":36500},{"$f":"E48","v":36500},{"$f":"F48","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500]
[null,null,"Storage Losses (MWh)",null,{"$f":"E48*(1-INDEX('DATA (Nominal)'!$B$212:$BX$212,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5110.0000000000009},{"$f":"E49","v":5110.0000000000009},5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009,5110.0000000000009]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E51:X51))","v":781806.81047093391},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":818416.90144900791},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":801006.47175720311},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":786464.10673695104},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":766478.18897296581},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":753700.79040651908},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":739990.2108596859},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":747192.54423683987},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":753969.4310175546},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":760682.85962521262},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":767326.75788699486},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":773894.81716823438},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":780380.48490703281},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":786776.95693482715},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":793077.16957715247},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":799273.79152858362},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":805359.21549579932},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":811325.54960247467},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":817164.60854954179},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":822867.90452427533},{"$f":"INDEX('DATA (Nominal)'!$B$164:$BX$164,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$26*1000","v":828426.63785135921}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E52:X52))","v":2667381.7728518257},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4252473.4516761824},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4003155.5502704987},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3755418.0562360217},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3548138.99090447},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3356031.8363365144},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3175303.6148412568},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3017333.2594913919},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2870741.837214225},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2724150.414937058},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2577558.992659892},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2430967.5703827245},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2284376.148105558},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2137784.725828392},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1991193.303551225},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1844601.881274058},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$45:$BX$45,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$26*(1+AFUDC!$C$26)*1000000*'Resource Options'!$E$26/1000*(1-INDEX('DATA (Nominal)'!$B$226:$BX$226,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E53:X53))","v":22792.795752469607},{"$f":"E51*Misc_Fees","v":23860.126344844375},23352.542677609497,22928.574567809072,22345.905121317846,21973.392843511658,21573.674607403282,21783.651434680829,21981.224791885787,22176.948089513447,22370.644299437448,22562.129499722705,22751.212656979635,22937.695402477952,23121.371801852303,23302.028118224327,23479.442568564533,23653.385073110545,23823.616997653342,23989.890888500722,24151.950199918527]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E54:X54))","v":3471981.3790752292},{"$f":"SUM(E51:E53)","v":5094750.4794700351},4827514.5647053113,4564810.7375407815,4336963.0849987539,4131706.0195865454,3936867.5003083455,3786309.4551629126,3646692.4930236652,3507010.2226517838,3367256.3948463239,3227424.5170506816,3087507.8456695704,2947499.3781656967,2807391.8449302297,2667177.7009208659,828838.65806436387,834978.93467558525,840988.22554719518,846857.79541277606,852578.58805127768]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E56:X56))","v":0},{"$f":"E48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X48*INDEX('DATA (Nominal)'!$B$93:$BX$93,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E57:X57))","v":1432024.7181785046},{"$f":"(E48+E49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1487042.9765659333},{"$f":"(F48+F49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1385565.3837795258},{"$f":"(G48+G49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1245886.3081493378},{"$f":"(H48+H49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1243052.2344367027},{"$f":"(I48+I49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1247011.2811065675},{"$f":"(J48+J49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1430839.9287950515},{"$f":"(K48+K49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1345681.8593363762},{"$f":"(L48+L49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1308495.1892880441},{"$f":"(M48+M49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1350898.5711821557},{"$f":"(N48+N49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1372971.3189915658},{"$f":"(O48+O49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1427889.225368595},{"$f":"(P48+P49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1452301.7559190749},{"$f":"(Q48+Q49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1522496.0907934187},{"$f":"(R48+R49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1511328.9568055153},{"$f":"(S48+S49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1557688.7279722213},{"$f":"(T48+T49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1647391.4405441284},{"$f":"(U48+U49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1655978.1263069154},{"$f":"(V48+V49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1723501.6483537673},{"$f":"(W48+W49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1763148.5362657548},{"$f":"(X48+X49)*INDEX('DATA (Nominal)'!$B$150:$BX$150,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1982338.0178459168}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E58:X58))","v":41749.248633776115},{"$f":"SUM(E56:E57)*Misc_Fees","v":43353.250938803219},40394.773198708295,36322.569427785791,36239.944842767633,36355.366889380864,41714.707284090931,39232.008927092713,38147.868748503635,39384.096944244571,40027.605833880109,41628.682476396018,42340.405392064706,44386.851030991325,44061.284406707993,45412.857175302139,48028.050057623521,48278.386294351811,50246.967056105736,51402.832426291818,57793.082572279855]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E59:X59))","v":1473773.9668122807},{"$f":"SUM(E56:E58)","v":1530396.2275047365},{"$f":"SUM(F56:F58)","v":1425960.156978234},{"$f":"SUM(G56:G58)","v":1282208.8775771235},{"$f":"SUM(H56:H58)","v":1279292.1792794704},{"$f":"SUM(I56:I58)","v":1283366.6479959483},{"$f":"SUM(J56:J58)","v":1472554.6360791426},{"$f":"SUM(K56:K58)","v":1384913.8682634688},{"$f":"SUM(L56:L58)","v":1346643.0580365479},{"$f":"SUM(M56:M58)","v":1390282.6681264003},{"$f":"SUM(N56:N58)","v":1412998.924825446},{"$f":"SUM(O56:O58)","v":1469517.907844991},{"$f":"SUM(P56:P58)","v":1494642.1613111396},{"$f":"SUM(Q56:Q58)","v":1566882.9418244101},{"$f":"SUM(R56:R58)","v":1555390.2412122234},{"$f":"SUM(S56:S58)","v":1603101.5851475236},{"$f":"SUM(T56:T58)","v":1695419.490601752},{"$f":"SUM(U56:U58)","v":1704256.5126012673},{"$f":"SUM(V56:V58)","v":1773748.6154098732},{"$f":"SUM(W56:W58)","v":1814551.3686920467},{"$f":"SUM(X56:X58)","v":2040131.1004181968}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E61:X61))","v":4945755.3458875101},{"$f":"E54+E59","v":6625146.7069747718},{"$f":"F54+F59","v":6253474.721683545},5847019.6151179047,5616255.2642782237,{"$f":"I54+I59","v":5415072.6675824933},{"$f":"J54+J59","v":5409422.1363874879},5171223.3234263817,4993335.5510602128,4897292.8907781839,4780255.3196717696,4696942.4248956721,4582150.0069807097,4514382.3199901069,4362782.0861424534,4270279.2860683892,2524258.1486661159,2539235.4472768526,2614736.8409570684,2661409.164104823,2892709.6884694742]
[null,null,"Fixed $/kW",{"$f":"D54/'Resource Options'!$E$26/1000","v":138.87925516300916}]
[null,null,"Fixed $/kWh",{"$f":"D54/'Resource Options'!$D$26/1000","v":34.719813790752291}]
[null,null,"Variable $/MWh",{"$f":"D59/E48","v":40.377368953761113}]
[null,null,"All per $/MWh",{"$f":"D61/(E48-E49)","v":157.5583098403157}]
[]
[]
[null,null,"8hr Lithium-Ion"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$27*365","v":73000},{"$f":"E69","v":73000},{"$f":"F69","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E69*(1-INDEX('DATA (Nominal)'!$B$213:$BX$213,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":10220.000000000002},{"$f":"E70","v":10220.000000000002},10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002,10220.000000000002]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E72:X72))","v":1347233.0194224841},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1458721.643314895},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1414329.9639598401},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1377310.8655747008},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1333353.4507378694},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1295263.8393960944},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1261288.726225442},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1273464.4726916319},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1285013.2424168091},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1296453.8012051168},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1307775.7981707803},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1318968.4793631439},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1330020.6750416618},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1340920.7865860178},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1351656.7730316115},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1362216.1372201038},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1372585.9115547356},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1382752.6433496824},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1392702.3797624088},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1402420.6522979208},{"$f":"INDEX('DATA (Nominal)'!$B$165:$BX$165,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$27*1000","v":1411892.4608731903}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E73:X73))","v":4754260.9593639271},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":7579480.6419556057},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":7135103.9212373327},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":6693544.0710327961},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":6324096.1059799194},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5981690.0978589132},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5659565.5574368127},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5378003.9524125177},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5116723.8150871294},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4855443.6777617391},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4594163.5404363507},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4332883.4031109605},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4071603.2657855721},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3810323.1284601847},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3549042.9911347949},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3287762.8538094047},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$46:$BX$46,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$27*(1+AFUDC!$C$27)*1000000*'Resource Options'!$E$27/1000*(1-INDEX('DATA (Nominal)'!$B$227:$BX$227,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E74:X74))","v":39277.231448243103},{"$f":"E72*Misc_Fees","v":42527.570789202451},41233.37576928518,40154.120974964826,38872.586502811842,37762.121973753739,36771.611524376538,37126.583236851831,37463.276069419648,37796.814120333976,38126.895619870927,38453.207047353098,38775.422760164605,39093.204612128764,39406.2015609636,39714.049264514906,40016.369665466758,40312.77056421664,40602.845179593263,40886.171697093581,41162.312804296991]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E75:X75))","v":6140771.2102346541},{"$f":"SUM(E72:E74)","v":9080729.856059704},8590667.2609664593,8111009.0575824613,7696322.1432206007,7314716.0592287621,6957625.895186631,6688595.0083410013,6439200.3335733581,6189694.29308719,5940066.2342270017,5690305.0895214574,5440399.3635873981,5190337.1196583305,4940105.9657273702,4689693.0402940232,1412602.2812202023,1423065.4139138991,1433305.224942002,1443306.8239950144,1453054.7736774874]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E77:X77))","v":0},{"$f":"E69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X69*INDEX('DATA (Nominal)'!$B$94:$BX$94,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E78:X78))","v":2864049.4363570092},{"$f":"(E69+E70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2974085.9531318666},{"$f":"(F69+F70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2771130.7675590515},{"$f":"(G69+G70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2491772.6162986755},{"$f":"(H69+H70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2486104.4688734054},{"$f":"(I69+I70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2494022.562213135},{"$f":"(J69+J70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2861679.8575901031},{"$f":"(K69+K70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2691363.7186727524},{"$f":"(L69+L70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2616990.3785760882},{"$f":"(M69+M70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2701797.1423643115},{"$f":"(N69+N70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2745942.6379831317},{"$f":"(O69+O70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2855778.45073719},{"$f":"(P69+P70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2904603.5118381497},{"$f":"(Q69+Q70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3044992.1815868374},{"$f":"(R69+R70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3022657.9136110307},{"$f":"(S69+S70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3115377.4559444427},{"$f":"(T69+T70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3294782.8810882568},{"$f":"(U69+U70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3311956.2526138308},{"$f":"(V69+V70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3447003.2967075347},{"$f":"(W69+W70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3526297.0725315097},{"$f":"(X69+X70)*INDEX('DATA (Nominal)'!$B$151:$BX$151,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3964676.0356918336}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E79:X79))","v":83498.497267552229},{"$f":"SUM(E77:E78)*Misc_Fees","v":86706.501877606439},80789.54639741659,72645.138855571582,72479.889685535265,72710.733778761729,83429.414568181863,78464.017854185426,76295.737497007271,78768.193888489142,80055.211667760217,83257.364952792035,84680.810784129411,88773.702061982651,88122.568813415986,90825.714350604278,96056.100115247042,96556.772588703621,100493.93411221147,102805.66485258364,115586.16514455971]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E80:X80))","v":2947547.9336245614},{"$f":"SUM(E77:E79)","v":3060792.455009473},{"$f":"SUM(F77:F79)","v":2851920.3139564679},{"$f":"SUM(G77:G79)","v":2564417.7551542469},{"$f":"SUM(H77:H79)","v":2558584.3585589407},{"$f":"SUM(I77:I79)","v":2566733.2959918967},{"$f":"SUM(J77:J79)","v":2945109.2721582851},{"$f":"SUM(K77:K79)","v":2769827.7365269377},{"$f":"SUM(L77:L79)","v":2693286.1160730957},{"$f":"SUM(M77:M79)","v":2780565.3362528007},{"$f":"SUM(N77:N79)","v":2825997.849650892},{"$f":"SUM(O77:O79)","v":2939035.8156899819},{"$f":"SUM(P77:P79)","v":2989284.3226222792},{"$f":"SUM(Q77:Q79)","v":3133765.8836488202},{"$f":"SUM(R77:R79)","v":3110780.4824244468},{"$f":"SUM(S77:S79)","v":3206203.1702950471},{"$f":"SUM(T77:T79)","v":3390838.9812035039},{"$f":"SUM(U77:U79)","v":3408513.0252025346},{"$f":"SUM(V77:V79)","v":3547497.2308197464},{"$f":"SUM(W77:W79)","v":3629102.7373840935},{"$f":"SUM(X77:X79)","v":4080262.2008363935}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E82:X82))","v":9088319.1438592151},{"$f":"E75+E80","v":12141522.311069177},{"$f":"F75+F80","v":11442587.574922927},10675426.812736709,10254906.501779541,{"$f":"I75+I80","v":9881449.3552206587},{"$f":"J75+J80","v":9902735.1673449166},9458422.7448679395,9132486.4496464543,8970259.6293399911,8766064.0838778932,8629340.9052114394,8429683.6862096768,8324103.0033071507,8050886.4481518175,7895896.2105890699,4803441.2624237062,4831578.4391164333,4980802.4557617484,5072409.5613791076,5533316.9745138809]
[null,null,"Fixed $/kW",{"$f":"D75/'Resource Options'!$E$27/1000","v":245.63084840938618}]
[null,null,"Fixed $/kWh",{"$f":"D75/'Resource Options'!$D$27/1000","v":30.703856051173272}]
[null,null,"Variable $/MWh",{"$f":"D80/E69","v":40.377368953761113}]
[null,null,"All per $/MWh",{"$f":"D82/(E69-E70)","v":144.76456106816207}]
[]
[]
[null,null,"16hr Lithium-Ion"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$28*365","v":146000},{"$f":"E90","v":146000},{"$f":"F90","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E90*(1-INDEX('DATA (Nominal)'!$B$214:$BX$214,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":20440.000000000004},{"$f":"E91","v":20440.000000000004},20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004,20440.000000000004]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E93:X93))","v":2478085.4373255847},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2739331.1270466684},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2640976.9483651146},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2559004.3832501997},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2467103.9742676774},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2378389.9373752447},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2303885.756956954},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2326008.3296012157},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2347100.8652153183},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2367995.6843649261},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2388673.8787383521},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2409115.803752963},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2429301.0553109208},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2449208.4458883991},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2468815.9799405299},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2488100.8286031443},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2507039.3036726085},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2525606.8308440982},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2543777.9221881423},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2561526.147845211},{"$f":"INDEX('DATA (Nominal)'!$B$166:$BX$166,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$28*1000","v":2578824.1069168518}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E94:X94))","v":8928019.3323881291},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":14233495.022514451},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":13399000.663170999},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":12569796.100626338},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":11876010.336130813},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":11233006.62090371},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":10628089.442627922},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":10099345.33825477},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":9608687.7708329353},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":9118030.2034111042},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":8627372.6359892692},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":8136715.0685674325},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":7646057.5011455994},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":7155399.9337237673},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":6664742.3663019324},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":6174084.7988800975},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0},{"$f":"INDEX('DATA (Nominal)'!$B$47:$BX$47,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$28*(1+AFUDC!$C$28)*1000000*'Resource Options'!$E$28/1000*(1-INDEX('DATA (Nominal)'!$B$228:$BX$228,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":0}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E95:X95))","v":72246.102839790095},{"$f":"E93*Misc_Fees","v":79862.459677918567},76995.041952636544,74605.213789276328,71925.949265799863,69339.580234237888,67167.485358323029,67812.446841193843,68427.378624487392,69036.546181975049,69639.398260737915,70235.362142613885,70823.84296653459,71404.223031430389,71975.861079186201,72538.091557096064,73090.223859271224,73631.541546428838,74161.301543473106,74678.733314279278,75183.038013053898]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E96:X96))","v":11478350.872553501},{"$f":"SUM(E93:E95)","v":17052688.609239038},16116972.65348875,15203405.697665814,14415040.25966429,13680736.138513193,12999142.684943199,12493166.114697179,12024216.014672741,11555062.433958005,11085685.912988361,10616066.234463008,10146182.399423055,9676012.602643596,9205534.2073216476,8734723.7190403379,2580129.5275318795,2599238.3723905273,2617939.2237316156,2636204.8811594904,2654007.1449299059]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E98:X98))","v":0},{"$f":"E90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X90*INDEX('DATA (Nominal)'!$B$95:$BX$95,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E99:X99))","v":5728098.8727140184},{"$f":"(E90+E91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5948171.9062637333},{"$f":"(F90+F91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5542261.535118103},{"$f":"(G90+G91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4983545.2325973511},{"$f":"(H90+H91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4972208.9377468107},{"$f":"(I90+I91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4988045.1244262699},{"$f":"(J90+J91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5723359.7151802061},{"$f":"(K90+K91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5382727.4373455048},{"$f":"(L90+L91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5233980.7571521765},{"$f":"(M90+M91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5403594.284728623},{"$f":"(N90+N91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5491885.2759662634},{"$f":"(O90+O91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5711556.9014743799},{"$f":"(P90+P91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5809207.0236762995},{"$f":"(Q90+Q91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6089984.3631736748},{"$f":"(R90+R91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6045315.8272220613},{"$f":"(S90+S91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6230754.9118888853},{"$f":"(T90+T91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6589565.7621765137},{"$f":"(U90+U91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6623912.5052276617},{"$f":"(V90+V91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6894006.5934150694},{"$f":"(W90+W91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7052594.1450630194},{"$f":"(X90+X91)*INDEX('DATA (Nominal)'!$B$152:$BX$152,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7929352.0713836672}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E100:X100))","v":166996.99453510446},{"$f":"SUM(E98:E99)*Misc_Fees","v":173413.00375521288},161579.09279483318,145290.27771114316,144959.77937107053,145421.46755752346,166858.82913636373,156928.03570837085,152591.47499401454,157536.38777697828,160110.42333552043,166514.72990558407,169361.62156825882,177547.4041239653,176245.13762683197,181651.42870120856,192112.20023049408,193113.54517740724,200987.86822442294,205611.32970516727,231172.33028911942]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E101:X101))","v":5895095.8672491228},{"$f":"SUM(E98:E100)","v":6121584.910018946},{"$f":"SUM(F98:F100)","v":5703840.6279129358},{"$f":"SUM(G98:G100)","v":5128835.5103084939},{"$f":"SUM(H98:H100)","v":5117168.7171178814},{"$f":"SUM(I98:I100)","v":5133466.5919837933},{"$f":"SUM(J98:J100)","v":5890218.5443165703},{"$f":"SUM(K98:K100)","v":5539655.4730538754},{"$f":"SUM(L98:L100)","v":5386572.2321461914},{"$f":"SUM(M98:M100)","v":5561130.6725056013},{"$f":"SUM(N98:N100)","v":5651995.6993017839},{"$f":"SUM(O98:O100)","v":5878071.6313799638},{"$f":"SUM(P98:P100)","v":5978568.6452445583},{"$f":"SUM(Q98:Q100)","v":6267531.7672976404},{"$f":"SUM(R98:R100)","v":6221560.9648488937},{"$f":"SUM(S98:S100)","v":6412406.3405900942},{"$f":"SUM(T98:T100)","v":6781677.9624070078},{"$f":"SUM(U98:U100)","v":6817026.0504050693},{"$f":"SUM(V98:V100)","v":7094994.4616394928},{"$f":"SUM(W98:W100)","v":7258205.4747681869},{"$f":"SUM(X98:X100)","v":8160524.401672787}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E103:X103))","v":17373446.739802618},{"$f":"E96+E101","v":23174273.519257985},{"$f":"F96+F101","v":21820813.281401686},20332241.207974307,19532208.976782173,{"$f":"I96+I101","v":18814202.730496988},{"$f":"J96+J101","v":18889361.22925977},18032821.587751053,17410788.246818934,17116193.106463607,16737681.612290144,16494137.865842972,16124751.044667613,15943544.369941236,15427095.172170542,15147130.059630431,9361807.4899388868,9416264.4227955975,9712933.6853711084,9894410.3559276778,10814531.546602692]
[null,null,"Fixed $/kW",{"$f":"D96/'Resource Options'!$E$28/1000","v":459.13403490214006}]
[null,null,"Fixed $/kWh",{"$f":"D96/'Resource Options'!$D$28/1000","v":28.695877181383754}]
[null,null,"Variable $/MWh",{"$f":"D101/E90","v":40.377368953761113}]
[null,null,"All per $/MWh",{"$f":"D103/(E90-E91)","v":138.36768668208521}]
[]
[]
[null,null,"4 hr Vanadium Flow Battery"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$29*365","v":36500},{"$f":"E111","v":36500},{"$f":"F111","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500]
[null,null,"Storage Losses (MWh)",null,{"$f":"E111*(1-INDEX('DATA (Nominal)'!$B$215:$BX$215,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":10950.000000000002},{"$f":"E112","v":10950.000000000002},10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002,10950.000000000002]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E114:X114))","v":2009262.897569414},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1694716.0379157246},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1732564.6960958422},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1771258.6409753163},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1810226.3310767733},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1850051.3103604626},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1890752.4391883926},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1932348.9928505367},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":1974860.6706932487},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2018307.6054485003},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2062710.3727683674},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2108090.0009692712},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2154467.9809905956},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2201866.2765723886},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2250307.3346569813},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2299814.0960194347},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2350410.0061318623},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2402119.0262667635},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2454965.6448446321},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2508974.8890312137},{"$f":"INDEX('DATA (Nominal)'!$B$167:$BX$167,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$29*1000","v":2564172.3365899008}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E115:X115))","v":2706148.1382144261},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3801924.1118404293},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3590701.1403037175},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3381047.8225462767},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3211577.6415382018},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3057176.1368111405},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2914076.1392948381},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2793579.1562000541},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2684383.68031603},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2575188.204432006},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2465992.728547981},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2356797.252663957},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2247601.776779932},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2138406.3008959075},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2029210.8250118836},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1920015.3491278584},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1810819.8732438346},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1701624.3973598103},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1592428.9214757853},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1483233.4455917615},{"$f":"INDEX('DATA (Nominal)'!$B$48:$BX$48,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$29*(1+AFUDC!$C$29)*1000000*'Resource Options'!$E$29/1000*(1-INDEX('DATA (Nominal)'!$B$229:$BX$229,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1374037.9697077365}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E116:X116))","v":58578.050515738687},{"$f":"E114*Misc_Fees","v":49407.751369395031},50511.191149978178,51639.27441899437,52775.338456212252,53936.395902248929,55122.996612098395,56335.702537564546,57575.087993390975,58841.739929245574,60136.258207688981,61459.255888258129,62811.359517799821,64193.209427191417,65605.460034589632,67048.7801553506,68523.853318768306,70031.378091781226,71572.068409800399,73146.653914816008,74755.880300941964]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E117:X117))","v":4773989.0862995796},{"$f":"SUM(E114:E116)","v":5546047.9011255493},5373777.0275495378,5203945.737940588,5074579.3110711882,4961163.8430738524,4859951.5750953285,4782263.8515881551,4716819.4390026694,4652337.549809752,4588839.3595240377,4526346.5095214862,4464881.1172883268,4404465.7868954884,4345123.619703454,4286878.2253026431,4229753.7326944657,4173774.8017183552,4118966.634730218,4065354.9885377917,4012966.1865985794]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E119:X119))","v":0},{"$f":"E111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X111*INDEX('DATA (Nominal)'!$B$96:$BX$96,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E120:X120))","v":1633010.6435368913},{"$f":"(E111+E112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1695750.7627506256},{"$f":"(F111+F112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1580030.7008012135},{"$f":"(G111+G112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1420747.5443808238},{"$f":"(H111+H112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1417515.7059365909},{"$f":"(I111+I112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1422030.4082794189},{"$f":"(J111+J112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1631659.5679241815},{"$f":"(K111+K112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1534549.4887169204},{"$f":"(L111+L112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1492143.6369074187},{"$f":"(M111+M112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1540498.370646318},{"$f":"(N111+N112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1565669.0479728382},{"$f":"(O111+O112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1628294.7306834855},{"$f":"(P111+P112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1656133.5813112259},{"$f":"(Q111+Q112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1736179.7526591618},{"$f":"(R111+R112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1723445.3016203246},{"$f":"(S111+S112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1776311.7073367436},{"$f":"(T111+T112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1878604.2743047078},{"$f":"(U111+U112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1888396.1089464824},{"$f":"(V111+V112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1965396.6165437698},{"$f":"(W111+W112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2010607.9799521766},{"$f":"(X111+X112)*INDEX('DATA (Nominal)'!$B$153:$BX$153,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2260560.8975435896}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E121:X121))","v":47608.792301674519},{"$f":"SUM(E119:E120)*Misc_Fees","v":49437.917737231735},46064.215051158579,41420.473908878535,41326.252890875374,41457.874522978178,47569.403043261584,44738.255794053097,43501.955590398888,44911.68949782275,45645.515424600126,47471.304578346339,48282.918429547477,50616.584509025204,50245.324323438945,51786.591515695422,54768.829013079448,55054.30016022575,57299.172958717063,58617.265047525754,65904.392406985804]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E122:X122))","v":1680619.4358385652},{"$f":"SUM(E119:E121)","v":1745188.6804878574},{"$f":"SUM(F119:F121)","v":1626094.9158523721},{"$f":"SUM(G119:G121)","v":1462168.0182897025},{"$f":"SUM(H119:H121)","v":1458841.9588274662},{"$f":"SUM(I119:I121)","v":1463488.2828023972},{"$f":"SUM(J119:J121)","v":1679228.970967443},{"$f":"SUM(K119:K121)","v":1579287.7445109736},{"$f":"SUM(L119:L121)","v":1535645.5924978177},{"$f":"SUM(M119:M121)","v":1585410.0601441406},{"$f":"SUM(N119:N121)","v":1611314.5633974383},{"$f":"SUM(O119:O121)","v":1675766.0352618319},{"$f":"SUM(P119:P121)","v":1704416.4997407733},{"$f":"SUM(Q119:Q121)","v":1786796.3371681869},{"$f":"SUM(R119:R121)","v":1773690.6259437636},{"$f":"SUM(S119:S121)","v":1828098.298852439},{"$f":"SUM(T119:T121)","v":1933373.1033177872},{"$f":"SUM(U119:U121)","v":1943450.4091067081},{"$f":"SUM(V119:V121)","v":2022695.7895024868},{"$f":"SUM(W119:W121)","v":2069225.2449997023},{"$f":"SUM(X119:X121)","v":2326465.2899505752}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E124:X124))","v":6454608.5221381448},{"$f":"E117+E122","v":7291236.5816134065},{"$f":"F117+F122","v":6999871.9434019104},6666113.756230291,6533421.2698986549,{"$f":"I117+I122","v":6424652.1258762497},{"$f":"J117+J122","v":6539180.5460627712},6361551.5960991289,6252465.0315004867,6237747.6099538924,6200153.922921476,6202112.5447833184,6169297.6170291007,6191262.1240636753,6118814.2456472181,6114976.5241550822,6163126.8360122526,6117225.2108250633,6141662.4242327046,6134580.2335374942,6339431.4765491541]
[null,null,"Fixed $/kW",{"$f":"D117/'Resource Options'!$E$29/1000","v":190.95956345198317}]
[null,null,"Fixed $/kWh",{"$f":"D117/'Resource Options'!$D$29/1000","v":47.739890862995793}]
[null,null,"Variable $/MWh",{"$f":"D122/E111","v":46.044368105166171}]
[null,null,"All per $/MWh",{"$f":"D124/(E111-E112)","v":252.62655663945773}]
[]
[]
[null,null,"4 hr Zinc Bromide Flow Battery"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$30*365","v":36500},{"$f":"E132","v":36500},{"$f":"F132","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500]
[null,null,"Storage Losses (MWh)",null,{"$f":"E132*(1-INDEX('DATA (Nominal)'!$B$216:$BX$216,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":12044.999999999998},{"$f":"E133","v":12044.999999999998},12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998,12044.999999999998]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E135:X135))","v":2260433.0647904403},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":1906565.9213482842},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":1949145.8935917295},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":1992676.8185486111},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2036515.7085566807},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2081319.0541449275},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2127108.073336116},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2173904.4509495106},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2221730.3488704003},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2270608.4165455485},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2320561.8017095509},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2371614.161347161},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2423789.6728967987},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2477113.0457005277},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2531609.5327059398},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2587304.9424254703},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2644225.6511588306},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2702398.6154843252},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2761851.3850249802},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2822612.11549553},{"$f":"INDEX('DATA (Nominal)'!$B$168:$BX$168,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$30*1000","v":2884709.5820364309}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E136:X136))","v":2842649.6852467172},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3993697.9898617608},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3771820.6635333174},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3551592.1663131486},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3373573.6942648417},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3211383.9816559809},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3061065.8386267051},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2934490.8347566016},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2819787.4004660826},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2705083.9661755636},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2590380.5318850465},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2475677.097594528},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2360973.6633040085},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2246270.22901349},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2131566.7947229715},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2016863.3604324523},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1902159.9261419349},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1787456.4918514155},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1672753.0575608967},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1558049.6232703789},{"$f":"INDEX('DATA (Nominal)'!$B$49:$BX$49,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$30*(1+AFUDC!$C$30)*1000000*'Resource Options'!$E$30/1000*(1-INDEX('DATA (Nominal)'!$B$230:$BX$230,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1443346.1889798602}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E137:X137))","v":65900.66557090047},{"$f":"E135*Misc_Fees","v":55584.022870987879},56825.399381773277,58094.499967966207,59372.57896726147,60678.775704541215,62013.708770041128,63378.01036298203,64772.326590967648,66197.317775968913,67653.658767040251,69142.039259915138,70663.164123633265,72217.753734353188,73806.544316508967,75430.288291472156,77089.754633884542,78785.729235830018,80519.015279018276,82290.433615156682,84100.823154690108]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E138:X138))","v":5168983.4156080578},{"$f":"SUM(E135:E137)","v":5955847.9340810329},5777791.9565068204,5602363.4848297257,5469461.9817887833,5353381.8115054499,5250187.6207328625,5171773.296069094,5106290.0759274503,5041889.7004970806,4978595.9923616378,4916433.2982016047,4855426.5003244402,4795601.0284483703,4736982.8717454197,4679598.5911493944,4623475.3319346504,4568640.8365715705,4515123.4578648955,4462952.1723810649,4412156.5941709811]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E140:X140))","v":0},{"$f":"E132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X132*INDEX('DATA (Nominal)'!$B$97:$BX$97,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E141:X141))","v":1670695.5045415889},{"$f":"(E132+E133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1734883.4726602554},{"$f":"(F132+F133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1616492.94774278},{"$f":"(G132+G133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1453534.0261742275},{"$f":"(H132+H133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1450227.6068428198},{"$f":"(I132+I133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1454846.4946243286},{"$f":"(J132+J133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1669313.2502608933},{"$f":"(K132+K133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1569962.1692257724},{"$f":"(L132+L133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1526577.7208360513},{"$f":"(M132+M133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1576048.3330458484},{"$f":"(N132+N133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1601799.8721568268},{"$f":"(O132+O133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1665870.7629300277},{"$f":"(P132+P133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1694352.0485722541},{"$f":"(Q132+Q133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1776245.4392589885},{"$f":"(R132+R133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1763217.1162731014},{"$f":"(S132+S133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1817303.5159675917},{"$f":"(T132+T133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1921956.6806348164},{"$f":"(U132+U133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1931974.4806914013},{"$f":"(V132+V133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2010751.9230793952},{"$f":"(W132+W133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2057006.6256433807},{"$f":"(X132+X133)*INDEX('DATA (Nominal)'!$B$154:$BX$154,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2312727.6874869028}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E142:X142))","v":48707.456739405476},{"$f":"SUM(E140:E141)*Misc_Fees","v":50578.792761937082},47127.235398493009,42376.330999083424,42279.935649895568,42414.594704277675,48667.158498106081,45770.67708160817,44505.846873254239,45948.113101618663,46698.873472860127,48566.796222462028,49397.139624075498,51784.659536156549,51404.831807825998,52981.666704519164,56032.725067227439,56324.784010077114,58621.461565456688,59969.971164007118,67425.26300099316]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E143:X143))","v":1719402.9612809937},{"$f":"SUM(E140:E142)","v":1785462.2654221924},{"$f":"SUM(F140:F142)","v":1663620.183141273},{"$f":"SUM(G140:G142)","v":1495910.3571733108},{"$f":"SUM(H140:H142)","v":1492507.5424927154},{"$f":"SUM(I140:I142)","v":1497261.0893286061},{"$f":"SUM(J140:J142)","v":1717980.4087589993},{"$f":"SUM(K140:K142)","v":1615732.8463073806},{"$f":"SUM(L140:L142)","v":1571083.5677093056},{"$f":"SUM(M140:M142)","v":1621996.446147467},{"$f":"SUM(N140:N142)","v":1648498.7456296869},{"$f":"SUM(O140:O142)","v":1714437.5591524898},{"$f":"SUM(P140:P142)","v":1743749.1881963296},{"$f":"SUM(Q140:Q142)","v":1828030.0987951451},{"$f":"SUM(R140:R142)","v":1814621.9480809274},{"$f":"SUM(S140:S142)","v":1870285.1826721109},{"$f":"SUM(T140:T142)","v":1977989.4057020438},{"$f":"SUM(U140:U142)","v":1988299.2647014784},{"$f":"SUM(V140:V142)","v":2069373.3846448518},{"$f":"SUM(W140:W142)","v":2116976.5968073877},{"$f":"SUM(X140:X142)","v":2380152.9504878959}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E145:X145))","v":6888386.37688905},{"$f":"E138+E143","v":7741310.1995032253},{"$f":"F138+F143","v":7441412.1396480929},7098273.8420030363,6961969.524281499,{"$f":"I138+I143","v":6850642.9008340556},{"$f":"J138+J143","v":6968168.0294918623},6787506.142376475,6677373.6436367556,6663886.1466445476,6627094.7379913246,6630870.8573540943,6599175.6885207696,6623631.1272435151,6551604.8198263468,6549883.7738215048,6601464.7376366947,6556940.1012730487,6584496.8425097475,6579928.7691884525,6792309.544658877]
[null,null,"Fixed $/kW",{"$f":"D138/'Resource Options'!$E$30/1000","v":206.75933662432232}]
[null,null,"Fixed $/kWh",{"$f":"D138/'Resource Options'!$D$30/1000","v":51.689834156080579}]
[null,null,"Variable $/MWh",{"$f":"D143/E132","v":47.106930446054619}]
[null,null,"All per $/MWh",{"$f":"D145/(E132-E133)","v":281.67599169450216}]
[]
[]
[null,null,"100hr Iron Oxide"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$31*365","v":3650000},{"$f":"E153","v":3650000},{"$f":"F153","v":3650000},3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000,3650000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E153*(1-INDEX('DATA (Nominal)'!$B$217:$BX$217,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2317750},{"$f":"E154","v":2317750},2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750,2317750]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E156:X156))","v":3839839.057259507},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3238718.4580100831},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3311049.8369056415},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3384996.6165965344},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3459466.5421616575},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3535574.8060892145},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3613357.4518231777},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3692851.3157632868},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3774094.0447100787},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3857124.113693702},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":3941980.8441949626},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4028704.4227672517},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4117335.9200681318},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4207917.3103096299},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4300491.491136441},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4395102.3039414436},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4491794.5546281561},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4590614.0348299751},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4691607.5435962342},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4794822.9095553523},{"$f":"INDEX('DATA (Nominal)'!$B$169:$BX$169,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$31*1000","v":4900309.0135655692}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E157:X157))","v":21142305.301744509},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":29703266.857974585},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":28053046.573316615},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":26415089.512149896},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":25091070.972359709},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":23884779.378085714},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":22766782.992948864},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":21825377.026086304},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":20972266.268360894},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":20119155.51063548},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":19266044.752910066},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":18412933.99518466},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":17559823.237459239},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":16706712.479733828},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":15853601.722008413},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":15000490.964283001},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":14147380.206557591},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":13294269.448832173},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":12441158.691106763},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":11588047.933381349},{"$f":"INDEX('DATA (Nominal)'!$B$50:$BX$50,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$31*(1+AFUDC!$C$31)*1000000*'Resource Options'!$E$31/1000*(1-INDEX('DATA (Nominal)'!$B$231:$BX$231,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":10734937.175655935}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E158:X158))","v":111946.66787534364},{"$f":"E156*Misc_Fees","v":94421.597924825954},96530.346945147074,98686.191360255354,100857.28757018095,103076.14789672496,105343.82315045292,107661.38725976287,110029.93777947764,112450.59641062618,114924.50953165993,117452.84874135646,120036.81141366631,122677.62126476695,125376.5289325918,128134.81256910885,130953.77844562926,133834.7615714331,136779.1263260046,139788.26710517672,142863.6089814906]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E159:X159))","v":25094091.026879363},{"$f":"SUM(E156:E158)","v":33036406.913909491},31460626.757167403,29898772.320106685,28651394.80209155,27523430.332071654,26485484.267922495,25625889.729109354,24856390.25085045,24088730.220739808,23322950.106636688,22559091.266693268,21797195.96894104,21037307.411308225,20279469.742077444,19523728.080793552,18770128.539631374,18018718.24523358,17269545.361029003,16522659.110041879,15778109.798202995]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E161:X161))","v":0},{"$f":"E153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X153*INDEX('DATA (Nominal)'!$B$98:$BX$98,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E162:X162))","v":205382492.47560135},{"$f":"(E153+E154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":213273269.00748253},{"$f":"(F153+F154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":198719245.83153725},{"$f":"(G153+G154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":178686325.77404976},{"$f":"(H153+H154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":178279859.93894815},{"$f":"(I153+I154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":178847670.57975769},{"$f":"(J153+J154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":205212568.73507974},{"$f":"(K153+K154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":192999108.77324343},{"$f":"(L153+L154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":187665757.41104841},{"$f":"(M153+M154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":193747295.07744074},{"$f":"(N153+N154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":196912991.80273774},{"$f":"(O153+O154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":204789375.74365377},{"$f":"(P153+P154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":208290646.57260418},{"$f":"(Q153+Q154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":218357991.9690561},{"$f":"(R153+R154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":216756389.85763314},{"$f":"(S153+S154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":223405357.03812122},{"$f":"(T153+T154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":236270614.4990921},{"$f":"(U153+U154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":237502126.00980762},{"$f":"(V153+V154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":247186420.61915874},{"$f":"(W153+W154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":252872619.01706219},{"$f":"(X153+X154)*INDEX('DATA (Nominal)'!$B$155:$BX$155,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":284309005.19105911}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E163:X163))","v":5987721.1856336799},{"$f":"SUM(E161:E162)*Misc_Fees","v":6217768.8846441451},5793460.892972637,5209421.1416166462,5197571.0366600947,5214124.9880822552,5982767.2289025141,5626696.0171751389,5471207.4915617052,5648508.6406877069,5740801.3630170161,5970429.4604304824,6072505.5101777017,6366008.8978658617,6319315.7899094364,6513159.7790893856,6888233.4951065313,6924136.9816899309,7206472.9067309536,7372248.3348234305,8288744.7373401374]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E164:X164))","v":211370213.66123506},{"$f":"SUM(E161:E163)","v":219491037.89212668},{"$f":"SUM(F161:F163)","v":204512706.72450989},{"$f":"SUM(G161:G163)","v":183895746.9156664},{"$f":"SUM(H161:H163)","v":183477430.97560826},{"$f":"SUM(I161:I163)","v":184061795.56783995},{"$f":"SUM(J161:J163)","v":211195335.96398225},{"$f":"SUM(K161:K163)","v":198625804.79041857},{"$f":"SUM(L161:L163)","v":193136964.90261012},{"$f":"SUM(M161:M163)","v":199395803.71812844},{"$f":"SUM(N161:N163)","v":202653793.16575477},{"$f":"SUM(O161:O163)","v":210759805.20408425},{"$f":"SUM(P161:P163)","v":214363152.08278188},{"$f":"SUM(Q161:Q163)","v":224724000.86692196},{"$f":"SUM(R161:R163)","v":223075705.64754257},{"$f":"SUM(S161:S163)","v":229918516.81721061},{"$f":"SUM(T161:T163)","v":243158847.99419862},{"$f":"SUM(U161:U163)","v":244426262.99149755},{"$f":"SUM(V161:V163)","v":254392893.52588969},{"$f":"SUM(W161:W163)","v":260244867.35188562},{"$f":"SUM(X161:X163)","v":292597749.92839926}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E166:X166))","v":236464304.68811435},{"$f":"E159+E164","v":252527444.80603617},{"$f":"F159+F164","v":235973333.48167729},213794519.23577309,212128825.7776998,{"$f":"I159+I164","v":211585225.89991161},{"$f":"J159+J164","v":237680820.23190475},224251694.51952791,217993355.15346056,223484533.93886825,225976743.27239144,233318896.47077751,236160348.05172291,245761308.27823019,243355175.38962001,249442244.89800417,261928976.53382999,262444981.23673111,271662438.88691872,276767526.46192747,308375859.72660226]
[null,null,"Fixed $/kW",{"$f":"D159/'Resource Options'!$E$31/1000","v":250.94091026879363}]
[null,null,"Fixed $/kWh",{"$f":"D159/'Resource Options'!$D$31/1000","v":2.5094091026879366}]
[null,null,"Variable $/MWh",{"$f":"D164/E153","v":57.909647578420568}]
[null,null,"All per $/MWh",{"$f":"D166/(E153-E154)","v":177.49244112449941}]
[]
[]
[null,null,"Liquid Air"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$35*365","v":146000},{"$f":"E174","v":146000},{"$f":"F174","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E174*(1-INDEX('DATA (Nominal)'!$B$218:$BX$218,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":51100},{"$f":"E175","v":51100},51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100,51100]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E177:X177))","v":799966.47026239743},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":674733.01208543382},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":689802.04935534194},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":705207.62845761108},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":720722.19628367876},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":736578.08460191963},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":752782.80246316199},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":769344.02411735151},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":786269.59264793317},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":803567.52368618781},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":821246.00920728385},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":839313.42140984407},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":857778.31668086059},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":876649.43964783975},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":895935.72732009203},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":915646.31332113408},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":935790.53221419919},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":956377.92392291152},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":977418.23824921565},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":998921.43949069828},{"$f":"INDEX('DATA (Nominal)'!$B$170:$BX$170,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$35*1000","v":1020897.7111594935}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E178:X178))","v":3694679.3204547903},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":5190732.2424794221},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4902351.4498977466},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4616113.6912751701},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4384737.6020055711},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":4173934.6387433377},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3978561.5199866281},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3814048.0902409684},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3664964.505000833},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3515880.9197606971},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3366797.3345205616},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3217713.7492804253},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":3068630.1640402898},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2919546.5788001539},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2770462.9935600189},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2621379.4083198821},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2472295.8230797476},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2323212.2378396112},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2174128.6525994749},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":2025045.0673593399},{"$f":"INDEX('DATA (Nominal)'!$B$51:$BX$51,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$35*(1+AFUDC!$C$35)*1000000*'Resource Options'!$E$35/1000*(1-INDEX('DATA (Nominal)'!$B$232:$BX$232,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":1875961.4821192038}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E179:X179))","v":23322.222474029928},{"$f":"E177*Misc_Fees","v":19671.166234338736},20110.48894690564,20559.623200053193,21011.934910454369,21474.197478484366,21946.629823011026,22429.455679117265,22922.903704057844,23427.207585547119,23942.606152429154,24469.343487782593,25007.669044513808,25557.83776349312,26120.110194289962,26694.752618564344,27282.037176172762,27882.241994048563,28495.651317917633,29122.555646911816,29763.251871143875]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E180:X180))","v":4517968.0131912204},{"$f":"SUM(E177:E179)","v":5885136.4207991948},5612263.988199994,5341880.9429328348,5126471.7331997044,4931986.9208237417,4753290.9522728017,4605821.5700374376,4474157.0013528233,4342875.651032432,4211985.9498802749,4081496.5141780516,3951416.1497656642,3821753.8562114867,3692518.8310744008,3563720.4742595805,3435368.3924701195,3307472.403756571,3180042.5421666084,3053089.0624969499,2926622.4451498413]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E182:X182))","v":1074514.962856452},{"$f":"E174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":906301.38183315482},{"$f":"F174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":926542.11269409535},{"$f":"G174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":947234.88654426357},{"$f":"H174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":968074.05404823727},{"$f":"I174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":989371.68323729851},{"$f":"J174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1011137.860268519},{"$f":"K174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1033382.8931944264},{"$f":"L174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1056117.3168447039},{"$f":"M174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1079351.8978152876},{"$f":"N174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1103097.6395672238},{"$f":"O174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1127365.7876377027},{"$f":"P174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1152167.8349657322},{"$f":"Q174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1177515.5273349781},{"$f":"R174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1203420.8689363475},{"$f":"S174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1229896.1280529476},{"$f":"T174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1256953.8428701123},{"$f":"U174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1284606.8274132547},{"$f":"V174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1312868.1776163464},{"$f":"W174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1341751.277523906},{"$f":"X174*INDEX('DATA (Nominal)'!$B$99:$BX$99,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1371269.805629432}]
[null,null,"Energy Purchase",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E183:X183))","v":6783274.9808455491},{"$f":"(E174+E175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7043887.7837333679},{"$f":"(F174+F175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6563204.4494819641},{"$f":"(G174+G175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5901566.7228126526},{"$f":"(H174+H175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5888142.1631212234},{"$f":"(I174+I175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5906895.5420837402},{"$f":"(J174+J175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6777662.8206081381},{"$f":"(K174+K175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6374282.4915933609},{"$f":"(L174+L175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6198135.1071538925},{"$f":"(M174+M175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6398993.2319154749},{"$f":"(N174+N175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6503548.3531179437},{"$f":"(O174+O175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6763685.8043775558},{"$f":"(P174+P175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6879324.1069850922},{"$f":"(Q174+Q175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7211823.5879688254},{"$f":"(R174+R175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7158926.6374998102},{"$f":"(S174+S175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7378525.5535526276},{"$f":"(T174+T175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7803433.1394195547},{"$f":"(U174+U175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7844106.9140853891},{"$f":"(V174+V175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8163955.1764125824},{"$f":"(W174+W175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":8351756.2244167337},{"$f":"(X174+X175)*INDEX('DATA (Nominal)'!$B$156:$BX$156,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9390022.1897964478}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E184:X184))","v":229086.00801868807},{"$f":"SUM(E182:E183)*Misc_Fees","v":231779.81493292638},218356.07127368083,199669.96211919154,199886.12759535847,201053.77468700954,227074.69505027807,215963.07662810315,211490.47516925508,218023.67391217066,221764.15727074337,230055.71811361285,234150.11607563432,244582.79256756708,243795.87920263974,250969.92570552893,264146.52208167291,266138.52041965147,276287.30806335941,282604.51771157741,313734.70683464612]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E185:X185))","v":8086875.9517206857},{"$f":"SUM(E182:E184)","v":8181968.9804994492},{"$f":"SUM(F182:F184)","v":7708102.6334497407},{"$f":"SUM(G182:G184)","v":7048471.5714761084},{"$f":"SUM(H182:H184)","v":7056102.3447648194},{"$f":"SUM(I182:I184)","v":7097321.0000080485},{"$f":"SUM(J182:J184)","v":8015875.3759269351},{"$f":"SUM(K182:K184)","v":7623628.4614158906},{"$f":"SUM(L182:L184)","v":7465742.8991678515},{"$f":"SUM(M182:M184)","v":7696368.8036429333},{"$f":"SUM(N182:N184)","v":7828410.1499559106},{"$f":"SUM(O182:O184)","v":8121107.3101288714},{"$f":"SUM(P182:P184)","v":8265642.0580264581},{"$f":"SUM(Q182:Q184)","v":8633921.9078713711},{"$f":"SUM(R182:R184)","v":8606143.3856387977},{"$f":"SUM(S182:S184)","v":8859391.6073111054},{"$f":"SUM(T182:T184)","v":9324533.5043713395},{"$f":"SUM(U182:U184)","v":9394852.2619182952},{"$f":"SUM(V182:V184)","v":9753110.662092289},{"$f":"SUM(W182:W184)","v":9976112.0196522176},{"$f":"SUM(X182:X184)","v":11075026.702260526}]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E187:X187))","v":12604843.964911902},{"$f":"E180+E185","v":14067105.401298644},{"$f":"F180+F185","v":13320366.621649735},12390352.514408942,12182574.077964524,{"$f":"I180+I185","v":12029307.92083179},{"$f":"J180+J185","v":12769166.328199737},12229450.031453328,11939899.900520675,12039244.454675365,12040396.099836186,12202603.824306924,12217058.207792122,12455675.764082858,12298662.216713198,12423112.081570685,12759901.896841459,12702324.665674865,12933153.204258896,13029201.082149167,14001649.147410367]
[null,null,"Fixed $/kW",{"$f":"D180/'Resource Options'!$E$35/1000","v":180.7187205276488}]
[null,null,"Fixed $/kWh",{"$f":"D180/'Resource Options'!$D$35/1000","v":11.29492003297805}]
[null,null,"Variable $/MWh",{"$f":"D185/E174","v":55.389561313155383}]
[null,null,"All per $/MWh",{"$f":"D187/(E174-E175)","v":132.82238108442468}]
[]
[]
[null,null,"Pumped Hydro (8.5 hr/ 400 MW share)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$36*365","v":1241000},{"$f":"E195","v":1241000},{"$f":"F195","v":1241000},1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000,1241000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E195*(1-INDEX('DATA (Nominal)'!$B$219:$BX$219,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":248199.99999999994},{"$f":"E196","v":248199.99999999994},248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994,248199.99999999994]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E198:X198))","v":10024024.814263167},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":8454779.9283742551},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":8643603.3467746153},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":8836643.8215192463},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":9031049.9855926726},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":9229733.0852757096},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":9432787.2131517753},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":9640308.5318411142},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":9852395.3195416201},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":10069148.016571535},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":10290669.272936109},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":10517063.996940702},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":10748439.404873397},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":10984905.071780613},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":11226572.983359788},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":11473557.588993702},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":11725975.855951564},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":11983947.324782496},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":12247594.165927714},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":12517041.237578124},{"$f":"INDEX('DATA (Nominal)'!$B$171:$BX$171,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$36*1000","v":12792416.144804841}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E199:X199))","v":208870953.70050433},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":260941913.6018953},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":248447504.15762845},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":236087694.10712248},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":227173628.53689611},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":219551717.14677462},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":212898921.39173174},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":208184356.90684614},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":204438908.05703914},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":200693459.20723218},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":196948010.35742515},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":193202561.50761822},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":189457112.65781116},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":185711663.80800417},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":181966214.95819724},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":178220766.10839021},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":174475317.25858319},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":170729868.40877625},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":166984419.5589692},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":163238970.70916229},{"$f":"INDEX('DATA (Nominal)'!$B$52:$BX$52,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$36*(1+AFUDC!$C$36)*1000000*'Resource Options'!$E$36/1000","v":159493521.85935533}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E200:X200))","v":292240.41943502828},{"$f":"E198*Misc_Fees","v":246490.65403182304},251995.61197186713,257623.51397257211,263291.23127996875,269083.63836812804,275003.47841222683,281053.55493729585,287236.73314591637,293555.94127512653,300014.17198317935,306614.48376680922,313360.002409679,320253.92246269196,327299.50875687122,334500.09794952237,341859.10010441189,349380.00030670891,357066.36031345656,364921.82024035259,372950.10028564034]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E201:X201))","v":219187218.93420252},{"$f":"SUM(E198:E200)","v":269643184.18430138},257343103.11637491,245181961.44261432,236467969.75376874,229050533.87041846,222606712.08329576,218105718.99362457,214578540.1097267,211056163.16507882,207538693.80234444,204026239.98832574,200518912.06509423,197016822.80224749,193520087.4503139,190028823.79533345,186543152.21463919,183063195.73386544,179589080.08521035,176120933.76698077,172658888.10444582]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E203:X203))","v":894417.09907148581},{"$f":"E195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":754397.54758629785},{"$f":"F195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":771245.75948239188},{"$f":"G195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":788470.24811083183},{"$f":"H195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":805816.59356927034},{"$f":"I195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":823544.55862779426},{"$f":"J195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":841662.53891760565},{"$f":"K195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":860179.11477379291},{"$f":"L195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":879103.05529881653},{"$f":"M195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":898443.32251539035},{"$f":"N195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":918209.07561072905},{"$f":"O195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":938409.67527416488},{"$f":"P195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":959054.68813019665},{"$f":"Q195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":980153.89126906078},{"$f":"R195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1001717.2768769802},{"$f":"S195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1023755.0569682738},{"$f":"T195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1046277.6682215759},{"$f":"U195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1069295.7769224504},{"$f":"V195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1092820.2840147445},{"$f":"W195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1116862.3302630689},{"$f":"X195*INDEX('DATA (Nominal)'!$B$100:$BX$100,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1141433.3015288564}]
[null,null,"Energy Purchases",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E204:X204))","v":51251410.966388583},{"$f":"(E195+E196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":53220485.477096558},{"$f":"(F195+F196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":49588655.840530396},{"$f":"(G195+G196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":44589615.239028931},{"$f":"(H195+H196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":44488185.232471466},{"$f":"(I195+I196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":44629877.429077148},{"$f":"(J195+J196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":51209007.977928154},{"$f":"(K195+K196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":48161245.492038727},{"$f":"(L195+L196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":46830354.142940521},{"$f":"(M195+M196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":48347948.863361359},{"$f":"(N195+N196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":49137920.890224464},{"$f":"(O195+O196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":51103403.855297089},{"$f":"(P195+P196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":51977115.474998474},{"$f":"(Q195+Q196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54489333.775764458},{"$f":"(R195+R196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54089667.927776344},{"$f":"(S195+S196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55748859.737953186},{"$f":"(T195+T196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":58959272.608947754},{"$f":"(U195+U196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":59266585.573089607},{"$f":"(V195+V196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":61683216.888450623},{"$f":"(W195+W196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":63102158.140037537},{"$f":"(X195+X196)*INDEX('DATA (Nominal)'!$B$157:$BX$157,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":70946834.322906494}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E205:X205))","v":26075.836106330098},{"$f":"SUM(E203:E203)*Misc_Fees","v":21993.706102330925},22484.898871949652,22987.06161342319,23492.776968918508,24009.618062234713,24537.829659603874,25077.66191211516,25629.370474181698,26193.216624613691,26769.467390355196,27358.395672943003,27960.280377747753,28575.406546058199,29204.06549007148,29846.554930853054,30503.179139331824,31174.24908039712,31860.082560165858,32561.004376489509,33277.346472772275]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E206:X206))","v":52171903.901566416},{"$f":"SUM(E203:E205)","v":53996876.730785191},50382386.498884737,45401072.548753187,45317494.603009656,45477431.605767176,52075208.346505366,49046502.268724635,47735086.568713523,49272585.40250136,50082899.43322555,52069171.926244192,52964130.44350642,55498063.073579572,55120589.270143397,56802461.349852309,60036053.456308663,60367055.599092454,62807897.255025536,64251581.474677093,72121544.97090812]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E208:X208))","v":271359122.83576888},{"$f":"E201+E206","v":323640060.91508657},307725489.61525965,290583033.99136752,281785464.35677838,274527965.47618562,274681920.42980111,267152221.26234919,262313626.67844021,260328748.56758016,257621593.23556998,256095411.91456994,253483042.50860065,252514885.87582707,248640676.72045729,246831285.14518577,246579205.67094785,243430251.33295789,242396977.34023589,240372515.24165785,244780433.07535392]
[null,null,"Fixed $/kW",{"$f":"D201/'Resource Options'!$E$36/1000","v":547.9680473355063}]
[null,null,"Fixed $/kWh",{"$f":"D201/'Resource Options'!$D$36/1000","v":64.466829098294866}]
[null,null,"Variable $/MWh",{"$f":"D206/E195","v":42.04021265235005}]
[null,null,"All per $/MWh",{"$f":"D208/(E195-E196)","v":273.32707779589936}]
[]
[]
[null,null,"Pumped Hydro (16 hr/ 100 MW)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$37*365","v":584000},{"$f":"E216","v":584000},{"$f":"F216","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E216*(1-INDEX('DATA (Nominal)'!$B$220:$BX$220,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":116799.99999999997},{"$f":"E217","v":116799.99999999997},116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997,116799.99999999997]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E219:X219))","v":2506006.2035657917},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2113694.9820935638},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2160900.8366936538},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2209160.9553798116},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2257762.4963981682},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2307433.2713189274},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2358196.8032879438},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2410077.1329602785},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2463098.829885405},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2517287.0041428837},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2572667.3182340274},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2629265.9992351755},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2687109.8512183493},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2746226.2679451532},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2806643.2458399469},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2868389.3972484255},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2931493.9639878911},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":2995986.8311956241},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":3061898.5414819284},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":3129260.309394531},{"$f":"INDEX('DATA (Nominal)'!$B$172:$BX$172,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$37*1000","v":3198104.0362012102}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E220:X220))","v":45289763.06696897},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":56580377.653739735},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":53871198.453055233},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":51191204.615602836},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":49258356.076892875},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":47605687.025211312},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":46163152.588801056},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":45140887.382933415},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":44328756.79233709},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":43516626.201740772},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":42704495.611144423},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":41892365.020548098},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":41080234.429951742},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":40268103.839355417},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":39455973.248759091},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":38643842.658162758},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":37831712.067566417},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":37019581.476970084},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":36207450.886373751},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":35395320.295777418},{"$f":"INDEX('DATA (Nominal)'!$B$53:$BX$53,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$37*(1+AFUDC!$C$37)*1000000*'Resource Options'!$E$37/1000","v":34583189.705181092}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E221:X221))","v":73060.104858757069},{"$f":"E219*Misc_Fees","v":61622.66350795576},62998.902992966781,64405.878493143027,65822.807819992187,67270.909592032011,68750.869603056708,70263.388734323962,71809.183286479092,73388.985318781633,75003.542995794836,76653.620941702306,78340.00060241975,80063.48061567299,81824.877189217805,83625.024487380593,85464.775026102972,87345.000076677228,89266.590078364141,91230.455060088148,93237.525071410084]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E222:X222))","v":47868829.375393517},{"$f":"SUM(E219:E221)","v":58755695.299341254},56095098.192741849,53464771.449475795,51581941.381111033,49980391.206122272,48590100.261692062,47621227.904628024,46863664.805508979,46107302.191202432,45352166.472374246,44598284.640724979,43845684.281772509,43094393.587916248,42344441.371788256,41595857.079898566,40848670.806580417,40102913.308242381,39358616.017934039,38615811.060232036,37874531.266453713]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E224:X224))","v":420902.16426893446},{"$f":"E216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":355010.61062884604},{"$f":"F216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":362939.18093289027},{"$f":"G216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":371044.82264039147},{"$f":"H216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":379207.80873848015},{"$f":"I216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":387550.38053072669},{"$f":"J216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":396076.48890240263},{"$f":"K216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":404790.17165825551},{"$f":"L216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":413695.55543473718},{"$f":"M216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":422796.85765430133},{"$f":"N216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":432098.38852269598},{"$f":"O216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":441604.55307019525},{"$f":"P216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":451319.85323773959},{"$f":"Q216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":461248.89000896976},{"$f":"R216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":471396.36558916717},{"$f":"S216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":481767.08563212887},{"$f":"T216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":492365.96151603572},{"$f":"U216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":503198.0126693885},{"$f":"V216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":514268.36894811509},{"$f":"W216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":525582.27306497353},{"$f":"X216*INDEX('DATA (Nominal)'!$B$101:$BX$101,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":537145.08307240298}]
[null,null,"Energy Purchases",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E225:X225))","v":24118311.043006394},{"$f":"(E216+E217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25044934.342163086},{"$f":"(F216+F217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":23335838.042602539},{"$f":"(G216+G217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20983348.34777832},{"$f":"(H216+H217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20935616.579986572},{"$f":"(I216+I217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":21002295.260742188},{"$f":"(J216+J217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":24098356.695495602},{"$f":"(K216+K217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22664115.525665283},{"$f":"(L216+L217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22037813.714324951},{"$f":"(M216+M217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22751975.935699463},{"$f":"(N216+N217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":23123727.477752689},{"$f":"(O216+O217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":24048660.637786865},{"$f":"(P216+P217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":24459819.047058105},{"$f":"(Q216+Q217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25642039.42388916},{"$f":"(R216+R217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":25453961.377777103},{"$f":"(S216+S217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":26234757.523742676},{"$f":"(T216+T217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27745540.051269531},{"$f":"(U216+U217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27890157.916748051},{"$f":"(V216+V217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":29027396.182800293},{"$f":"(W216+W217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":29695133.242370605},{"$f":"(X216+X217)*INDEX('DATA (Nominal)'!$B$158:$BX$158,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33386745.563720707}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E226:X226))","v":12270.981697096515},{"$f":"SUM(E224:E224)*Misc_Fees","v":10349.979342273376},10581.128880917482,10817.440759257974,11055.424455961649,11298.643793992806,11547.213957460646,11801.252664524782,12060.880223144328,12326.2195880535,12597.396418990678,12874.539140208472,13157.77900129306,13447.250139321504,13743.08964238658,14045.437614519085,14354.437242038504,14670.234861363351,14992.980028313346,15322.825588936237,15659.927751892836]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E227:X227))","v":24551484.188972428},{"$f":"SUM(E224:E226)","v":25410294.932134207},23709358.352416348,21365210.61117797,21325879.813181017,21401144.285066906,24505980.398355465,23080706.949988063,22463570.149982832,23187099.012941815,23568423.262694377,24503139.72999727,24924296.679297138,26116735.564037453,25939100.833008658,26730570.046989325,28252260.450027607,28408026.164278802,29556657.531776723,30236038.341024518,33939550.574545003]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E229:X229))","v":72420313.564365938},{"$f":"E222+E227","v":84165990.231475458},79804456.545158193,74829982.060653761,72907821.194292054,71381535.491189182,73096080.660047531,70701934.854616091,69327234.955491811,69294401.204144239,68920589.735068619,69101424.370722249,68769980.961069643,69211129.151953697,68283542.20479691,68326427.126887888,69100931.256608024,68510939.472521186,68915273.549710765,68851849.401256561,71814081.840998709]
[null,null,"Fixed $/kW",{"$f":"D222/'Resource Options'!$E$37/1000","v":478.68829375393523}]
[null,null,"Fixed $/kWh",{"$f":"D222/'Resource Options'!$D$37/1000","v":29.918018359620952}]
[null,null,"Variable $/MWh",{"$f":"D227/E216","v":42.04021265235005}]
[null,null,"All per $/MWh",{"$f":"D229/(E216-E217)","v":155.0092328004408}]
[]
[]
[null,null,"Pumped Hyrdo (24 hr/ 100 MW)"]
[null,null,"MWh",null,{"$f":"'Resource Options'!$D$38*365","v":876000},{"$f":"E237","v":876000},{"$f":"F237","v":876000},876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
[null,null,"Storage Losses (MWh)",null,{"$f":"E237*(1-INDEX('DATA (Nominal)'!$B$221:$BX$221,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0)))","v":175199.99999999997},{"$f":"E238","v":175199.99999999997},175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997,175199.99999999997]
[]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E240:X240))","v":2506006.2035657917},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2113694.9820935638},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2160900.8366936538},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2209160.9553798116},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2257762.4963981682},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2307433.2713189274},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2358196.8032879438},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2410077.1329602785},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2463098.829885405},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2517287.0041428837},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2572667.3182340274},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2629265.9992351755},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2687109.8512183493},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2746226.2679451532},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2806643.2458399469},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2868389.3972484255},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2931493.9639878911},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":2995986.8311956241},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":3061898.5414819284},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":3129260.309394531},{"$f":"INDEX('DATA (Nominal)'!$B$173:$BX$173,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$38*1000","v":3198104.0362012102}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E241:X241))","v":40657436.661128335},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AG$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":50793224.890977569},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AH$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":48361145.889093578},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AI$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":45955267.113854326},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AJ$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":44220114.140721008},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AK$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":42736483.343377404},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AL$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":41441494.177876085},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AM$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":40523788.276059359},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AN$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":39794724.006084912},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AO$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":39065659.736110479},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AP$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":38336595.466136023},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AQ$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":37607531.196161591},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AR$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":36878466.92618715},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AS$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":36149402.65621271},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AT$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":35420338.386238262},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AU$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":34691274.116263807},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AV$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":33962209.846289366},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AW$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":33233145.576314937},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AX$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":32504081.306340493},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AY$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":31775017.036366049},{"$f":"INDEX('DATA (Nominal)'!$B$54:$BX$54,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*Assumptions!AZ$38*(1+AFUDC!$C$38)*1000000*'Resource Options'!$E$38/1000","v":31045952.766391609}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E242:X242))","v":73060.104858757069},{"$f":"E240*Misc_Fees","v":61622.66350795576},62998.902992966781,64405.878493143027,65822.807819992187,67270.909592032011,68750.869603056708,70263.388734323962,71809.183286479092,73388.985318781633,75003.542995794836,76653.620941702306,78340.00060241975,80063.48061567299,81824.877189217805,83625.024487380593,85464.775026102972,87345.000076677228,89266.590078364141,91230.455060088148,93237.525071410084]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E243:X243))","v":43236502.969552889},{"$f":"SUM(E240:E242)","v":52968542.536579087},50585045.628780194,48228833.947727285,46543699.444939166,45111187.524288364,43868441.850767091,43004128.79775396,42329632.0192568,41656335.725572139,40984266.327365845,40313450.816338472,39643916.778007917,38975692.404773541,38308806.509267427,37643288.537999615,36979168.585303366,36316477.407587238,35655246.437900782,34995507.800820671,34337294.327664234]
[]
[null,null,"Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E245:X245))","v":631353.24640340172},{"$f":"E237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":532515.91594326904},{"$f":"F237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":544408.77139933547},{"$f":"G237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":556567.23396058718},{"$f":"H237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":568811.71310772025},{"$f":"I237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":581325.57079609006},{"$f":"J237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":594114.73335360398},{"$f":"K237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":607185.25748738321},{"$f":"L237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":620543.3331521058},{"$f":"M237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":634195.28648145206},{"$f":"N237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":648147.58278404397},{"$f":"O237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":662406.82960529288},{"$f":"P237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":676979.77985660941},{"$f":"Q237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":691873.33501345466},{"$f":"R237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":707094.54838375072},{"$f":"S237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":722650.62844819331},{"$f":"T237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":738548.94227405358},{"$f":"U237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":754797.01900408266},{"$f":"V237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":771402.55342217255},{"$f":"W237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":788373.40959746041},{"$f":"X237*INDEX('DATA (Nominal)'!$B$102:$BX$102,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":805717.62460860447}]
[null,null,"Energy Purchases",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E246:X246))","v":36177466.564509585},{"$f":"(E237+E238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":37567401.513244629},{"$f":"(F237+F238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":35003757.063903809},{"$f":"(G237+G238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":31475022.52166748},{"$f":"(H237+H238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":31403424.869979858},{"$f":"(I237+I238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":31503442.891113281},{"$f":"(J237+J238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":36147535.043243408},{"$f":"(K237+K238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33996173.288497925},{"$f":"(L237+L238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33056720.571487427},{"$f":"(M237+M238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":34127963.903549194},{"$f":"(N237+N238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":34685591.216629028},{"$f":"(O237+O238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":36072990.956680298},{"$f":"(P237+P238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":36689728.570587158},{"$f":"(Q237+Q238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":38463059.13583374},{"$f":"(R237+R238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":38180942.066665649},{"$f":"(S237+S238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":39352136.285614014},{"$f":"(T237+T238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":41618310.076904297},{"$f":"(U237+U238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":41835236.87512207},{"$f":"(V237+V238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":43541094.274200439},{"$f":"(W237+W238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":44542699.863555908},{"$f":"(X237+X238)*INDEX('DATA (Nominal)'!$B$159:$BX$159,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":50080118.345581055}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E247:X247))","v":18406.472545644774},{"$f":"SUM(E245:E245)*Misc_Fees","v":15524.969013410066},15871.693321376226,16226.161138886959,16583.136683942477,16947.965690989211,17320.820936190968,17701.878996787171,18091.320334716493,18489.329382080254,18896.094628486018,19311.808710312707,19736.668501939592,20170.875208982256,20614.634463579867,21068.156421778629,21531.655863057757,22005.352292045027,22489.470042470017,22984.238383404361,23489.891627839253]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E248:X248))","v":36827226.283458635},{"$f":"SUM(E245:E247)","v":38115442.398201309},35564037.52862452,32047815.916766956,31988819.719771519,32101716.427600361,36758970.597533204,34621060.424982101,33695355.224974252,34780648.519412726,35352634.894041553,36754709.594995908,37386445.018945701,39175103.346056178,38908651.249512978,40095855.07048399,42378390.675041407,42612039.2464182,44334986.297665082,45354057.511536777,50909325.861817501]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E250:X250))","v":80063729.25301151},{"$f":"E243+E248","v":91083984.934780389},86149083.157404721,80276649.864494234,78532519.164710686,77212903.951888725,80627412.448300302,77625189.222736061,76024987.244231045,76436984.244984865,76336901.221407399,77068160.411334381,77030361.796953619,78150795.750829726,77217457.758780405,77739143.608483613,79357559.260344774,78928516.654005438,79990232.735565871,80349565.312357455,85246620.189481735]
[null,null,"Fixed $/kW",{"$f":"D243/'Resource Options'!$E$38/1000","v":432.3650296955289}]
[null,null,"Fixed $/kWh",{"$f":"D243/'Resource Options'!$D$38/1000","v":18.015209570647038}]
[null,null,"Variable $/MWh",{"$f":"D248/E237","v":42.040212652350043}]
[null,null,"All per $/MWh",{"$f":"D250/(E237-E238)","v":114.24618900258491}]

{"sheet":"Fuel Gen","index":13,"n_rows":162,"n_cols":25,"rows_kept":162,"cut":false,"hidden":false,"merged":[[133,2,133,5],[2,0,2,1],[4,2,4,5],[0,0,1,0],[0,1,1,1],[36,2,36,5],[68,2,68,5],[100,2,100,5]]}
["Start Year:",2025,null,null,{"$f":"B1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["State Sales Tax Rate"]
["Idaho Sales Tax Rate:",{"$f":"IF(A4=Assumptions!B8,WA_Sales_Tax_Rate,ID_Sales_Tax_Rate)","v":0.06}]
[null,null,"7F.04 CT Frame Greenfield"]
[null,null,"MWh",null,{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001},{"$f":"(1-INDEX('DATA (Nominal)'!$B$319:$BX$319,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$3*8760","v":1533702.1140000001}]
[null,null,"Fuel (Dth)",null,{"$f":"E6*$E10/1000","v":15398369.224560002},15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002,15398369.224560002]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$36:$BX$36,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":10040}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$3","v":180.495}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$84:$BX$84,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$3/1000","v":145.06327930709094},{"$f":"INDEX('DATA (Nominal)'!$B$84:$BX$84,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":803.69694067476075}]
[null,null,"AFUDC",null,{"$f":"E12*AFUDC!$C$3","v":8.4992575346024601},{"$f":"E12*AFUDC!$C$3","v":8.4992575346024601}]
[null,null,"Sales tax",null,{"$f":"E12*$B$4","v":8.7037967584254563},{"$f":"F12*$B$4","v":48.221816440485647}]
[null,null,"Total Capital",null,{"$f":"SUM(E12:E14)","v":162.26633360011886},{"$f":"SUM(F12:F14)","v":860.41801464984883}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E18:X18))","v":1161276.3717849436},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":979480.43239998072},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1001355.495390247},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1023719.1014539626},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1046240.9216859498},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1069258.2219630408},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1092781.9028462276},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1116823.1047088446},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1141393.2130124392},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1166503.8636987128},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1192166.9487000846},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1218394.6215714864},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1245199.303246059},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1272593.6879174723},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1300590.7490516568},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1329203.7455307932},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1358446.2279324706},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1388332.0449469851},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1418875.3499358187},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1450090.607634407},{"$f":"$E11*1000*INDEX('DATA (Nominal)'!$B$203:$BX$203,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1481992.6010023635}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E19:X19))","v":18028337.611025825},{"$f":"$E15*Assumptions!AG$3*1000000","v":22824565.78040123},{"$f":"$E15*Assumptions!AH$3*1000000","v":22177311.404207103},{"$f":"$E15*Assumptions!AI$3*1000000","v":21484396.94811504},{"$f":"$E15*Assumptions!AJ$3*1000000","v":20807716.147478491},{"$f":"$E15*Assumptions!AK$3*1000000","v":20146052.647710014},{"$f":"$E15*Assumptions!AL$3*1000000","v":19498299.254249249},{"$f":"$E15*Assumptions!AM$3*1000000","v":18863411.149694148},{"$f":"$E15*Assumptions!AN$3*1000000","v":18240421.488090593},{"$f":"$E15*Assumptions!AO$3*1000000","v":17624121.776717994},{"$f":"$E15*Assumptions!AP$3*1000000","v":17008788.911299512},{"$f":"$E15*Assumptions!AQ$3*1000000","v":16393456.045881039},{"$f":"$E15*Assumptions!AR$3*1000000","v":15778123.180462556},{"$f":"$E15*Assumptions!AS$3*1000000","v":15162790.315044072},{"$f":"$E15*Assumptions!AT$3*1000000","v":14547457.449625598},{"$f":"$E15*Assumptions!AU$3*1000000","v":13932124.584207116},{"$f":"$E15*Assumptions!AV$3*1000000","v":13316791.718788641},{"$f":"$E15*Assumptions!AW$3*1000000","v":12701458.85337016},{"$f":"$E15*Assumptions!AX$3*1000000","v":12086125.987951687},{"$f":"$E15*Assumptions!AY$3*1000000","v":11470793.122533208},{"$f":"$E15*Assumptions!AZ$3*1000000","v":10855460.257114733}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E20:X20))","v":33855.851343018236},{"$f":"E18*Misc_Fees","v":28555.772526189037},29193.51811260726,29845.506683788826,30502.107830832178,31173.154203110491,31858.96359557892,32559.860794681652,33276.177732164651,34008.25364227227,34756.435222402266,35521.076797295114,36302.540486835605,37101.196377545988,37917.422697852002,38751.605997204744,39604.141329143247,40475.4324383844,41365.891952028855,42275.941574973498,43206.012289622908]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E21:X21))","v":19223469.83415379},{"$f":"SUM(E18:E20)","v":23832601.9853274},23207860.417709958,22537961.556252792,21884459.176995274,21246484.023876164,20622940.120691057,20012794.115197673,19415090.878835198,18824633.89405898,18235712.295221999,17647371.744249821,17059625.024195451,16472485.19933909,15885965.621375106,15300079.935735114,14714842.088050254,14130266.33075553,13546367.229839534,12963159.671742588,12380658.870406719]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E24:X24))","v":5889169.2795386743},{"$f":"E6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4967229.3457008842},{"$f":"F6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5078164.1344215376},{"$f":"G6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5191576.466756952},{"$f":"H6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5305791.1490256051},{"$f":"I6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5422518.5543041676},{"$f":"J6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5541813.9624988604},{"$f":"K6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5663733.8696738342},{"$f":"L6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5788336.0148066599},{"$f":"M6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5915679.4071324067},{"$f":"N6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6045824.3540893197},{"$f":"O6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6178832.4898792841},{"$f":"P6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6314766.8046566285},{"$f":"Q6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6453691.6743590729},{"$f":"R6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6595672.891194975},{"$f":"S6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6740777.6948012635},{"$f":"T6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6889074.8040868919},{"$f":"U6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7040634.4497768022},{"$f":"V6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7195528.407671893},{"$f":"W6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7353830.0326406732},{"$f":"X6*INDEX('DATA (Nominal)'!$B$125:$BX$125,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7515614.2933587693}]
[null,null,"Fuel Cost",64625681.360653341,{"$f":"E7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":62422221.358701944},{"$f":"F7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":57300455.6825772},{"$f":"G7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54782827.70289249},{"$f":"H7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54672237.808895931},{"$f":"I7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55917504.138686694},{"$f":"J7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":58417017.067516893},{"$f":"K7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":61010758.485106356},{"$f":"L7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":62572054.163498223},{"$f":"M7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":64906032.925060518},{"$f":"N7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":65666554.113207452},{"$f":"O7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67444961.457451984},{"$f":"P7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":68723097.008589402},{"$f":"Q7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":70228892.321719497},{"$f":"R7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":71233533.234938279},{"$f":"S7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":73494336.771682501},{"$f":"T7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":77053640.349983767},{"$f":"U7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":78870067.147424877},{"$f":"V7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":80345274.29894045},{"$f":"W7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":83322011.895074725},{"$f":"X7*INDEX('DATA (Nominal)'!$B$133:$BX$133,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":85065462.14300634}]
[null,null,"Variable Fuel Transport",3231.2840680326667,{"$f":"E25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3121.1110679350973},{"$f":"F25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2865.0227841288602},{"$f":"G25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2739.1413851446246},{"$f":"H25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2733.6118904447967},{"$f":"I25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2795.875206934335},{"$f":"J25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2920.850853375845},{"$f":"K25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3050.5379242553181},{"$f":"L25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3128.6027081749112},{"$f":"M25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3245.3016462530259},{"$f":"N25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3283.3277056603729},{"$f":"O25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3372.2480728725996},{"$f":"P25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3436.1548504294701},{"$f":"Q25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3511.4446160859752},{"$f":"R25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3561.6766617469143},{"$f":"S25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3674.7168385841251},{"$f":"T25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3852.6820174991885},{"$f":"U25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3943.503357371244},{"$f":"V25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4017.2637149470229},{"$f":"W25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4166.100594753736},{"$f":"X25*INDEX('DATA (Nominal)'!$B$134:$BX$134,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4253.2731071503176}]
[null,null,"Natural Gas Use Tax (Washington):",0,{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(E25:E26)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(F25:F26)*0.03852,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Misc Charges",2055884.1604198779,{"$f":"SUM(E24:E27)*Misc_Fees","v":1964763.0387082347},1818669.8090190296,1748573.6360899024,1748679.1519602984,1788388.5325372384,1864740.9143348585,1943917.0854939052,1993070.0265416547,2064830.8148569472,2090798.4039715012,2146526.4032608122,2187754.0592698837,2235706.4264780115,2269136.5125226853,2339281.6598505797,2447378.2386933141,2504755.563261698,2552281.6814149222,2643684.954057354,2699232.7023499543]
[null,null,"Total Variable Cost",72573966.084679917,{"$f":"SUM(E24:E28)","v":69357334.85417901},64200154.648801893,61725716.947124496,61729441.721772276,63131207.100735031,65826492.795203984,68621459.978198349,70356588.807554707,72889788.448696122,73806460.198973954,75773692.598664954,77229054.02736634,78921801.867172658,80101904.315317675,82578070.843172938,86393946.074781477,88419400.663820744,90097101.65174222,93323692.982367501,95284562.41182223]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E31:X31))","v":91797435.918833748},{"$f":"E29+E21","v":93189936.839506418},87408015.066511855,84263678.503377289,83613900.898767546,84377691.124611199,86449432.915895045,88634254.093396023,89771679.686389908,91714422.342755109,92042172.494195953,93421064.342914775,94288679.051561788,95394287.06651175,95987869.936692774,97878150.778908044,101108788.16283172,102549666.99457628,103643468.88158175,106286852.65411009,107665221.28222895]
[null,null,"$/MWh",{"$f":"D31/AVERAGE(E6:X6)","v":59.853497677863764}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D21/E11/1000","v":106.50416817171551}]
[null,null,"Variable Cost $/MWh",{"$f":"D29/AVERAGE(E6:X6)","v":47.319466682745876}]
[]
[]
[null,null,"Reciprocating Engine (ICE) Machine"]
[null,null,"MWh",null,{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736},{"$f":"(1-INDEX('DATA (Nominal)'!$B$320:$BX$320,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$4*8760","v":1575703.7736}]
[null,null,"Fuel (Dth)",null,{"$f":"E38*$E42/1000","v":12905013.905783998},12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998,12905013.905783998]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$37:$BX$37,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":8189.9999999999991}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$4","v":185.43799999999999}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$85:$BX$85,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$4/1000","v":228.08566783254076},{"$f":"INDEX('DATA (Nominal)'!$B$85:$BX$85,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1229.9834329131072}]
[null,null,"AFUDC",null,{"$f":"E44*AFUDC!$C$4","v":13.363539278308567},{"$f":"F44*AFUDC!$C$4","v":72.064729334378967}]
[null,null,"Sales tax",null,{"$f":"E44*$B$4","v":13.685140069952446},{"$f":"F44*$B$4","v":73.799005974786425}]
[null,null,"Total Capital",null,{"$f":"SUM(E44:E46)","v":255.13434718080177},{"$f":"SUM(F44:F46)","v":1375.8471682222728}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E50:X50))","v":1184617.3022748469},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":999167.37794054009},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1021482.1160478787},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1044295.2166396148},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1067269.7114056863},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1090749.6450566114},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1114746.1372478569},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1139270.5522673097},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1164334.5044171906},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1189949.8635143689},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1216128.7605116849},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1242883.5932429419},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1270227.0322942866},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1298172.0270047609},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1326731.8115988658},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1355919.911454041},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1385750.1495060297},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1416236.6527951623},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1447393.8591566561},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1479236.5240581024},{"$f":"$E43*1000*INDEX('DATA (Nominal)'!$B$204:$BX$204,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1511779.7275873807}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E51:X51))","v":28346287.520609885},{"$f":"$E47*Assumptions!AG$4*1000000","v":35887485.474458702},{"$f":"$E47*Assumptions!AH$4*1000000","v":34869795.488702565},{"$f":"$E47*Assumptions!AI$4*1000000","v":33780313.317725241},{"$f":"$E47*Assumptions!AJ$4*1000000","v":32716355.62243617},{"$f":"$E47*Assumptions!AK$4*1000000","v":31676009.906097934},{"$f":"$E47*Assumptions!AL$4*1000000","v":30657535.306295671},{"$f":"$E47*Assumptions!AM$4*1000000","v":29659289.037370279},{"$f":"$E47*Assumptions!AN$4*1000000","v":28679750.909607373},{"$f":"$E47*Assumptions!AO$4*1000000","v":27710731.513900451},{"$f":"$E47*Assumptions!AP$4*1000000","v":26743232.307907909},{"$f":"$E47*Assumptions!AQ$4*1000000","v":25775733.101915374},{"$f":"$E47*Assumptions!AR$4*1000000","v":24808233.895922828},{"$f":"$E47*Assumptions!AS$4*1000000","v":23840734.689930279},{"$f":"$E47*Assumptions!AT$4*1000000","v":22873235.483937748},{"$f":"$E47*Assumptions!AU$4*1000000","v":21905736.277945202},{"$f":"$E47*Assumptions!AV$4*1000000","v":20938237.071952663},{"$f":"$E47*Assumptions!AW$4*1000000","v":19970737.865960121},{"$f":"$E47*Assumptions!AX$4*1000000","v":19003238.659967586},{"$f":"$E47*Assumptions!AY$4*1000000","v":18035739.453975048},{"$f":"$E47*Assumptions!AZ$4*1000000","v":17068240.247982513}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E52:X52))","v":34536.332830520892},{"$f":"E50*Misc_Fees","v":29129.725736478504},{"$f":"F50*Misc_Fees","v":29780.289611259857},30445.382745911327,31115.181166321378,31799.715151980447,32499.308885324019,33214.293680801151,33945.008141778773,34691.798320897913,35455.017883957662,36235.02827740473,37032.198899507632,37846.907275296799,38679.539235353332,39530.489098531114,40400.159858698789,41288.96337559016,42197.320569853153,43125.661622389918,44074.426178082496]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E53:X53))","v":29565441.155715249},{"$f":"SUM(E50:E52)","v":36915782.578135721},35921057.894361705,34855053.917110771,33814740.515008174,32798559.266306527,31804780.752428852,30831773.883318391,29878030.422166344,28935373.175735716,27994816.086303551,27054851.723435722,26115493.127116624,25176753.624210335,24238646.834771968,23301186.678497773,22364387.381317392,21428263.482130874,20492829.839694098,19558101.639655542,18624094.401747975]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E56:X56))","v":11596693.71070257},{"$f":"E38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9781250.0505027156},{"$f":"F38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9999697.9682972766},{"$f":"G38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10223024.556255916},{"$f":"H38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10447931.096493546},{"$f":"I38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10677785.580616405},{"$f":"J38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10912696.863389965},{"$f":"K38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11152776.194384543},{"$f":"L38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11398137.270661006},{"$f":"M38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11648896.290615549},{"$f":"N38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11905172.009009089},{"$f":"O38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12167085.79320729},{"$f":"P38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12434761.680657851},{"$f":"Q38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12708326.43763232},{"$f":"R38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12987909.619260233},{"$f":"S38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13273643.63088396},{"$f":"T38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13565663.790763406},{"$f":"U38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13864108.394160198},{"$f":"V38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14169118.778831726},{"$f":"W38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14480839.391966024},{"$f":"X38*INDEX('DATA (Nominal)'!$B$126:$BX$126,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14799417.858589275}]
[null,null,"Fuel Cost",54161275.422581524,{"$f":"E39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":52314607.015600629},{"$f":"F39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":48022174.725619242},{"$f":"G39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":45912209.468025513},{"$f":"H39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":45819526.658628501},{"$f":"I39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":46863155.309688695},{"$f":"J39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":48957938.765899934},{"$f":"K39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":51131692.919593856},{"$f":"L39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":52440178.392753646},{"$f":"M39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":54396231.526336469},{"$f":"N39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55033606.586354226},{"$f":"O39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":56524048.280077145},{"$f":"P39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":57595223.858501211},{"$f":"Q39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":58857195.770709559},{"$f":"R39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":59699161.875453249},{"$f":"S39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":61593888.560756743},{"$f":"T39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":64576857.828672647},{"$f":"U39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":66099162.738885365},{"$f":"V39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67335499.426659822},{"$f":"W39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":69830233.739869565},{"$f":"X39*INDEX('DATA (Nominal)'!$B$135:$BX$135,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":71291378.706942722}]
[null,null,"Variable Fuel Transport",2708.063771129076,{"$f":"E57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2615.7303507800316},{"$f":"F57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2401.1087362809621},{"$f":"G57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2295.6104734012756},{"$f":"H57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2290.9763329314251},{"$f":"I57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2343.157765484435},{"$f":"J57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2447.8969382949967},{"$f":"K57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2556.5846459796931},{"$f":"L57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2622.0089196376825},{"$f":"M57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2719.8115763168234},{"$f":"N57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2751.6803293177113},{"$f":"O57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2826.2024140038575},{"$f":"P57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2879.7611929250606},{"$f":"Q57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2942.8597885354779},{"$f":"R57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2984.9580937726628},{"$f":"S57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3079.6944280378375},{"$f":"T57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3228.8428914336323},{"$f":"U57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3304.9581369442685},{"$f":"V57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3366.7749713329913},{"$f":"W57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3491.5116869934782},{"$f":"X57*INDEX('DATA (Nominal)'!$B$136:$BX$136,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3564.5689353471362}]
[null,null,"Natural Gas Use Tax (Washington):",0,{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(E57:E58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(F57:F58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(G57:G58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(H57:H58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(I57:I58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(J57:J58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(K57:K58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(L57:L58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(M57:M58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(N57:N58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(O57:O58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(P57:P58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(Q57:Q58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(R57:R58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(S57:S58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(T57:T58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(U57:U58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(V57:V58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(W57:W58)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(X57:X58)*0.03852,0)","v":0}]
[null,null,"Misc Charges",1917186.7830029477,{"$f":"SUM(E56:E59)*Misc_Fees","v":1810418.8759078234},1691639.6784425396,1636633.5389716423,1640488.2545168386,1677616.9031374499,1745539.8771236567,1815915.9472176952,1861218.6968992339,1925558.949762115,1951613.373657543,2002703.7178777123,2041738.1549664615,2086507.0305962742,2119205.9058251427,2182777.818926448,2278261.2089786958,2331345.5593623351,2376283.7941204146,2458106.8176172576,2509995.0045142611]
[null,null,"Total Variable Cost",67677863.980058163,{"$f":"SUM(E56:E60)","v":63908891.672361948},59715913.481095336,57774163.173726469,57910236.985971823,59220900.95120804,61618623.403351843,64102941.645842075,65702156.369233526,67973406.578290448,68893143.649350181,70696663.993576154,72074603.455318436,73654972.09872669,74809262.358632401,77053389.7049952,80424011.671306193,82297921.650544852,83884268.774583295,86772671.461139843,88604356.138981611]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E63:X63))","v":97243305.135773376},{"$f":"E61+E53","v":100824674.25049767},95636971.375457048,92629217.09083724,91724977.50097999,92019460.217514575,93423404.155780703,94934715.52916047,95580186.791399866,96908779.75402616,96887959.735653728,97751515.717011869,98190096.582435057,98831725.722937018,99047909.193404377,100354576.38349298,102788399.05262358,103726185.13267572,104377098.61427739,106330773.10079539,107228450.54072958]
[null,null,"$/MWh",{"$f":"D63/AVERAGE(E38:X38)","v":61.714204639874801}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D53/E43/1000","v":159.43572059510592}]
[null,null,"Variable Cost $/MWh",{"$f":"D61/AVERAGE(E38:X38)","v":42.950880180628737}]
[]
[]
[null,null,"NG CCCT (1x1 w/DF)"]
[null,null,"MWh",null,{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997},{"$f":"(1-INDEX('DATA (Nominal)'!$B$321:$BX$321,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$5*8760","v":2647183.6991999997}]
[null,null,"Fuel (Dth)",null,{"$f":"E70*$E74/1000","v":18053792.828543998},18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998,18053792.828543998]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$38:$BX$38,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":6820}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$5","v":311.536}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$86:$BX$86,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$5/1000","v":383.11340426210938},{"$f":"INDEX('DATA (Nominal)'!$B$86:$BX$86,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1229.7564463243714}]
[null,null,"AFUDC",null,{"$f":"E76*AFUDC!$C$5","v":22.446614355716996},{"$f":"F76*AFUDC!$C$5","v":72.051430190144941}]
[null,null,"Sales tax",null,{"$f":"E76*$B$4","v":22.986804255726561},{"$f":"F76*$B$4","v":73.785386779462286}]
[null,null,"Total Capital",null,{"$f":"SUM(E76:E78)","v":428.54682287355291},{"$f":"SUM(F76:F78)","v":1375.5932632939785}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E82:X82))","v":11785037.537176853},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":9940108.9553053211},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10162104.721973805},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10389058.394097887},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10617617.678768042},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":10851205.267700939},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11089931.783590358},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11333910.282829348},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11583256.309051594},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":11838087.94785073},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12098525.882703446},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12364693.452122921},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12636716.708069624},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":12914724.475647155},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13198848.414111393},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13489223.079221845},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13785985.986964725},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14089277.678677946},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14399241.787608864},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14716025.106936257},{"$f":"$E75*1000*INDEX('DATA (Nominal)'!$B$205:$BX$205,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15039777.659288855}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E83:X83))","v":47612999.156907298},{"$f":"$E79*Assumptions!AG$5*1000000","v":60279880.192302555},{"$f":"$E79*Assumptions!AH$5*1000000","v":58570475.657455817},{"$f":"$E79*Assumptions!AI$5*1000000","v":56740482.447569236},{"$f":"$E79*Assumptions!AJ$5*1000000","v":54953362.465386346},{"$f":"$E79*Assumptions!AK$5*1000000","v":53205903.307678677},{"$f":"$E79*Assumptions!AL$5*1000000","v":51495180.863815114},{"$f":"$E79*Assumptions!AM$5*1000000","v":49818435.761791691},{"$f":"$E79*Assumptions!AN$5*1000000","v":48173114.552888267},{"$f":"$E79*Assumptions!AO$5*1000000","v":46545461.561741732},{"$f":"$E79*Assumptions!AP$5*1000000","v":44920362.019315295},{"$f":"$E79*Assumptions!AQ$5*1000000","v":43295262.476888865},{"$f":"$E79*Assumptions!AR$5*1000000","v":41670162.934462421},{"$f":"$E79*Assumptions!AS$5*1000000","v":40045063.392035969},{"$f":"$E79*Assumptions!AT$5*1000000","v":38419963.849609546},{"$f":"$E79*Assumptions!AU$5*1000000","v":36794864.307183102},{"$f":"$E79*Assumptions!AV$5*1000000","v":35169764.764756672},{"$f":"$E79*Assumptions!AW$5*1000000","v":33544665.222330231},{"$f":"$E79*Assumptions!AX$5*1000000","v":31919565.679903805},{"$f":"$E79*Assumptions!AY$5*1000000","v":30294466.137477372},{"$f":"$E79*Assumptions!AZ$5*1000000","v":28669366.595050946}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E84:X84))","v":343580.98435885395},{"$f":"E82*Misc_Fees","v":289793.9364829713},296266.00106442429,302882.60842152982,309546.02580680349,316356.03837455314,323315.87121879327,330428.82038560678,337698.25443409017,345127.61603164021,352720.42358433624,360480.27290319162,368410.83890706184,376515.87736301718,384799.22666500352,393264.80965163367,401916.63546396961,410758.80144417682,419795.49507594883,429030.99596761964,438469.6778789073]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E85:X85))","v":59741617.678443},{"$f":"SUM(E82:E84)","v":70509783.084090844},69028846.380494043,67432423.45008865,65880526.169961192,64373464.613754168,62908428.518624268,61482774.865006641,60094069.116373956,58728677.125624098,57371608.325603075,56020436.201914974,54675290.481439106,53336303.745046146,52003611.490385942,50677352.196056582,49357667.387185365,48044701.702452354,46738602.962588616,45439522.240381248,44147613.932218708]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E88:X88))","v":15585964.35189092},{"$f":"E70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13146006.819458421},{"$f":"F70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13439600.971759658},{"$f":"G70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":13739752.060128961},{"$f":"H70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14042026.605451796},{"$f":"I70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14350951.190771736},{"$f":"J70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14666672.116968716},{"$f":"K70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":14989338.903542027},{"$f":"L70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15319104.359419953},{"$f":"M70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15656124.655327192},{"$f":"N70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":16000559.397744389},{"$f":"O70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":16352571.704494765},{"$f":"P70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":16712328.28199365},{"$f":"Q70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":17079999.504197508},{"$f":"R70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":17455759.493289858},{"$f":"S70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":17839786.202142235},{"$f":"T70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":18232261.498589363},{"$f":"U70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":18633371.25155833},{"$f":"V70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19043305.41909261},{"$f":"W70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19462258.138312649},{"$f":"X70*INDEX('DATA (Nominal)'!$B$127:$BX$127,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19890427.817355528}]
[null,null,"Fuel Cost",75770274.479963422,{"$f":"E71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":73186831.40225333},{"$f":"F71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67181825.606859043},{"$f":"G71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":64230036.797166288},{"$f":"H71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":64100375.856710337},{"$f":"I71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":65560386.329673015},{"$f":"J71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":68490936.177600622},{"$f":"K71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":71531964.063156635},{"$f":"L71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":73362502.629333481},{"$f":"M71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":76098972.213415131},{"$f":"N71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":76990644.037378371},{"$f":"O71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":79075734.821312949},{"$f":"P71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":80574282.759118438},{"$f":"Q71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":82339750.012760028},{"$f":"R71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":83517639.609367594},{"$f":"S71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":86168315.020716935},{"$f":"T71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":90341414.683378294},{"$f":"U71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":92471081.313070014},{"$f":"V71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":94200685.526623338},{"$f":"W71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":97690756.655703038},{"$f":"X71*INDEX('DATA (Nominal)'!$B$137:$BX$137,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":99734862.049203262}]
[null,null,"Variable Fuel Transport",3788.5137239981723,{"$f":"E89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3659.3415701126669},{"$f":"F89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3359.0912803429524},{"$f":"G89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3211.5018398583147},{"$f":"H89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3205.0187928355172},{"$f":"I89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3278.019316483651},{"$f":"J89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3424.5468088800312},{"$f":"K89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3576.5982031578319},{"$f":"L89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3668.1251314666742},{"$f":"M89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3804.9486106707568},{"$f":"N89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3849.5322018689189},{"$f":"O89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3953.7867410656477},{"$f":"P89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4028.7141379559221},{"$f":"Q89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4116.9875006380016},{"$f":"R89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4175.8819804683799},{"$f":"S89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4308.4157510358473},{"$f":"T89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4517.0707341689149},{"$f":"U89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4623.5540656535013},{"$f":"V89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4710.0342763311673},{"$f":"W89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4884.5378327851522},{"$f":"X89*INDEX('DATA (Nominal)'!$B$138:$BX$138,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4986.7431024601638}]
[null,null,"Natural Gas Use Tax (Washington):",0,{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(E89:E90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(F89:F90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(G89:G90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(H89:H90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(I89:I90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(J89:J90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(K89:K90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(L89:L90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(M89:M90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(N89:N90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(O89:O90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(P89:P90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(Q89:Q90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(R89:R90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(S89:S90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(T89:T90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(U89:U90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(V89:V90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(W89:W90)*0.03852,0)","v":0},{"$f":"IF($A$4=\"Washington Sales Tax Rate:\",SUM(X89:X90)*0.03852,0)","v":0}]
[null,null,"Misc Charges",2663510.237232991,{"$f":"SUM(E88:E91)*Misc_Fees","v":2517054.2499599196},2350535.0014202367,2273224.8524702247,2278257.0404997612,2329830.7014461989,2424476.7514575408,2522546.3388351472,2585530.5106702005,2675139.0235831086,2711177.774209382,2782232.1171520469,2836411.3114245599,2898603.4040709734,2943900.2211021339,3032377.7906040419,3165488.6460892693,3239274.0051644049,3301652.6283706948,3415621.3971207105,3487701.0842780638]
[null,null,"Total Variable Cost",94023537.582811326,{"$f":"SUM(E88:E92)","v":88853551.81324178},82975320.671319276,80246225.211605325,80423864.521454737,82244446.241207436,85585509.592835769,89047425.903736964,91270805.624555111,94434040.840936095,95706230.74153401,98214492.429700822,100127051.06667461,102322469.90852915,103921475.20574005,107044787.42921425,111743681.8987911,114348350.12385841,116550353.60836297,120573520.72896919,123117977.69393931]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E95:X95))","v":153765155.26125431},{"$f":"E93+E85","v":159363334.89733261},152004167.0518133,147678648.66169399,146304390.69141594,146617910.8549616,148493938.11146003,150530200.7687436,151364874.74092907,153162717.96656018,153077839.06713709,154234928.63161579,154802341.5481137,155658773.6535753,155925086.69612598,157722139.62527084,161101349.28597647,162393051.82631075,163288956.57095158,166013042.96935043,167265591.62615803]
[null,null,"$/MWh",{"$f":"D95/AVERAGE(E70:X70)","v":58.086318417465101}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D85/E75/1000","v":191.76473241757932}]
[null,null,"Variable Cost $/MWh",{"$f":"D93/AVERAGE(E70:X70)","v":35.518327500742018}]
[]
[]
[null,null,"Hydrogen Fuel Cell with 40 hrs Storage "]
[null,null,"MWh",null,{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430},{"$f":"(1-INDEX('DATA (Nominal)'!$B$322:$BX$322,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$33*8760","v":212430}]
[null,null,"Fuel (Dth)",null,{"$f":"E102*$E107/1000","v":1208089.4099999999},1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999,1208089.4099999999]
[null,null,"Storage Losses (MMBtu)",null,{"$f":"E103*0.003","v":3624.2682299999997},3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997,3624.2682299999997]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$39:$BX$39,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":5687}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$33","v":25}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$87:$BX$87,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$33/1000","v":158.82365774541427}]
[null,null,"AFUDC",null,{"$f":"E109*AFUDC!$C$33","v":9.3054781073038253}]
[null,null,"Sales tax",null,{"$f":"E109*$B$4","v":9.5294194647248549}]
[null,null,"Total Capital",null,{"$f":"SUM(E109:E111)","v":177.65855531744296}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E115:X115))","v":5618770.8622247828},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4739161.3636547225},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4845002.6341096777},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":4953207.6929381276},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5062178.2621827666},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5173546.1839507874},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5287364.1999977054},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5403686.2123976536},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5522567.3090704028},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5644063.789869952},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5768233.193247091},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":5895134.3234985275},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6024827.2786154943},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6157373.4787450349},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6292835.6952774255},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6431278.080573529},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6572766.1983461473},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6717367.0547097633},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":6865149.1299133785},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7016182.4107714724},{"$f":"$E108*1000*INDEX('DATA (Nominal)'!$B$206:$BX$206,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":7170538.4238084434}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E116:X116))","v":19738465.420948066},{"$f":"$E112*Assumptions!AG$33*1000000","v":24989653.074228685},{"$f":"$E112*Assumptions!AH$33*1000000","v":24281001.594612971},{"$f":"$E112*Assumptions!AI$33*1000000","v":23522358.821976881},{"$f":"$E112*Assumptions!AJ$33*1000000","v":22781489.593068313},{"$f":"$E112*Assumptions!AK$33*1000000","v":22057062.17262239},{"$f":"$E112*Assumptions!AL$33*1000000","v":21347864.340077497},{"$f":"$E112*Assumptions!AM$33*1000000","v":20652752.168988142},{"$f":"$E112*Assumptions!AN$33*1000000","v":19970667.100554023},{"$f":"$E112*Assumptions!AO$33*1000000","v":19295906.576076798},{"$f":"$E112*Assumptions!AP$33*1000000","v":18622204.610399857},{"$f":"$E112*Assumptions!AQ$33*1000000","v":17948502.644722927},{"$f":"$E112*Assumptions!AR$33*1000000","v":17274800.67904599},{"$f":"$E112*Assumptions!AS$33*1000000","v":16601098.713369047},{"$f":"$E112*Assumptions!AT$33*1000000","v":15927396.747692116},{"$f":"$E112*Assumptions!AU$33*1000000","v":15253694.782015176},{"$f":"$E112*Assumptions!AV$33*1000000","v":14579992.816338245},{"$f":"$E112*Assumptions!AW$33*1000000","v":13906290.850661308},{"$f":"$E112*Assumptions!AX$33*1000000","v":13232588.884984376},{"$f":"$E112*Assumptions!AY$33*1000000","v":12558886.919307441},{"$f":"$E112*Assumptions!AZ$33*1000000","v":11885184.953630509}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E117:X117))","v":163809.64571730129},{"$f":"E115*Misc_Fees","v":138165.51039598978},141251.20679483353,144405.81707991817,147582.74505567638,150829.56544690125,154147.81588673309,157539.06783624119,161004.92732863853,164547.03572986857,168167.07051592568,171866.74606727608,175647.81448075612,179512.06639933275,183461.33186011805,187497.48116104066,191622.42574658358,195838.11911300843,200146.55773349464,204549.7820036315,209049.87720771134]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E118:X118))","v":25521045.928890135},{"$f":"SUM(E115:E117)","v":29866979.948279396},29267255.435517479,28619972.331994925,27991250.600306757,27381437.922020081,26789376.355961934,26213977.449222036,25654239.336953066,25104517.401676621,24558604.874162875,24015503.71428873,23475275.772142239,22937984.258513413,22403693.77482966,21872470.343749743,21344381.440430976,20819496.024484079,20297884.572631251,19779619.112082545,19264773.254646663]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E121:X121))","v":0},{"$f":"E102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"F102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"G102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"H102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"I102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"J102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"K102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"L102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"M102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"N102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"O102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"P102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"Q102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"R102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"S102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"T102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"U102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"V102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"W102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0},{"$f":"X102*INDEX('DATA (Nominal)'!$B$128:$BX$128,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":0}]
[null,null,"Fuel Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E122:X122))","v":28684091.185961362},{"$f":"E103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":42780729.268396698},{"$f":"F103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":40503420.238250174},{"$f":"G103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":38136079.212738596},{"$f":"H103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":35672749.30583173},{"$f":"I103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":33106524.017566696},{"$f":"J103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":30434551.933622789},{"$f":"K103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":27636039.121740691},{"$f":"L103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":24686767.913900189},{"$f":"M103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":24161284.049424756},{"$f":"N103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":23600730.499242079},{"$f":"O103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":23003818.531371444},{"$f":"P103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":22369219.683352858},{"$f":"Q103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":21695564.637852285},{"$f":"R103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20981442.068022933},{"$f":"S103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":20225397.451836377},{"$f":"T103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":19425931.854576685},{"$f":"U103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":18581500.678670876},{"$f":"V103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":17690512.380007602},{"$f":"W103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":16751327.149874659},{"$f":"X103*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":15762255.561623944}]
[]
[null,null,"Storage Losses",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E124:X124))","v":86052.273557884109},{"$f":"E104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":128342.1878051901},{"$f":"F104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":121510.26071475052},{"$f":"G104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":114408.23763821578},{"$f":"H104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":107018.2479174952},{"$f":"I104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":99319.572052700081},{"$f":"J104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":91303.655800868364},{"$f":"K104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":82908.117365222075},{"$f":"L104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":74060.303741700569},{"$f":"M104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":72483.852148274265},{"$f":"N104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":70802.191497726235},{"$f":"O104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":69011.455594114334},{"$f":"P104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":67107.659050058573},{"$f":"Q104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":65086.693913556861},{"$f":"R104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":62944.326204068806},{"$f":"S104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":60676.192355509134},{"$f":"T104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":58277.795563730055},{"$f":"U104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":55744.502036012629},{"$f":"V104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":53071.537140022803},{"$f":"W104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":50253.981449623978},{"$f":"X104*INDEX('DATA (Nominal)'!$B$139:$BX$139,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":47286.766684871829}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E125:X125))","v":838764.76241882436},{"$f":"SUM(E121:E124)*Misc_Fees","v":1250971.0692341099},1184379.2237668233,1115154.7111282854,1043123.3432620049,968083.16401176376,889950.79385405721,808118.18780889374,721877.18585713161,706511.2694024602,690119.86406582815,672665.28543999395,654108.68734041462,634410.02892630128,613528.04093729402,591420.19102277025,568042.64814019366,543350.24599832867,517296.44552052184,489833.29630262818,460911.3970395152]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E126:X126))","v":29608908.221938074},{"$f":"SUM(E121:E125)","v":44160042.525435999},41809309.722731747,39365642.161505096,36822890.897011228,34173926.75363116,31415806.383277714,28527065.426914807,25482705.403499022,24940279.170975491,24361652.554805633,23745495.272405554,23090436.029743332,22395061.360692143,21657914.435164295,20877493.835214656,20052252.298280608,19180595.426705219,18260880.362668145,17291414.427626912,16270453.725348331]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E128:X128))","v":55129954.150828235},{"$f":"E126+E118","v":74027022.473715395},71076565.158249229,67985614.493500024,64814141.497317985,61555364.675651237,58205182.739239648,54741042.876136839,51136944.740452088,50044796.572652116,48920257.428968504,47760998.986694284,46565711.801885575,45333045.619205557,44061608.209993958,42749964.178964399,41396633.738711581,40000091.451189294,38558764.935299397,37071033.539709456,35535226.979994997]
[null,null,"$/MWh",{"$f":"D128/AVERAGE(E102:X102)","v":259.52056748495141}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D118/E108/1000","v":1020.8418371556054}]
[null,null,"Variable Cost $/MWh",{"$f":"D126/AVERAGE(E102:X102)","v":139.38195274649567}]
[]
[]
[null,null,"7F.04 CT Frame Greenfield + amonia + storage"]
[null,null,"MWh",null,{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005},{"$f":"(1-INDEX('DATA (Nominal)'!$B$323:$BX$323,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0)))*'Resource Options'!$E$34*8760","v":628792.80000000005}]
[null,null,"Fuel (Dth)",null,{"$f":"E135*$E140/1000","v":6313079.7120000003},{"$f":"F135*$E140/1000","v":6313079.7120000003},{"$f":"G135*$E140/1000","v":6313079.7120000003},{"$f":"H135*$E140/1000","v":6313079.7120000003},{"$f":"I135*$E140/1000","v":6313079.7120000003},{"$f":"J135*$E140/1000","v":6313079.7120000003},{"$f":"K135*$E140/1000","v":6313079.7120000003},{"$f":"L135*$E140/1000","v":6313079.7120000003},{"$f":"M135*$E140/1000","v":6313079.7120000003},{"$f":"N135*$E140/1000","v":6313079.7120000003},{"$f":"O135*$E140/1000","v":6313079.7120000003},{"$f":"P135*$E140/1000","v":6313079.7120000003},{"$f":"Q135*$E140/1000","v":6313079.7120000003},{"$f":"R135*$E140/1000","v":6313079.7120000003},{"$f":"S135*$E140/1000","v":6313079.7120000003},{"$f":"T135*$E140/1000","v":6313079.7120000003},{"$f":"U135*$E140/1000","v":6313079.7120000003},{"$f":"V135*$E140/1000","v":6313079.7120000003},{"$f":"W135*$E140/1000","v":6313079.7120000003},{"$f":"X135*$E140/1000","v":6313079.7120000003}]
[null,null,"GHG Metric Tons",null,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592,777053.98096926592]
[]
[null,null,null,null,"Gen"]
[null,null,"Heat Rate",null,{"$f":"INDEX('DATA (Nominal)'!$B$40:$BX$40,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*1000","v":10040}]
[null,null,"Capacity",null,{"$f":"'Resource Options'!$E$34","v":74}]
[null,null,"Capital Cost",null,{"$f":"INDEX('DATA (Nominal)'!$B$88:$BX$88,1,MATCH($B$1,'DATA (Nominal)'!$B$1:$BX$1,0))*'Resource Options'!$E$34/1000","v":68.325717838959733}]
[null,null,"AFUDC",null,{"$f":"E142*AFUDC!$C$34","v":4.0032038081846517}]
[null,null,"Sales tax",null,{"$f":"E142*$B$4","v":4.0995430703375835}]
[null,null,"Total Capital",null,{"$f":"SUM(E142:E144)","v":76.428464717481972}]
[]
[null,null,"Fixed Costs"]
[null,null,"Fixed O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E148:X148))","v":1420740.4511860178},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1198325.8294637306},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1225088.4396550874},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1252448.7481407176},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1280002.6205998133},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1308162.6782530094},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1336942.2571745757},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1366354.9868324162},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1396414.7965427293},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1427135.9220666697},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1458532.9123521361},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1490620.636423883},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1523414.2904252089},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1556929.4048145632},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1591181.8517204835},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1626187.8524583341},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1661963.9852124176},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1698527.1928870908},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1735894.7911306066},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1774084.4765354802},{"$f":"$E141*1000*INDEX('DATA (Nominal)'!$B$207:$BX$207,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":1813114.3350192609}]
[null,null,"Capital Recovery & Taxes",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E149:X149))","v":8491460.5170947909},{"$f":"$E145*Assumptions!AG$34*1000000","v":10750514.180829214},{"$f":"$E145*Assumptions!AH$34*1000000","v":10445653.294675857},{"$f":"$E145*Assumptions!AI$34*1000000","v":10119286.223425122},{"$f":"$E145*Assumptions!AJ$34*1000000","v":9800565.3060973268},{"$f":"$E145*Assumptions!AK$34*1000000","v":9488917.6320238933},{"$f":"$E145*Assumptions!AL$34*1000000","v":9183821.7055962496},{"$f":"$E145*Assumptions!AM$34*1000000","v":8884785.4112401009},{"$f":"$E145*Assumptions!AN$34*1000000","v":8591353.3584240098},{"$f":"$E145*Assumptions!AO$34*1000000","v":8301072.3142851004},{"$f":"$E145*Assumptions!AP$34*1000000","v":8011246.660677623},{"$f":"$E145*Assumptions!AQ$34*1000000","v":7721421.0070701493},{"$f":"$E145*Assumptions!AR$34*1000000","v":7431595.35346267},{"$f":"$E145*Assumptions!AS$34*1000000","v":7141769.6998551916},{"$f":"$E145*Assumptions!AT$34*1000000","v":6851944.046247717},{"$f":"$E145*Assumptions!AU$34*1000000","v":6562118.3926402396},{"$f":"$E145*Assumptions!AV$34*1000000","v":6272292.739032764},{"$f":"$E145*Assumptions!AW$34*1000000","v":5982467.0854252866},{"$f":"$E145*Assumptions!AX$34*1000000","v":5692641.4318178119},{"$f":"$E145*Assumptions!AY$34*1000000","v":5402815.7782103354},{"$f":"$E145*Assumptions!AZ$34*1000000","v":5112990.1246028617}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E150:X150))","v":41420.267113877155},{"$f":"E148*Misc_Fees","v":34935.991232185603},35716.228369704419,36513.890803294482,37317.196400966954,38138.174721788237,38977.214565667578,39834.713286112259,40711.076978406731,41606.720671931689,42522.068526714174,43457.554034301887,44413.62022305654,45390.719867963773,46389.315705058973,47409.880650570267,48452.898024882823,49518.861781430249,50608.276740621703,51721.658828915388,52859.535323151533]
[null,null,"Total Fixed Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E151:X151))","v":9953621.235394679},{"$f":"SUM(E148:E150)","v":11983776.001525128},11706457.962700648,11408248.862369133,11117885.123098107,10835218.484998692,10559741.177336494,10290975.11135863,10028479.231945144,9769814.9570237007,9512301.6415564734,9255499.1975283343,8999423.2641109359,8744089.8245377187,8489515.2136732601,8235716.1257491447,7982709.6222700644,7730513.1400938081,7479144.4996890407,7228621.913574731,6978963.9949452737]
[]
[null,null,"Variable Costs"]
[null,null,"Variable O&M",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E154:X154))","v":2414463.1523635658},{"$f":"E135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2036482.8476238425},{"$f":"F135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2081964.2978874417},{"$f":"G135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2128461.5005402612},{"$f":"H135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2175287.6535521471},{"$f":"I135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2223143.9819302941},{"$f":"J135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2272053.149532761},{"$f":"K135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2322038.3188224812},{"$f":"L135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2373123.1618365766},{"$f":"M135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2425331.8713969812},{"$f":"N135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2478689.1725677145},{"$f":"O135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2533220.3343642042},{"$f":"P135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2588951.1817202168},{"$f":"Q135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2645908.1077180612},{"$f":"R135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2704118.0860878592},{"$f":"S135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2763608.6839817921},{"$f":"T135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2824408.0750293918},{"$f":"U135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2886545.0526800375},{"$f":"V135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":2950049.0438389988},{"$f":"W135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3014950.1228034561},{"$f":"X135*INDEX('DATA (Nominal)'!$B$129:$BX$129,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":3081279.025505133}]
[null,null,"Fuel Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E155:X155))","v":155087359.3682842},{"$f":"E136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(E$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":229646764.0319134},{"$f":"F136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(F$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":217496517.2370944},{"$f":"G136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(G$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":204898246.17999139},{"$f":"H136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(H$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":191822026.76023719},{"$f":"I136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(I$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":178233063.29660749},{"$f":"J136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(J$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":164118015.46235469},{"$f":"K136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(K$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":149369398.47167286},{"$f":"L136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(L$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":133862205.00618432},{"$f":"M136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(M$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":131088818.31593266},{"$f":"N136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(N$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":128140232.65972614},{"$f":"O136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(O$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":125010319.66337615},{"$f":"P136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(P$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":121692770.97585557},{"$f":"Q136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(Q$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":118181093.41625118},{"$f":"R136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(R$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":114468603.99633242},{"$f":"S136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(S$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":110548424.81565528},{"$f":"T136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(T$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":106413477.82604335},{"$f":"U136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(U$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":102056479.46221411},{"$f":"V136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(V$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":97469935.135238215},{"$f":"W136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(W$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":92646133.585441038},{"$f":"X136*INDEX('DATA (Nominal)'!$B$140:$BX$140,1,MATCH(X$1,'DATA (Nominal)'!$B$1:$BX$1,0))","v":87577141.091273353}]
[null,null,"Misc Charges",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E156:X156))","v":4591808.133766965},{"$f":"SUM(E154:E155)*Misc_Fees","v":6754493.3795260293},6401591.0506708603,6035656.6357182199,5655797.7044196138,5261020.2669984903,4850936.0603109663,4422412.1481901007,3971804.7574104816,3892471.5345614087,3808064.0470986948,3718404.3650941225,3623309.3277819646,3522590.4024297995,3416053.5395908807,3303499.0246484191,3184721.3255598745,3059508.9367072238,2927644.2187568168,2788903.2344301599,2643055.58008456]
[null,null,"Total Variable Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E157:X157))","v":162093630.65441468},{"$f":"SUM(E154:E156)","v":238437740.25906327},225980072.58565271,213062364.31624988,199653112.11820894,185717227.54553628,171241004.67219841,156113848.93868545,140207132.92543137,137406621.72189105,134426985.87939253,131261944.36283448,127905031.48535775,124349591.92639905,120588775.62201115,116615532.52428548,112422607.22663261,108002533.45160137,103347628.39783402,98449986.942674652,93301475.696863055]
[]
[null,null,"Total Cost",{"$f":"-PMT(Discount_Rate,20,NPV(Discount_Rate,E159:X159))","v":172047251.88980937},{"$f":"E157+E151","v":250421516.26058841},237686530.54835334,224470613.178619,210770997.24130705,196552446.03053498,181800745.8495349,166404824.05004409,150235612.15737653,147176436.67891476,143939287.52094901,140517443.56036282,136904454.74946868,133093681.75093678,129078290.83568442,124851248.65003462,120405316.84890267,115733046.59169517,110826772.89752306,105678608.85624938,100280439.69180833]
[null,null,"$/MWh",{"$f":"D159/AVERAGE(E135:X135)","v":273.61517480767804}]
[null,null,"Fixed Cost $/kW-yr",{"$f":"D151/E141/1000","v":134.50839507290107}]
[null,null,"Variable Cost $/MWh",{"$f":"D157/AVERAGE(E135:X135)","v":257.78544324046749}]

{"sheet":"IRP Tables","index":14,"n_rows":99,"n_cols":34,"rows_kept":99,"cut":false,"hidden":false,"merged":[[26,1,27,1],[59,1,60,1],[68,2,68,3],[68,4,68,5],[77,2,77,3],[77,4,77,5]]}
[]
[null,"Table 6.3","Forecasted Solar & Wind Capital Cost ($/kW)"]
[null,"Year","Utility Scale Solar","NW Wind","Montana Wind","Off-Shore Wind",null,null,{"$f":"'DATA (Nominal)'!F1","v":2020},{"$f":"'DATA (Nominal)'!G1","v":2021},{"$f":"'DATA (Nominal)'!H1","v":2022},{"$f":"'DATA (Nominal)'!I1","v":2023},{"$f":"'DATA (Nominal)'!J1","v":2024},{"$f":"'DATA (Nominal)'!K1","v":2025},{"$f":"'DATA (Nominal)'!L1","v":2026},{"$f":"'DATA (Nominal)'!M1","v":2027},{"$f":"'DATA (Nominal)'!N1","v":2028},{"$f":"'DATA (Nominal)'!O1","v":2029},{"$f":"'DATA (Nominal)'!P1","v":2030},{"$f":"'DATA (Nominal)'!Q1","v":2031},{"$f":"'DATA (Nominal)'!R1","v":2032},{"$f":"'DATA (Nominal)'!S1","v":2033},{"$f":"'DATA (Nominal)'!T1","v":2034},{"$f":"'DATA (Nominal)'!U1","v":2035},{"$f":"'DATA (Nominal)'!V1","v":2036},{"$f":"'DATA (Nominal)'!W1","v":2037},{"$f":"'DATA (Nominal)'!X1","v":2038},{"$f":"'DATA (Nominal)'!Y1","v":2039},{"$f":"'DATA (Nominal)'!Z1","v":2040},{"$f":"'DATA (Nominal)'!AA1","v":2041},{"$f":"'DATA (Nominal)'!AB1","v":2042},{"$f":"'DATA (Nominal)'!AC1","v":2043},{"$f":"'DATA (Nominal)'!AD1","v":2044},{"$f":"'DATA (Nominal)'!AE1","v":2045}]
[null,2025,{"$f":"'DATA (Nominal)'!K383","v":1200.7717513890116},{"$f":"'DATA (Nominal)'!K391","v":1459.900489352015},{"$f":"'DATA (Nominal)'!K393","v":1648.8244328083399},{"$f":"'DATA (Nominal)'!K394","v":5535.122681389882},null,{"$f":"'DATA (Nominal)'!E391","v":"NW Wind On System (Share)"},{"$f":"'DATA (Nominal)'!F391","v":1492.0682954682413},{"$f":"'DATA (Nominal)'!G391","v":1475.8106703336246},{"$f":"'DATA (Nominal)'!H391","v":1524.5271413247365},{"$f":"'DATA (Nominal)'!I391","v":1513.6532216215824},{"$f":"'DATA (Nominal)'!J391","v":1488.6335320571527},null,{"$f":"'DATA (Nominal)'!L391","v":1429.1415400810026},{"$f":"'DATA (Nominal)'!M391","v":1396.2805251540301},{"$f":"'DATA (Nominal)'!N391","v":1360.7950601802174},{"$f":"'DATA (Nominal)'!O391","v":1323.0724349733816},null,{"$f":"'DATA (Nominal)'!Q391","v":1298.1454992160195},{"$f":"'DATA (Nominal)'!R391","v":1313.3036426210067},{"$f":"'DATA (Nominal)'!S391","v":1328.5004419141926},{"$f":"'DATA (Nominal)'!T391","v":1343.73026141325},null,{"$f":"'DATA (Nominal)'!V391","v":1374.2650758960833},{"$f":"'DATA (Nominal)'!W391","v":1389.557429825735},{"$f":"'DATA (Nominal)'!X391","v":1404.8575030315585},{"$f":"'DATA (Nominal)'!Y391","v":1420.1582336624019},null,{"$f":"'DATA (Nominal)'!AA391","v":1450.7318370884507},{"$f":"'DATA (Nominal)'!AB391","v":1465.9889719144592},{"$f":"'DATA (Nominal)'!AC391","v":1481.2152664636619},{"$f":"'DATA (Nominal)'!AD391","v":1496.4019793106224}]
[null,2030,{"$f":"'DATA (Nominal)'!P383","v":1025.5444135950977},{"$f":"'DATA (Nominal)'!P391","v":1283.0313894483184},{"$f":"'DATA (Nominal)'!P393","v":1493.8091238411876},{"$f":"'DATA (Nominal)'!P394","v":5696.5913225035592},null,{"$f":"'DATA (Nominal)'!E392","v":"NW Wind Off System"},{"$f":"'DATA (Nominal)'!F392","v":1614.9531358226745},{"$f":"'DATA (Nominal)'!G392","v":1603.0739568803656},{"$f":"'DATA (Nominal)'!H392","v":1662.3423483990025},{"$f":"'DATA (Nominal)'!I392","v":1657.2846080551217},{"$f":"'DATA (Nominal)'!J392","v":1637.1222117259217},{"$f":"'DATA (Nominal)'!K392","v":1613.2171037997543},{"$f":"'DATA (Nominal)'!L392","v":1587.4276742075028},{"$f":"'DATA (Nominal)'!M392","v":1559.6816799180249},{"$f":"'DATA (Nominal)'!N392","v":1529.4057631911464},{"$f":"'DATA (Nominal)'!O392","v":1497.0428201952056},{"$f":"'DATA (Nominal)'!P392","v":1462.5156753180577},{"$f":"'DATA (Nominal)'!Q392","v":1481.8982584188},{"$f":"'DATA (Nominal)'!R392","v":1501.4258175891205},{"$f":"'DATA (Nominal)'!S392","v":1521.0953506058606},{"$f":"'DATA (Nominal)'!T392","v":1540.9036529796238},{"$f":"'DATA (Nominal)'!U392","v":1560.8473105081393},{"$f":"'DATA (Nominal)'!V392","v":1580.9226915998674},{"$f":"'DATA (Nominal)'!W392","v":1601.1259393613459},{"$f":"'DATA (Nominal)'!X392","v":1621.4529634415953},{"$f":"'DATA (Nominal)'!Y392","v":1641.8994316267244},{"$f":"'DATA (Nominal)'!Z392","v":1662.4607611776937},{"$f":"'DATA (Nominal)'!AA392","v":1683.1321099039981},{"$f":"'DATA (Nominal)'!AB392","v":1703.9083669658498},{"$f":"'DATA (Nominal)'!AC392","v":1724.7841433972294},{"$f":"'DATA (Nominal)'!AD392","v":1745.7537623419785},{"$f":"'DATA (Nominal)'!AE392","v":1766.8112489948926}]
[null,2035,{"$f":"'DATA (Nominal)'!U383","v":1092.4837131334289},{"$f":"'DATA (Nominal)'!U391","v":1358.9871987563795},{"$f":"'DATA (Nominal)'!U393","v":1593.9933397460998},{"$f":"'DATA (Nominal)'!U394","v":6021.3956248869581},null,{"$f":"'DATA (Nominal)'!E393","v":"Wind Montana"},{"$f":"'DATA (Nominal)'!F393","v":1651.3450454682454},{"$f":"'DATA (Nominal)'!G393","v":1639.0693390836245},{"$f":"'DATA (Nominal)'!H393","v":1699.525937211801},{"$f":"'DATA (Nominal)'!I393","v":1694.2029793141846},{"$f":"'DATA (Nominal)'!J393","v":1673.4303466541448},null,{"$f":"'DATA (Nominal)'!L393","v":1622.2847849411855},{"$f":"'DATA (Nominal)'!M393","v":1593.7373024827568},{"$f":"'DATA (Nominal)'!N393","v":1562.5958866101762},{"$f":"'DATA (Nominal)'!O393","v":1529.3128795847997},null,{"$f":"'DATA (Nominal)'!Q393","v":1513.5603437655318},{"$f":"'DATA (Nominal)'!R393","v":1533.4576137506083},{"$f":"'DATA (Nominal)'!S393","v":1553.4978004086454},{"$f":"'DATA (Nominal)'!T393","v":1573.6775617945809},null,{"$f":"'DATA (Nominal)'!V393","v":1614.4413519875768},{"$f":"'DATA (Nominal)'!W393","v":1635.017583991242},{"$f":"'DATA (Nominal)'!X393","v":1655.7177805887063},{"$f":"'DATA (Nominal)'!Y393","v":1676.5374373258073},null,{"$f":"'DATA (Nominal)'!AA393","v":1718.5158132476188},{"$f":"'DATA (Nominal)'!AB393","v":1739.6641955491293},{"$f":"'DATA (Nominal)'!AC393","v":1760.9113450182945},{"$f":"'DATA (Nominal)'!AD393","v":1782.251371593457}]
[null,2040,{"$f":"'DATA (Nominal)'!Z383","v":1161.2615627525861},{"$f":"'DATA (Nominal)'!Z391","v":1435.4522454095354},{"$f":"'DATA (Nominal)'!Z393","v":1697.4717915535361},{"$f":"'DATA (Nominal)'!Z394","v":6446.509352056225},null,{"$f":"'DATA (Nominal)'!E394","v":"Off Shore Wind (Share)"},{"$f":"'DATA (Nominal)'!F394","v":5808.756666228629},{"$f":"'DATA (Nominal)'!G394","v":5455.3590877340712},{"$f":"'DATA (Nominal)'!H394","v":5581.7384128827616},{"$f":"'DATA (Nominal)'!I394","v":5564.1316564419176},{"$f":"'DATA (Nominal)'!J394","v":5540.4749073936391},null,{"$f":"'DATA (Nominal)'!L394","v":5547.159264313751},{"$f":"'DATA (Nominal)'!M394","v":5572.2311760533012},{"$f":"'DATA (Nominal)'!N394","v":5605.7420324845816},{"$f":"'DATA (Nominal)'!O394","v":5647.6321354669371},null,{"$f":"'DATA (Nominal)'!Q394","v":5751.6709846472577},{"$f":"'DATA (Nominal)'!R394","v":5812.1666631634107},{"$f":"'DATA (Nominal)'!S394","v":5877.5446582677532},{"$f":"'DATA (Nominal)'!T394","v":5947.3942655821684},null,{"$f":"'DATA (Nominal)'!V394","v":6099.2974484419346},{"$f":"'DATA (Nominal)'!W394","v":6180.9012075484607},{"$f":"'DATA (Nominal)'!X394","v":6266.0496610710597},{"$f":"'DATA (Nominal)'!Y394","v":6354.6183756156561},null,{"$f":"'DATA (Nominal)'!AA394","v":6541.6461638612573},{"$f":"'DATA (Nominal)'!AB394","v":6639.970199310118},{"$f":"'DATA (Nominal)'!AC394","v":6741.4377223263209},{"$f":"'DATA (Nominal)'!AD394","v":6846.0175489465009}]
[null,2045,{"$f":"'DATA (Nominal)'!AE383","v":1231.416169962408},{"$f":"'DATA (Nominal)'!AE391","v":1511.5399993338813},{"$f":"'DATA (Nominal)'!AE393","v":1803.6780782469382},{"$f":"'DATA (Nominal)'!AE394","v":6953.689192719401}]
[]
[null,"Table 6.4","Forecasted Solar & Wind O&M ($/kW-yr)"]
[null,"Year","Utility Scale Solar","NW Wind","Montana Wind","Off-Shore Wind"]
[null,2025,{"$f":"'DATA (Nominal)'!K189","v":21.546584270197631},{"$f":"'DATA (Nominal)'!K197","v":48.601937088262503},{"$f":"'DATA (Nominal)'!K199","v":48.601937088262503},{"$f":"'DATA (Nominal)'!K200","v":97.009984554000823},null,{"$f":"'DATA (Nominal)'!E197","v":"NW Wind On System (Share)"},{"$f":"'DATA (Nominal)'!F197","v":43},{"$f":"'DATA (Nominal)'!G197","v":43.659874999999992},{"$f":"'DATA (Nominal)'!H197","v":46.354531960724032},{"$f":"'DATA (Nominal)'!I197","v":47.365805901899584},{"$f":"'DATA (Nominal)'!J197","v":48.010096815910266},null,{"$f":"'DATA (Nominal)'!L197","v":49.196266523379087},{"$f":"'DATA (Nominal)'!M197","v":49.79290110708763},{"$f":"'DATA (Nominal)'!N197","v":50.375217091353058},{"$f":"'DATA (Nominal)'!O197","v":50.959055214790354},null,{"$f":"'DATA (Nominal)'!Q197","v":52.283086726339413},{"$f":"'DATA (Nominal)'!R197","v":53.029536438089778},{"$f":"'DATA (Nominal)'!S197","v":53.783524923181602},{"$f":"'DATA (Nominal)'!T197","v":54.545022605981437},null,{"$f":"'DATA (Nominal)'!V197","v":56.090402308210869},{"$f":"'DATA (Nominal)'!W197","v":56.874199605386849},{"$f":"'DATA (Nominal)'!X197","v":57.665336228921412},{"$f":"'DATA (Nominal)'!Y197","v":58.463755751282498},null,{"$f":"'DATA (Nominal)'!AA197","v":60.082187368898055},{"$f":"'DATA (Nominal)'!AB197","v":60.902055473376102},{"$f":"'DATA (Nominal)'!AC197","v":61.72891799576464},{"$f":"'DATA (Nominal)'!AD197","v":62.562685874289137}]
[null,2030,{"$f":"'DATA (Nominal)'!P189","v":20.143356786287214},{"$f":"'DATA (Nominal)'!P197","v":51.544200610586657},{"$f":"'DATA (Nominal)'!P199","v":51.544200610586657},{"$f":"'DATA (Nominal)'!P200","v":99.403043164050374},null,{"$f":"'DATA (Nominal)'!E198","v":"NW Wind Off System"},{"$f":"'DATA (Nominal)'!F198","v":41.951219512195124},{"$f":"'DATA (Nominal)'!G198","v":42.594999999999999},{"$f":"'DATA (Nominal)'!H198","v":45.223933620218574},{"$f":"'DATA (Nominal)'!I198","v":46.210542343316668},{"$f":"'DATA (Nominal)'!J198","v":46.839118844790498},{"$f":"'DATA (Nominal)'!K198","v":47.416523988548796},{"$f":"'DATA (Nominal)'!L198","v":47.996357583784487},{"$f":"'DATA (Nominal)'!M198","v":48.578440104475739},{"$f":"'DATA (Nominal)'!N198","v":49.146553259856645},{"$f":"'DATA (Nominal)'!O198","v":49.716151429063757},{"$f":"'DATA (Nominal)'!P198","v":50.287024985938203},{"$f":"'DATA (Nominal)'!Q198","v":51.007889489111633},{"$f":"'DATA (Nominal)'!R198","v":51.736133110331494},{"$f":"'DATA (Nominal)'!S198","v":52.471731632372304},{"$f":"'DATA (Nominal)'!T198","v":53.214656200957506},{"$f":"'DATA (Nominal)'!U198","v":53.964873132450364},{"$f":"'DATA (Nominal)'!V198","v":54.722343715327682},{"$f":"'DATA (Nominal)'!W198","v":55.487024005255471},{"$f":"'DATA (Nominal)'!X198","v":56.258864613581885},{"$f":"'DATA (Nominal)'!Y198","v":57.037810489056099},{"$f":"'DATA (Nominal)'!Z198","v":57.823800692578217},{"$f":"'DATA (Nominal)'!AA198","v":58.616768164778605},{"$f":"'DATA (Nominal)'!AB198","v":59.416639486220589},{"$f":"'DATA (Nominal)'!AC198","v":60.223334630014286},{"$f":"'DATA (Nominal)'!AD198","v":61.03676670662356},{"$f":"'DATA (Nominal)'!AE198","v":61.856841700642718}]
[null,2035,{"$f":"'DATA (Nominal)'!U189","v":21.719639303801571},{"$f":"'DATA (Nominal)'!U197","v":55.313994960761626},{"$f":"'DATA (Nominal)'!U199","v":55.313994960761626},{"$f":"'DATA (Nominal)'!U200","v":104.23143057437267},null,{"$f":"'DATA (Nominal)'!E199","v":"Wind Montana"},{"$f":"'DATA (Nominal)'!F199","v":43},{"$f":"'DATA (Nominal)'!G199","v":43.659874999999992},{"$f":"'DATA (Nominal)'!H199","v":46.354531960724032},{"$f":"'DATA (Nominal)'!I199","v":47.365805901899584},{"$f":"'DATA (Nominal)'!J199","v":48.010096815910266},null,{"$f":"'DATA (Nominal)'!L199","v":49.196266523379087},{"$f":"'DATA (Nominal)'!M199","v":49.79290110708763},{"$f":"'DATA (Nominal)'!N199","v":50.375217091353058},{"$f":"'DATA (Nominal)'!O199","v":50.959055214790354},null,{"$f":"'DATA (Nominal)'!Q199","v":52.283086726339413},{"$f":"'DATA (Nominal)'!R199","v":53.029536438089778},{"$f":"'DATA (Nominal)'!S199","v":53.783524923181602},{"$f":"'DATA (Nominal)'!T199","v":54.545022605981437},null,{"$f":"'DATA (Nominal)'!V199","v":56.090402308210869},{"$f":"'DATA (Nominal)'!W199","v":56.874199605386849},{"$f":"'DATA (Nominal)'!X199","v":57.665336228921412},{"$f":"'DATA (Nominal)'!Y199","v":58.463755751282498},null,{"$f":"'DATA (Nominal)'!AA199","v":60.082187368898055},{"$f":"'DATA (Nominal)'!AB199","v":60.902055473376102},{"$f":"'DATA (Nominal)'!AC199","v":61.72891799576464},{"$f":"'DATA (Nominal)'!AD199","v":62.562685874289137}]
[null,2040,{"$f":"'DATA (Nominal)'!Z189","v":23.402136022896652},{"$f":"'DATA (Nominal)'!Z197","v":59.26939570989267},{"$f":"'DATA (Nominal)'!Z199","v":59.26939570989267},{"$f":"'DATA (Nominal)'!Z200","v":110.67160883593542},null,{"$f":"'DATA (Nominal)'!E200","v":"Off Shore Wind (Share)"},{"$f":"'DATA (Nominal)'!F200","v":95.264231605586971},{"$f":"'DATA (Nominal)'!G200","v":93.593935971149534},{"$f":"'DATA (Nominal)'!H200","v":96.955479869504913},{"$f":"'DATA (Nominal)'!I200","v":97.190996545795727},{"$f":"'DATA (Nominal)'!J200","v":97.019620471705963},null,{"$f":"'DATA (Nominal)'!L200","v":97.213939547602351},{"$f":"'DATA (Nominal)'!M200","v":97.590235602248995},{"$f":"'DATA (Nominal)'!N200","v":98.07789351403926},{"$f":"'DATA (Nominal)'!O200","v":98.687433421325764},null,{"$f":"'DATA (Nominal)'!Q200","v":100.21266773050286},{"$f":"'DATA (Nominal)'!R200","v":101.10695643318475},{"$f":"'DATA (Nominal)'!S200","v":102.07855416915086},{"$f":"'DATA (Nominal)'!T200","v":103.12161041819294},null,{"$f":"'DATA (Nominal)'!V200","v":105.40422296900789},{"$f":"'DATA (Nominal)'!W200","v":106.63691182501032},{"$f":"'DATA (Nominal)'!X200","v":107.92699663073388},{"$f":"'DATA (Nominal)'!Y200","v":109.27244482969304},null,{"$f":"'DATA (Nominal)'!AA200","v":112.12316108771147},{"$f":"'DATA (Nominal)'!AB200","v":113.62604266575238},{"$f":"'DATA (Nominal)'!AC200","v":115.1794222427515},{"$f":"'DATA (Nominal)'!AD200","v":116.78266299353854}]
[null,2045,{"$f":"'DATA (Nominal)'!AE189","v":25.194729191995712},{"$f":"'DATA (Nominal)'!AE197","v":63.403262743158763},{"$f":"'DATA (Nominal)'!AE199","v":63.403262743158763},{"$f":"'DATA (Nominal)'!AE200","v":118.43529570525621},null,{"$f":"'DATA (Nominal)'!E189","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},{"$f":"'DATA (Nominal)'!F189","v":22.623690239999998},{"$f":"'DATA (Nominal)'!G189","v":21.070719999999998},{"$f":"'DATA (Nominal)'!H189","v":21.921146012937939},{"$f":"'DATA (Nominal)'!I189","v":21.939408115839321},{"$f":"'DATA (Nominal)'!J189","v":21.76464969053222},null,{"$f":"'DATA (Nominal)'!L189","v":21.310005546657795},{"$f":"'DATA (Nominal)'!M189","v":21.054156572862766},{"$f":"'DATA (Nominal)'!N189","v":20.771482868507427},{"$f":"'DATA (Nominal)'!O189","v":20.468151716835234},null,{"$f":"'DATA (Nominal)'!Q189","v":20.450315088256907},{"$f":"'DATA (Nominal)'!R189","v":20.761388343853145},{"$f":"'DATA (Nominal)'!S189","v":21.076610922157798},{"$f":"'DATA (Nominal)'!T189","v":21.396016755496007},null,{"$f":"'DATA (Nominal)'!V189","v":22.047511517638615},{"$f":"'DATA (Nominal)'!W189","v":22.379665799837571},{"$f":"'DATA (Nominal)'!X189","v":22.716133965702333},{"$f":"'DATA (Nominal)'!Y189","v":23.056947201744148},null,{"$f":"'DATA (Nominal)'!AA189","v":23.751730228165169},{"$f":"'DATA (Nominal)'!AB189","v":24.105758854661904},{"$f":"'DATA (Nominal)'!AC189","v":24.464250129977554},{"$f":"'DATA (Nominal)'!AD189","v":24.827231422838285}]
[]
[null,"Table 6.5","Levelized Solar & Wind Prices ($/MWh)"]
[null,"Year","Utility Scale Solar","NW Wind","Montana Wind","Off-Shore Wind"]
[null,2025,{"$f":"INDEX($I$24:$AH$24,1,MATCH($B20,$I$3:$AH$3,0))","v":33.506432662021012},{"$f":"'Levelized Cost Summary'!G10","v":42.351248474471163},{"$f":"'Levelized Cost Summary'!G12","v":32.68946872628905},{"$f":"'Levelized Cost Summary'!G13","v":124.41987348393539},null,{"$f":"'Levelized Cost Summary'!B10","v":"NW Wind On System (Share)"},null,null,null,{"$f":"'Levelized Cost Summary'!E10","v":44.808985938322863},{"$f":"'Levelized Cost Summary'!F10","v":43.645660965487522},null,{"$f":"'Levelized Cost Summary'!H10","v":40.981288694943196},{"$f":"'Levelized Cost Summary'!I10","v":38.455376989167291},{"$f":"'Levelized Cost Summary'!J10","v":35.881561361714084},{"$f":"'Levelized Cost Summary'!K10","v":33.274869493464678},null,{"$f":"'Levelized Cost Summary'!M10","v":30.677357471281692},{"$f":"'Levelized Cost Summary'!N10","v":30.182825825372174},{"$f":"'Levelized Cost Summary'!O10","v":42.062865146116536},{"$f":"'Levelized Cost Summary'!P10","v":48.076007690632494},null,{"$f":"'Levelized Cost Summary'!R10","v":60.767767296478013},{"$f":"'Levelized Cost Summary'!S10","v":60.674957711836676},{"$f":"'Levelized Cost Summary'!T10","v":60.518614586659467},{"$f":"'Levelized Cost Summary'!U10","v":60.293681278057889},null,{"$f":"'Levelized Cost Summary'!W10","v":59.615971251087281},{"$f":"'Levelized Cost Summary'!X10","v":59.151154028740095},{"$f":"'Levelized Cost Summary'!Y10","v":58.593607024492655},{"$f":"'Levelized Cost Summary'!Z10","v":57.936170314809516}]
[null,2030,{"$f":"INDEX($I$24:$AH$24,1,MATCH($B21,$I$3:$AH$3,0))","v":20.168639070102142},{"$f":"'Levelized Cost Summary'!L10","v":30.635088449499367},{"$f":"'Levelized Cost Summary'!L12","v":23.07148946216569},{"$f":"'Levelized Cost Summary'!L13","v":120.87004436130501},null,{"$f":"'Levelized Cost Summary'!B11","v":"NW Wind Off System"},null,null,null,{"$f":"'Levelized Cost Summary'!E11","v":49.230375147012445},{"$f":"'Levelized Cost Summary'!F11","v":48.225880650999365},{"$f":"'Levelized Cost Summary'!G11","v":47.089239270015185},{"$f":"'Levelized Cost Summary'!H11","v":45.881738491964541},{"$f":"'Levelized Cost Summary'!I11","v":43.441298773353658},{"$f":"'Levelized Cost Summary'!J11","v":40.951955543172865},{"$f":"'Levelized Cost Summary'!K11","v":38.430387547463411},{"$f":"'Levelized Cost Summary'!L11","v":35.876409922466429},{"$f":"'Levelized Cost Summary'!M11","v":36.042561295038887},{"$f":"'Levelized Cost Summary'!N11","v":35.687612922049226},{"$f":"'Levelized Cost Summary'!O11","v":47.711267413014752},{"$f":"'Levelized Cost Summary'!P11","v":53.872267070152624},{"$f":"'Levelized Cost Summary'!Q11","v":66.750211196279935},{"$f":"'Levelized Cost Summary'!R11","v":66.872946210221798},{"$f":"'Levelized Cost Summary'!S11","v":66.941574716249463},{"$f":"'Levelized Cost Summary'!T11","v":66.951558866697539},{"$f":"'Levelized Cost Summary'!U11","v":66.898035334541234},{"$f":"'Levelized Cost Summary'!V11","v":66.775787054470001},{"$f":"'Levelized Cost Summary'!W11","v":66.579217837931395},{"$f":"'Levelized Cost Summary'!X11","v":66.302324656073196},{"$f":"'Levelized Cost Summary'!Y11","v":65.938668074136132},{"$f":"'Levelized Cost Summary'!Z11","v":65.481340526720217},{"$f":"'Levelized Cost Summary'!AA11","v":64.922932270376165}]
[null,2035,43.811254717185356,{"$f":"'Levelized Cost Summary'!Q10","v":60.801768801473642},{"$f":"'Levelized Cost Summary'!Q12","v":53.588018022369702},{"$f":"'Levelized Cost Summary'!Q13","v":151.68727428070795},null,{"$f":"'Levelized Cost Summary'!B12","v":"Wind Montana"},null,null,null,{"$f":"'Levelized Cost Summary'!E12","v":34.637505919817016},{"$f":"'Levelized Cost Summary'!F12","v":33.717392367760439},null,{"$f":"'Levelized Cost Summary'!H12","v":31.602195383154513},{"$f":"'Levelized Cost Summary'!I12","v":29.522212136246207},{"$f":"'Levelized Cost Summary'!J12","v":27.400543985769417},{"$f":"'Levelized Cost Summary'!K12","v":25.250379378016202},null,{"$f":"'Levelized Cost Summary'!M12","v":23.077574526091063},{"$f":"'Levelized Cost Summary'!N12","v":22.661366086814606},{"$f":"'Levelized Cost Summary'!O12","v":34.631285600130802},{"$f":"'Levelized Cost Summary'!P12","v":40.746729662261288},null,{"$f":"'Levelized Cost Summary'!R12","v":53.68375114823381},{"$f":"'Levelized Cost Summary'!S12","v":53.73587184629023},{"$f":"'Levelized Cost Summary'!T12","v":53.740718273509309},{"$f":"'Levelized Cost Summary'!U12","v":53.694374064344203},null,{"$f":"'Levelized Cost Summary'!W12","v":53.43100397387385},{"$f":"'Levelized Cost Summary'!X12","v":53.204637826874105},{"$f":"'Levelized Cost Summary'!Y12","v":52.908354404608467},{"$f":"'Levelized Cost Summary'!Z12","v":52.536591590832792}]
[null,2040,44.298009472597414,{"$f":"'Levelized Cost Summary'!V10","v":59.994737152354055},{"$f":"'Levelized Cost Summary'!V12","v":53.592638085528904},{"$f":"'Levelized Cost Summary'!V13","v":155.02646310858842},null,{"$f":"'Levelized Cost Summary'!B13","v":"Off Shore Wind (Share)"},null,null,null,{"$f":"'Levelized Cost Summary'!E13","v":128.27477932132945},{"$f":"'Levelized Cost Summary'!F13","v":126.09674008801613},null,{"$f":"'Levelized Cost Summary'!H13","v":123.1952398739468},{"$f":"'Levelized Cost Summary'!I13","v":122.30512885654335},{"$f":"'Levelized Cost Summary'!J13","v":121.63315267159105},{"$f":"'Levelized Cost Summary'!K13","v":121.16721467529588},null,{"$f":"'Levelized Cost Summary'!M13","v":121.30539132832925},{"$f":"'Levelized Cost Summary'!N13","v":121.1866745413914},{"$f":"'Levelized Cost Summary'!O13","v":132.8439422368547},{"$f":"'Levelized Cost Summary'!P13","v":139.05900122556065},null,{"$f":"'Levelized Cost Summary'!R13","v":152.35367823521952},{"$f":"'Levelized Cost Summary'!S13","v":153.031047100899},{"$f":"'Levelized Cost Summary'!T13","v":153.70893482299925},{"$f":"'Levelized Cost Summary'!U13","v":154.37733084701475},null,{"$f":"'Levelized Cost Summary'!W13","v":155.64663658150786},{"$f":"'Levelized Cost Summary'!X13","v":156.22809796881992},{"$f":"'Levelized Cost Summary'!Y13","v":156.76091904989019},{"$f":"'Levelized Cost Summary'!Z13","v":157.23489326552723}]
[null,2045,43.88607352681958,{"$f":"'Levelized Cost Summary'!AA10","v":57.17116758764643},{"$f":"'Levelized Cost Summary'!AA12","v":52.083382983860091},{"$f":"'Levelized Cost Summary'!AA13","v":157.63944154534607},null,{"$f":"'Levelized Cost Summary'!B22","v":"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"},null,null,null,{"$f":"MIN('Levelized Cost Summary'!E22,'Levelized Cost Summary'!E35)","v":38.000020464403825},{"$f":"MIN('Levelized Cost Summary'!F22,'Levelized Cost Summary'!F35)","v":35.801491361790653},{"$f":"MIN('Levelized Cost Summary'!G22,'Levelized Cost Summary'!G35)","v":33.506432662021012},{"$f":"MIN('Levelized Cost Summary'!H22,'Levelized Cost Summary'!H35)","v":31.17297496082573},{"$f":"MIN('Levelized Cost Summary'!I22,'Levelized Cost Summary'!I35)","v":28.459568647282691},{"$f":"MIN('Levelized Cost Summary'!J22,'Levelized Cost Summary'!J35)","v":25.713164907602433},{"$f":"MIN('Levelized Cost Summary'!K22,'Levelized Cost Summary'!K35)","v":22.949237477832121},{"$f":"MIN('Levelized Cost Summary'!L22,'Levelized Cost Summary'!L35)","v":20.168639070102142},{"$f":"MIN('Levelized Cost Summary'!M22,'Levelized Cost Summary'!M35)","v":20.101119680662631},{"$f":"MIN('Levelized Cost Summary'!N22,'Levelized Cost Summary'!N35)","v":19.778507206876334},{"$f":"MIN('Levelized Cost Summary'!O22,'Levelized Cost Summary'!O35)","v":31.130630626254757},{"$f":"MIN('Levelized Cost Summary'!P22,'Levelized Cost Summary'!P35)","v":36.981792684705496},{"$f":"MIN('Levelized Cost Summary'!Q22,'Levelized Cost Summary'!Q35)","v":43.811254717185356},{"$f":"MIN('Levelized Cost Summary'!R22,'Levelized Cost Summary'!R35)","v":43.964912962241478},{"$f":"MIN('Levelized Cost Summary'!S22,'Levelized Cost Summary'!S35)","v":44.092670255081828},{"$f":"MIN('Levelized Cost Summary'!T22,'Levelized Cost Summary'!T35)","v":44.192350743437395},{"$f":"MIN('Levelized Cost Summary'!U22,'Levelized Cost Summary'!U35)","v":44.261627934971727},{"$f":"MIN('Levelized Cost Summary'!V22,'Levelized Cost Summary'!V35)","v":44.298009472597414},{"$f":"MIN('Levelized Cost Summary'!W22,'Levelized Cost Summary'!W35)","v":44.29882530658351},{"$f":"MIN('Levelized Cost Summary'!X22,'Levelized Cost Summary'!X35)","v":44.26121494993135},{"$f":"MIN('Levelized Cost Summary'!Y22,'Levelized Cost Summary'!Y35)","v":44.182113892692918},{"$f":"MIN('Levelized Cost Summary'!Z22,'Levelized Cost Summary'!Z35)","v":44.058239145139915},{"$f":"MIN('Levelized Cost Summary'!AA22,'Levelized Cost Summary'!AA35)","v":43.88607352681958}]
[]
[null,"Table 6.6"]
[null,"Year","100 MW/","100 MW/","50 MW/"]
[null,null,"400 MWh","200 MWh","200 MWh"]
[null,2025,{"$f":"'Levelized Cost Summary'!AE24/12","v":11.759880548441799},{"$f":"'Levelized Cost Summary'!AE25/12","v":7.1768364471151243},{"$f":"'Levelized Cost Summary'!AE26/12","v":4.0742282433306558},null,null,{"$f":"'Levelized Cost Summary'!B24","v":"100 MW/400 MWh Lithium-ion w/Solar"},null,null,null,{"$f":"'Levelized Cost Summary'!AC24","v":148.95975823760458},{"$f":"'Levelized Cost Summary'!AD24","v":144.10083209593051},null,{"$f":"'Levelized Cost Summary'!AF24","v":139.34053705125177},{"$f":"'Levelized Cost Summary'!AG24","v":137.92196222797782},{"$f":"'Levelized Cost Summary'!AH24","v":135.93486575581989},{"$f":"'Levelized Cost Summary'!AI24","v":134.80109383468556},null,{"$f":"'Levelized Cost Summary'!AK24","v":134.75731649825298},{"$f":"'Levelized Cost Summary'!AL24","v":135.34803543909428},{"$f":"'Levelized Cost Summary'!AM24","v":141.44841098427693},{"$f":"'Levelized Cost Summary'!AN24","v":147.58574295265373},null,{"$f":"'Levelized Cost Summary'!AP24","v":163.00880923040719},{"$f":"'Levelized Cost Summary'!AQ24","v":163.48761211255959},{"$f":"'Levelized Cost Summary'!AR24","v":163.88416564453547},{"$f":"'Levelized Cost Summary'!AS24","v":164.19279487003479},null,{"$f":"'Levelized Cost Summary'!AU24","v":164.52182444012746},{"$f":"'Levelized Cost Summary'!AV24","v":164.5290490028944},{"$f":"'Levelized Cost Summary'!AW24","v":164.42194734902409},{"$f":"'Levelized Cost Summary'!AX24","v":164.1928668783525}]
[null,2030,{"$f":"'Levelized Cost Summary'!AJ24/12","v":11.133232548497354},{"$f":"'Levelized Cost Summary'!AJ25/12","v":7.0810368420516392},{"$f":"'Levelized Cost Summary'!AJ26/12","v":4.0334017014770494},null,null,{"$f":"'Levelized Cost Summary'!B25","v":"100 MW/200 MWh Lithium-ion w/Solar"},null,null,null,{"$f":"'Levelized Cost Summary'!AC25","v":89.249106867646759},{"$f":"'Levelized Cost Summary'!AD25","v":87.638874026447553},null,{"$f":"'Levelized Cost Summary'!AF25","v":85.861135751546229},{"$f":"'Levelized Cost Summary'!AG25","v":85.675665844130734},{"$f":"'Levelized Cost Summary'!AH25","v":84.974818753683707},{"$f":"'Levelized Cost Summary'!AI25","v":85.167255879465074},null,{"$f":"'Levelized Cost Summary'!AK25","v":85.705119867998761},{"$f":"'Levelized Cost Summary'!AL25","v":86.108709384602108},{"$f":"'Levelized Cost Summary'!AM25","v":90.085329986658124},{"$f":"'Levelized Cost Summary'!AN25","v":94.089927874299065},null,{"$f":"'Levelized Cost Summary'!AP25","v":104.15216965959439},{"$f":"'Levelized Cost Summary'!AQ25","v":104.50507631741731},{"$f":"'Levelized Cost Summary'!AR25","v":104.81017926906381},{"$f":"'Levelized Cost Summary'!AS25","v":105.06424248725016},null,{"$f":"'Levelized Cost Summary'!AU25","v":105.41507582248516},{"$f":"'Levelized Cost Summary'!AV25","v":105.49981927728427},{"$f":"'Levelized Cost Summary'!AW25","v":105.51876266101726},{"$f":"'Levelized Cost Summary'!AX25","v":105.46758605214404}]
[null,2035,{"$f":"'Levelized Cost Summary'!AO24/12","v":13.537758798852538},{"$f":"'Levelized Cost Summary'!AO25/12","v":8.6462099638634395},{"$f":"'Levelized Cost Summary'!AO26/12","v":4.7740051535006991},null,null,{"$f":"'Levelized Cost Summary'!B26","v":"50 MW/200 MWh Lithium-ion w/Solar"},null,null,null,{"$f":"'Levelized Cost Summary'!AC26","v":50.502751842441683},{"$f":"'Levelized Cost Summary'!AD26","v":49.663241170691066},null,{"$f":"'Levelized Cost Summary'!AF26","v":48.766811535372909},{"$f":"'Levelized Cost Summary'!AG26","v":48.685313075938154},{"$f":"'Levelized Cost Summary'!AH26","v":48.350008123356631},{"$f":"'Levelized Cost Summary'!AI26","v":48.472508020579056},null,{"$f":"'Levelized Cost Summary'!AK26","v":48.79794787665459},{"$f":"'Levelized Cost Summary'!AL26","v":48.885568158297374},{"$f":"'Levelized Cost Summary'!AM26","v":50.747267330154969},{"$f":"'Levelized Cost Summary'!AN26","v":52.60973251949639},null,{"$f":"'Levelized Cost Summary'!AP26","v":57.317864080151281},{"$f":"'Levelized Cost Summary'!AQ26","v":57.309133731525492},{"$f":"'Levelized Cost Summary'!AR26","v":57.25951756810997},{"$f":"'Levelized Cost Summary'!AS26","v":57.166094035815718},null,{"$f":"'Levelized Cost Summary'!AU26","v":56.840555759797866},{"$f":"'Levelized Cost Summary'!AV26","v":56.599855433581602},{"$f":"'Levelized Cost Summary'!AW26","v":56.302546043802984},{"$f":"'Levelized Cost Summary'!AX26","v":55.944872746161707}]
[null,2040,{"$f":"'Levelized Cost Summary'!AT24/12","v":13.700623179899296},{"$f":"'Levelized Cost Summary'!AT25/12","v":8.7723836123933019},{"$f":"'Levelized Cost Summary'!AT26/12","v":4.7523479836134435}]
[null,2045,{"$f":"'Levelized Cost Summary'!AY24/12","v":13.652806446193205},{"$f":"'Levelized Cost Summary'!AY25/12","v":8.7784767023186614},{"$f":"'Levelized Cost Summary'!AY26/12","v":4.6269032829039674}]
[]
[null,"Table 6.7","Pumped Hydro Options Cost ($/kW-month)"]
[null,"Year","8.5 hours","16 hours","24 hours",null,null,null,{"$f":"'Storage Summary'!R5","v":"4hr Lithium-Ion"},{"$f":"'Storage Summary'!S5","v":"8hr Lithium-Ion"},{"$f":"'Storage Summary'!T5","v":"16hr Lithium-Ion"},{"$f":"'Storage Summary'!U5","v":"4 hr Vanadium Flow Battery"},{"$f":"'Storage Summary'!V5","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'Storage Summary'!W5","v":"100hr Iron Oxide"},{"$f":"'Storage Summary'!X5","v":"Liquid Air"},{"$f":"'Storage Summary'!Y5","v":"Pumped Hydro (8.5 hr/ 400 MW share)"},{"$f":"'Storage Summary'!Z5","v":"Pumped Hydro (16 hr/ 100 MW)"},{"$f":"'Storage Summary'!AA5","v":"Pumped Hyrdo (24 hr/ 100 MW)"}]
[null,2025,{"$f":"'Storage Summary'!Y8","v":45.664003944625527},{"$f":"'Storage Summary'!Z8","v":39.890691146161267},{"$f":"'Storage Summary'!AA8","v":36.030419141294075},null,null,{"$f":"'Storage Summary'!B6","v":2023},{"$f":"'Storage Summary'!R6","v":12.389180930335007},{"$f":"'Storage Summary'!S6","v":22.24548558680026},{"$f":"'Storage Summary'!T6","v":41.95809489973076},{"$f":"'Storage Summary'!U6","v":16.156115127731898},{"$f":"'Storage Summary'!V6","v":17.463003841172988},{"$f":"'Storage Summary'!W6","v":20.684040913623949},{"$f":"'Storage Summary'!X6","v":14.396488884542748},{"$f":"'Storage Summary'!Y6","v":43.64315406483734},{"$f":"'Storage Summary'!Z6","v":38.125747389027097},{"$f":"'Storage Summary'!AA6","v":34.436584637311448}]
[null,2030,{"$f":"'Storage Summary'!Y13","v":50.944793958900441},{"$f":"'Storage Summary'!Z13","v":44.503652781456339},{"$f":"'Storage Summary'!AA13","v":40.196843530916716},null,null,{"$f":"'Storage Summary'!B7","v":2024},{"$f":"'Storage Summary'!R7","v":11.888591214156181},{"$f":"'Storage Summary'!S7","v":21.089567733049446},{"$f":"'Storage Summary'!T7","v":39.491520770835983},{"$f":"'Storage Summary'!U7","v":15.945876577194957},{"$f":"'Storage Summary'!V7","v":17.253069982190294},{"$f":"'Storage Summary'!W7","v":20.807457163122496},{"$f":"'Storage Summary'!X7","v":14.731597289529804},{"$f":"'Storage Summary'!Y7","v":44.666996735962236},{"$f":"'Storage Summary'!Z7","v":39.01980456270082},{"$f":"'Storage Summary'!AA7","v":35.243861943006799}]
[null,2035,{"$f":"'Storage Summary'!Y18","v":56.800778631970282},{"$f":"'Storage Summary'!Z18","v":49.619243371420843},{"$f":"'Storage Summary'!AA18","v":44.817376490825012},null,null,{"$f":"'Storage Summary'!B8","v":2025}]
[null,2040,{"$f":"'Storage Summary'!Y23","v":63.32989501932078},{"$f":"'Storage Summary'!Z23","v":55.322859110975678},{"$f":"'Storage Summary'!AA23","v":49.969028885949086},null,null,{"$f":"'Storage Summary'!B9","v":2026},{"$f":"'Storage Summary'!R9","v":11.377309077930278},{"$f":"'Storage Summary'!S9","v":19.958747916000409},{"$f":"'Storage Summary'!T9","v":37.121625592140695},{"$f":"'Storage Summary'!U9","v":15.89475143120881},{"$f":"'Storage Summary'!V9","v":17.221795025243285},{"$f":"'Storage Summary'!W9","v":21.01758707045725},{"$f":"'Storage Summary'!X9","v":15.395445181576839},{"$f":"'Storage Summary'!Y9","v":46.683217947768441},{"$f":"'Storage Summary'!Z9","v":40.780967830138493},{"$f":"'Storage Summary'!AA9","v":36.834483083829262}]
[null,2045,{"$f":"'Storage Summary'!Y28","v":70.609518033979654},{"$f":"'Storage Summary'!Z28","v":61.682092112990368},{"$f":"'Storage Summary'!AA28","v":55.71285165065342},null,null,{"$f":"'Storage Summary'!B10","v":2027},{"$f":"'Storage Summary'!R10","v":11.217949379068736},{"$f":"'Storage Summary'!S10","v":19.541137326030253},{"$f":"'Storage Summary'!T10","v":36.187513219953289},{"$f":"'Storage Summary'!U10","v":15.914982507852272},{"$f":"'Storage Summary'!V10","v":17.254615608272179},{"$f":"'Storage Summary'!W10","v":21.125017601327936},{"$f":"'Storage Summary'!X10","v":15.738409123364839},{"$f":"'Storage Summary'!Y10","v":47.725130293177642},{"$f":"'Storage Summary'!Z10","v":41.691063256253962},{"$f":"'Storage Summary'!AA10","v":37.656440350610488}]
[null,null,null,null,null,null,null,{"$f":"'Storage Summary'!B11","v":2028},{"$f":"'Storage Summary'!R11","v":11.004340319822861},{"$f":"'Storage Summary'!S11","v":19.05944111474162},{"$f":"'Storage Summary'!T11","v":35.169642704579147},{"$f":"'Storage Summary'!U11","v":15.946670135079815},{"$f":"'Storage Summary'!V11","v":17.299712545635412},{"$f":"'Storage Summary'!W11","v":21.228283905409352},{"$f":"'Storage Summary'!X11","v":16.08465412407887},{"$f":"'Storage Summary'!Y11","v":48.775083159627577},{"$f":"'Storage Summary'!Z11","v":42.608266647891561},{"$f":"'Storage Summary'!AA11","v":38.484882038323924}]
[null,"Table 6.8","Lithium-ion Levelized Cost ($/kW-month)",null,null,null,null,{"$f":"'Storage Summary'!B12","v":2029},{"$f":"'Storage Summary'!R12","v":10.875932161229825},{"$f":"'Storage Summary'!S12","v":18.655654305511835},{"$f":"'Storage Summary'!T12","v":34.21509859407584},{"$f":"'Storage Summary'!U12","v":16.001661876065278},{"$f":"'Storage Summary'!V12","v":17.369548926646608},{"$f":"'Storage Summary'!W12","v":21.333258153010856},{"$f":"'Storage Summary'!X12","v":16.438516514808601},{"$f":"'Storage Summary'!Y12","v":49.848134989139346},{"$f":"'Storage Summary'!Z12","v":43.545648514145164},{"$f":"'Storage Summary'!AA12","v":39.331549443167056}]
[null,"Year","Utility Scale 4 hour ","Utility Scale 8 hour","Utility Scale 16 hour",null,null,{"$f":"'Storage Summary'!B13","v":2030}]
[null,2025,{"$f":"'Storage Summary'!R8","v":11.573271263584097},{"$f":"'Storage Summary'!S8","v":20.469237367448848},{"$f":"'Storage Summary'!T8","v":38.261169575178336},null,null,{"$f":"'Storage Summary'!B14","v":2031},{"$f":"'Storage Summary'!R14","v":10.841858830227329},{"$f":"'Storage Summary'!S14","v":18.478067451845398},{"$f":"'Storage Summary'!T14","v":33.750484695081532},{"$f":"'Storage Summary'!U14","v":16.105911568492917},{"$f":"'Storage Summary'!V14","v":17.50400119369338},{"$f":"'Storage Summary'!W14","v":21.54847806489197},{"$f":"'Storage Summary'!X14","v":17.169767483453352},{"$f":"'Storage Summary'!Y14","v":52.065579425996226},{"$f":"'Storage Summary'!Z14","v":45.482733142648364},{"$f":"'Storage Summary'!AA14","v":41.081174088596903}]
[null,2030,{"$f":"'Storage Summary'!R13","v":10.74245876587071},{"$f":"'Storage Summary'!S13","v":18.309793462729221},{"$f":"'Storage Summary'!T13","v":33.444462856446222},null,null,{"$f":"'Storage Summary'!B15","v":2032},{"$f":"'Storage Summary'!R15","v":10.93614687421703},{"$f":"'Storage Summary'!S15","v":18.509006341163012},{"$f":"'Storage Summary'!T15","v":33.806973758646357},{"$f":"'Storage Summary'!U15","v":16.175251303548769},{"$f":"'Storage Summary'!V15","v":17.589723627049477},{"$f":"'Storage Summary'!W15","v":21.658799554755451},{"$f":"'Storage Summary'!X15","v":17.547502368089322},{"$f":"'Storage Summary'!Y15","v":53.211022173368178},{"$f":"'Storage Summary'!Z15","v":46.483353271786662},{"$f":"'Storage Summary'!AA15","v":41.984959918546046}]
[null,2035,{"$f":"'Storage Summary'!R18","v":14.815289527258962},{"$f":"'Storage Summary'!S18","v":24.674473025284801},{"$f":"'Storage Summary'!T18","v":45.068223978000781},null,null,{"$f":"'Storage Summary'!B16","v":2033},{"$f":"'Storage Summary'!R16","v":14.571072084773286},{"$f":"'Storage Summary'!S16","v":24.565300501356543},{"$f":"'Storage Summary'!T16","v":44.868879667548093},{"$f":"'Storage Summary'!U16","v":19.716862065775278},{"$f":"'Storage Summary'!V16","v":21.323146318084003},{"$f":"'Storage Summary'!W16","v":29.421542541102866},{"$f":"'Storage Summary'!X16","v":24.219471437909309},{"$f":"'Storage Summary'!Y16","v":54.38166466118227},{"$f":"'Storage Summary'!Z16","v":47.505987043765941},{"$f":"'Storage Summary'!AA16","v":42.908629036754057}]
[null,2040,{"$f":"'Storage Summary'!R23","v":15.048459844929775},{"$f":"'Storage Summary'!S23","v":24.688544519347275},{"$f":"'Storage Summary'!T23","v":45.09375666040139},null,null,{"$f":"'Storage Summary'!B17","v":2034},{"$f":"'Storage Summary'!R17","v":14.694002535543715},{"$f":"'Storage Summary'!S17","v":24.626385435052814},{"$f":"'Storage Summary'!T17","v":44.980422220962936},{"$f":"'Storage Summary'!U17","v":19.796379024107786},{"$f":"'Storage Summary'!V17","v":21.420132508190303},{"$f":"'Storage Summary'!W17","v":29.547558195207063},{"$f":"'Storage Summary'!X17","v":24.752299809543306},{"$f":"'Storage Summary'!Y17","v":55.578061283728267},{"$f":"'Storage Summary'!Z17","v":48.551118758728812},{"$f":"'Storage Summary'!AA17","v":43.852618875562634}]
[null,2045,{"$f":"'Storage Summary'!R28","v":14.986984971868855},{"$f":"'Storage Summary'!S28","v":24.228181159084794},{"$f":"'Storage Summary'!T28","v":44.252703459667828},null,null,{"$f":"'Storage Summary'!B18","v":2035}]
[null,null,null,null,null,null,null,{"$f":"'Storage Summary'!B19","v":2036},{"$f":"'Storage Summary'!R19","v":14.934801249382517},{"$f":"'Storage Summary'!S19","v":24.708714738403032},{"$f":"'Storage Summary'!T19","v":45.130735075299576},{"$f":"'Storage Summary'!U19","v":20.066969914354619},{"$f":"'Storage Summary'!V19","v":21.7321836986482},{"$f":"'Storage Summary'!W19","v":29.805508881285743},{"$f":"'Storage Summary'!X19","v":25.85338111427102},{"$f":"'Storage Summary'!Y19","v":58.050395761873652},{"$f":"'Storage Summary'!Z19","v":50.710866725592105},{"$f":"'Storage Summary'!AA19","v":45.803358773623152}]
[null,"Table 6.9","Flow Battery Levelized Cost ($/kW-Month)",null,null,null,null,{"$f":"'Storage Summary'!B20","v":2037},{"$f":"'Storage Summary'!R20","v":14.974714255546621},{"$f":"'Storage Summary'!S20","v":24.728214910729942},{"$f":"'Storage Summary'!T20","v":45.166319567613613},{"$f":"'Storage Summary'!U20","v":20.24115027782144},{"$f":"'Storage Summary'!V20","v":21.929516168450558},{"$f":"'Storage Summary'!W20","v":29.937528498533762},{"$f":"'Storage Summary'!X20","v":26.422155498784999},{"$f":"'Storage Summary'!Y20","v":59.327504468634856},{"$f":"'Storage Summary'!Z20","v":51.826505793555128},{"$f":"'Storage Summary'!AA20","v":46.811032666642866}]
[null,"Year","Vanadium","Zinc Bromide","100hr Iron Oxide","Liquid Air",null,{"$f":"'Storage Summary'!B21","v":2038},{"$f":"'Storage Summary'!R21","v":15.007275905851401},{"$f":"'Storage Summary'!S21","v":24.732028038379067},{"$f":"'Storage Summary'!T21","v":45.173250477809667},{"$f":"'Storage Summary'!U21","v":20.445695319390154},{"$f":"'Storage Summary'!V21","v":22.159061006270136},{"$f":"'Storage Summary'!W21","v":30.071635572899364},{"$f":"'Storage Summary'!X21","v":27.003442919758267},{"$f":"'Storage Summary'!Y21","v":60.632709566944847},{"$f":"'Storage Summary'!Z21","v":52.966688921013343},{"$f":"'Storage Summary'!AA21","v":47.840875385309005}]
[null,2025,{"$f":"'Storage Summary'!U8","v":15.913296954331932},{"$f":"'Storage Summary'!V8","v":17.229944718693528},{"$f":"'Storage Summary'!W8","v":20.911742522399468},{"$f":"'Storage Summary'!X8","v":15.059893377304066},null,{"$f":"'Storage Summary'!B22","v":2039},{"$f":"'Storage Summary'!R22","v":15.032021094354404},{"$f":"'Storage Summary'!S22","v":24.719155902466383},{"$f":"'Storage Summary'!T22","v":45.149704546217457},{"$f":"'Storage Summary'!U22","v":20.650052351351828},{"$f":"'Storage Summary'!V22","v":22.388731361303385},{"$f":"'Storage Summary'!W22","v":30.207874753958919},{"$f":"'Storage Summary'!X22","v":27.597518663992943},{"$f":"'Storage Summary'!Y22","v":61.966629177417616},{"$f":"'Storage Summary'!Z22","v":54.131956077275639},{"$f":"'Storage Summary'!AA22","v":48.893374643785798}]
[null,2030,{"$f":"'Storage Summary'!U13","v":16.04896450895906},{"$f":"'Storage Summary'!V13","v":17.431573908503911},{"$f":"'Storage Summary'!W13","v":21.439977039182235},{"$f":"'Storage Summary'!X13","v":16.800163878134388},null,{"$f":"'Storage Summary'!B23","v":2040}]
[null,2035,{"$f":"'Storage Summary'!U18","v":19.917769431346027},{"$f":"'Storage Summary'!V18","v":21.561400379615744},{"$f":"'Storage Summary'!W18","v":29.675533030781963},{"$f":"'Storage Summary'!X18","v":25.296850405353254},null,{"$f":"'Storage Summary'!B24","v":2041},{"$f":"'Storage Summary'!R24","v":15.056075923662666},{"$f":"'Storage Summary'!S24","v":24.639080904843834},{"$f":"'Storage Summary'!T24","v":45.003373945198774},{"$f":"'Storage Summary'!U24","v":21.058568902482559},{"$f":"'Storage Summary'!V24","v":22.84886220781318},{"$f":"'Storage Summary'!W24","v":30.486932957541743},{"$f":"'Storage Summary'!X24","v":28.825166684242006},{"$f":"'Storage Summary'!Y24","v":64.723152709745833},{"$f":"'Storage Summary'!Z24","v":56.539962011417167},{"$f":"'Storage Summary'!AA24","v":51.068347521439968}]
[null,2040,{"$f":"'Storage Summary'!U23","v":20.854311120122031},{"$f":"'Storage Summary'!V23","v":22.61862861311474},{"$f":"'Storage Summary'!W23","v":30.346291671591388},{"$f":"'Storage Summary'!X23","v":28.204664074600789},null,{"$f":"'Storage Summary'!B25","v":2042},{"$f":"'Storage Summary'!R25","v":15.054325368476013},{"$f":"'Storage Summary'!S25","v":24.569589640718959},{"$f":"'Storage Summary'!T25","v":44.876409491574726},{"$f":"'Storage Summary'!U25","v":21.2629305555804},{"$f":"'Storage Summary'!V25","v":23.079549714012401},{"$f":"'Storage Summary'!W25","v":30.629846267458902},{"$f":"'Storage Summary'!X25","v":29.459320351295332},{"$f":"'Storage Summary'!Y25","v":66.147062069360274},{"$f":"'Storage Summary'!Z25","v":57.783841175668336},{"$f":"'Storage Summary'!AA25","v":52.191851166911675}]
[null,2045,{"$f":"'Storage Summary'!U28","v":21.877801790104424},{"$f":"'Storage Summary'!V28","v":23.77563411257735},{"$f":"'Storage Summary'!W28","v":31.072710732518431},{"$f":"'Storage Summary'!X28","v":31.446724110474008},null,{"$f":"'Storage Summary'!B26","v":2043},{"$f":"'Storage Summary'!R26","v":15.042634930823434},{"$f":"'Storage Summary'!S26","v":24.478829230902047},{"$f":"'Storage Summary'!T26","v":44.710595701473842},{"$f":"'Storage Summary'!U26","v":21.467508557055055},{"$f":"'Storage Summary'!V26","v":23.310816868497426},{"$f":"'Storage Summary'!W26","v":30.775080303418605},{"$f":"'Storage Summary'!X26","v":30.107425399023835},{"$f":"'Storage Summary'!Y26","v":67.602297434886182},{"$f":"'Storage Summary'!Z26","v":59.055085681533058},{"$f":"'Storage Summary'!AA26","v":53.340071892583715}]
[null,null,null,null,null,null,null,{"$f":"'Storage Summary'!B27","v":2044},{"$f":"'Storage Summary'!R27","v":15.020400423949459},{"$f":"'Storage Summary'!S27","v":24.365488234163596},{"$f":"'Storage Summary'!T27","v":44.503537224370461},{"$f":"'Storage Summary'!U27","v":21.67242303532619},{"$f":"'Storage Summary'!V27","v":23.542797611632395},{"$f":"'Storage Summary'!W27","v":30.922684836941617},{"$f":"'Storage Summary'!X27","v":30.769788757802356},{"$f":"'Storage Summary'!Y27","v":69.089547978453695},{"$f":"'Storage Summary'!Z27","v":60.354297566526782},{"$f":"'Storage Summary'!AA27","v":54.513553474220572}]
[null,"table 6.10","Hydrogen Fuel Cell Levelized Cost ($/MWh)",null,null,null,null,{"$f":"'Storage Summary'!B28","v":2045}]
[null,"Year","Fuel Cell"]
[null,null," (40-hour Storage) Washington"]
[null,2025,{"$f":"'Levelized Cost Summary'!AE49","v":1041.3110170055063},null,null,null,null,{"$f":"'Levelized Cost Summary'!B49","v":"Hydrogen Fuel Cell with 40 hrs Storage (Washington)"},null,null,null,{"$f":"'Levelized Cost Summary'!AC49","v":995.50276517110149},{"$f":"'Levelized Cost Summary'!AD49","v":1018.6216085234369},null,{"$f":"'Levelized Cost Summary'!AF49","v":1064.5007306028758},{"$f":"'Levelized Cost Summary'!AG49","v":1088.2014488345228},{"$f":"'Levelized Cost Summary'!AH49","v":1112.1418807088821},{"$f":"'Levelized Cost Summary'!AI49","v":1136.6090020844779},null,{"$f":"'Levelized Cost Summary'!AK49","v":1187.1699169332037},{"$f":"'Levelized Cost Summary'!AL49","v":1213.2876551057343},{"$f":"'Levelized Cost Summary'!AM49","v":1239.9799835180606},{"$f":"'Levelized Cost Summary'!AN49","v":1267.259543155458},null,{"$f":"'Levelized Cost Summary'!AP49","v":1323.6323166731854},{"$f":"'Levelized Cost Summary'!AQ49","v":1352.7522276399948},{"$f":"'Levelized Cost Summary'!AR49","v":1382.5127766480753},{"$f":"'Levelized Cost Summary'!AS49","v":1412.9280577343329},null,{"$f":"'Levelized Cost Summary'!AU49","v":1475.7807494545871},{"$f":"'Levelized Cost Summary'!AV49","v":1508.2479259425879},{"$f":"'Levelized Cost Summary'!AW49","v":1541.4293803133251},{"$f":"'Levelized Cost Summary'!AX49","v":1575.3408266802176}]
[null,2030,{"$f":"'Levelized Cost Summary'!AJ49","v":1161.6144001303364}]
[null,2035,{"$f":"'Levelized Cost Summary'!AO49","v":1295.1392531048782}]
[null,2040,{"$f":"'Levelized Cost Summary'!AT49","v":1444.0124750044877}]
[null,2045,{"$f":"'Levelized Cost Summary'!AY49","v":1609.9983248671822}]
[]
[null,"Table 6.10: Hydrogen Based Resource Options Cost (WASHINGTON)"]
[null,null,"Hydrogen Fuel Cell",null,"Ammonia Turbine"]
[null,"Year","Fixed Cost ($/kW-month)","Fuel & Variable Cost ($/MWh)","Fixed Cost ($/kW-month)","Fuel & Variable Cost ($/MWh)"]
[null,2025,{"$f":"'Fuel Gen Summary'!G28/12","v":86.775918083792192},{"$f":"'Fuel Gen Summary'!G29","v":139.38195274649567},{"$f":"'Fuel Gen Summary'!G31/12","v":11.45694432064519},{"$f":"'Fuel Gen Summary'!G32","v":257.78544324046749}]
[null,2030,{"$f":"'Fuel Gen Summary'!L28/12","v":96.801200010861365},{"$f":"'Fuel Gen Summary'!L29","v":105.60298834010574},{"$f":"'Fuel Gen Summary'!L31/12","v":12.78115693213369},{"$f":"'Fuel Gen Summary'!L32","v":198.47238182611895}]
[null,2035,{"$f":"'Fuel Gen Summary'!Q28/12","v":107.92827109207319},{"$f":"'Fuel Gen Summary'!Q29","v":90.772029406023933},{"$f":"'Fuel Gen Summary'!Q31/12","v":14.250320967992929},{"$f":"'Fuel Gen Summary'!Q32","v":173.23378630089749}]
[null,2040,{"$f":"'Fuel Gen Summary'!V28/12","v":120.33437291704064},{"$f":"'Fuel Gen Summary'!V29","v":83.354198557542674},{"$f":"'Fuel Gen Summary'!V31/12","v":15.888361966690761},{"$f":"'Fuel Gen Summary'!V32","v":161.48821541573579}]
[null,2045,{"$f":"'Fuel Gen Summary'!AA28/12","v":134.16652707226518},{"$f":"'Fuel Gen Summary'!AA29","v":84.762924646325132},{"$f":"'Fuel Gen Summary'!AA31/12","v":17.714691939331118},{"$f":"'Fuel Gen Summary'!AA32","v":165.6292565671838}]
[]
[null,"Table 6.10: Hydrogen Based Resource Options Cost (IDAHO)"]
[null,null,"Hydrogen Fuel Cell",null,"Ammonia Turbine"]
[null,"Year","Fixed Cost ($/kW-month)","Fuel & Variable Cost ($/MWh)","Fixed Cost ($/kW-month)","Fuel & Variable Cost ($/MWh)"]
[null,2025,{"$f":"'Fuel Gen Summary'!G13/12","v":85.070153096300444},{"$f":"'Fuel Gen Summary'!G14","v":139.38195274649567},{"$f":"'Fuel Gen Summary'!G16/12","v":11.209032922741756},{"$f":"'Fuel Gen Summary'!G17","v":257.78544324046749}]
[null,2030,{"$f":"'Fuel Gen Summary'!L13/12","v":94.898120534049099},{"$f":"'Fuel Gen Summary'!L14","v":105.60298834010574},{"$f":"'Fuel Gen Summary'!L16/12","v":12.504568365198901},{"$f":"'Fuel Gen Summary'!L17","v":198.47238182611895}]
[null,2035,{"$f":"'Fuel Gen Summary'!Q13/12","v":105.80643708939432},{"$f":"'Fuel Gen Summary'!Q14","v":90.772029406023933},{"$f":"'Fuel Gen Summary'!Q16/12","v":13.941939193492651},{"$f":"'Fuel Gen Summary'!Q17","v":173.23378630089749}]
[null,2040,{"$f":"'Fuel Gen Summary'!V13/12","v":117.9686390684128},{"$f":"'Fuel Gen Summary'!V14","v":83.354198557542674},{"$f":"'Fuel Gen Summary'!V16/12","v":15.54453242992483},{"$f":"'Fuel Gen Summary'!V17","v":161.48821541573579}]
[null,2045,{"$f":"'Fuel Gen Summary'!AA13/12","v":131.52885766199179},{"$f":"'Fuel Gen Summary'!AA14","v":84.762924646325132},{"$f":"'Fuel Gen Summary'!AA16/12","v":17.331340003101282},{"$f":"'Fuel Gen Summary'!AA17","v":165.6292565671838}]
[]
[]
[null,"Table 5.6: DER Generation & Storage Options Size and Cost"]
["Project Name","Increment Size (kW)"," 2024$ /MWh","2035$ /MWh","2024$ / kW-Month","2035$ / kW-month"]
["Existing res. building solar","6 (17 sites)",{"$f":"'PRiSM Resource_Data'!F15","v":159.86733712095472},{"$f":"'PRiSM Resource_Data'!Q15","v":350.8014580474993}," -"," -"]
["Existing res. building solar with storage ","6 (17 sites)",{"$f":"C89","v":159.86733712095472},{"$f":"D89","v":350.8014580474993},{"$f":"'PRiSM Resource_Data'!AE16/12","v":22.914255813220482},{"$f":"'PRiSM Resource_Data'!AP16/12","v":40.281103243556878}]
["New res. building solar","6 (17 sites)",{"$f":"'PRiSM Resource_Data'!F13","v":147.93419063180869},{"$f":"'PRiSM Resource_Data'!Q13","v":322.95330444703126}," -"," -"]
["New res. building solar with storage ","6 (17 sites)",{"$f":"C91","v":147.93419063180869},{"$f":"D91","v":322.95330444703126},{"$f":"'PRiSM Resource_Data'!AE14/12","v":21.614408675032436},{"$f":"'PRiSM Resource_Data'!AP14/12","v":37.719890641490679}]
["Com. building solar",200,{"$f":"'PRiSM Resource_Data'!F17","v":124.32248551951014},{"$f":"'PRiSM Resource_Data'!Q17","v":185.96549759396757}," -"," -"]
["Com. building solar with storage",200,{"$f":"C93","v":124.32248551951014},{"$f":"D93","v":185.96549759396757},{"$f":"'PRiSM Resource_Data'!AE18/12","v":26.487500812029726},{"$f":"'PRiSM Resource_Data'!AP18/12","v":39.062248558237741}]
["Utility owned solar array",100,{"$f":"'PRiSM Resource_Data'!F19","v":62.72232916279485},{"$f":"'PRiSM Resource_Data'!Q19","v":65.288693890568993}," -"," -"]
["Utility owned solar array with storage",100,{"$f":"C95","v":62.72232916279485},{"$f":"D95","v":65.288693890568993},{"$f":"'PRiSM Resource_Data'!AE20/12","v":14.204900135538814},{"$f":"'PRiSM Resource_Data'!AP20/12","v":16.352042152667156}]
["Stand-alone energy storage (4hr)",500,"- ","- ",{"$f":"'PRiSM Resource_Data'!AE28/12","v":15.547329908691429},{"$f":"'PRiSM Resource_Data'!AP28/12","v":18.919791802983688}]
["Stand-alone energy storage (8hr)",500,"- ","-",{"$f":"'PRiSM Resource_Data'!AE29/12","v":27.57797670550676},{"$f":"'PRiSM Resource_Data'!AP29/12","v":32.245396984244373}]
["Low-income Community Solar Program",100,"??"," n/a "," -"," -"]

{"sheet":"Levelized Cost Summary","index":15,"n_rows":59,"n_cols":51,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,28,0,50],[0,4,0,26]]}
[null,null,null,null,"PPA Price/ Implied Energy Payment $/MWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPA Price/ Implied Capacity Payment $/kW-Yr"]
[null,"Long Description","Type","Size",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"7F.04 CT Frame Greenfield (Washington)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E19","v":104.26800339205585},{"$f":"'Fuel Gen Summary'!F19","v":106.71215206790829},{"$f":"'Fuel Gen Summary'!G19","v":109.09367804968599},{"$f":"'Fuel Gen Summary'!H19","v":111.52820751922124},{"$f":"'Fuel Gen Summary'!I19","v":114.01691065317623},{"$f":"'Fuel Gen Summary'!J19","v":116.5252826875461},{"$f":"'Fuel Gen Summary'!K19","v":119.08883890667202},{"$f":"'Fuel Gen Summary'!L19","v":121.70879336261886},{"$f":"'Fuel Gen Summary'!M19","v":124.38638681659648},{"$f":"'Fuel Gen Summary'!N19","v":127.12288732656162},{"$f":"'Fuel Gen Summary'!O19","v":129.91959084774595},{"$f":"'Fuel Gen Summary'!P19","v":132.77782184639634},{"$f":"'Fuel Gen Summary'!Q19","v":135.69893392701707},{"$f":"'Fuel Gen Summary'!R19","v":138.68431047341147},{"$f":"'Fuel Gen Summary'!S19","v":141.73536530382646},{"$f":"'Fuel Gen Summary'!T19","v":144.85354334051067},{"$f":"'Fuel Gen Summary'!U19","v":148.04032129400196},{"$f":"'Fuel Gen Summary'!V19","v":151.29720836246995},{"$f":"'Fuel Gen Summary'!W19","v":154.62574694644439},{"$f":"'Fuel Gen Summary'!X19","v":158.02751337926608},{"$f":"'Fuel Gen Summary'!Y19","v":161.50411867360987},{"$f":"'Fuel Gen Summary'!Z19","v":165.0572092844294},{"$f":"'Fuel Gen Summary'!AA19","v":168.68846788868683}]
[null,"7F.04 CT Frame Greenfield (Idaho)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E4","v":101.79327534829017},{"$f":"'Fuel Gen Summary'!F4","v":104.17921120259645},{"$f":"'Fuel Gen Summary'!G4","v":106.50416817171551},{"$f":"'Fuel Gen Summary'!H4","v":108.88086525397611},{"$f":"'Fuel Gen Summary'!I4","v":111.31044441067387},{"$f":"'Fuel Gen Summary'!J4","v":113.75927418770873},{"$f":"'Fuel Gen Summary'!K4","v":116.26197821983826},{"$f":"'Fuel Gen Summary'!L4","v":118.81974174067474},{"$f":"'Fuel Gen Summary'!M4","v":121.43377605896954},{"$f":"'Fuel Gen Summary'!N4","v":124.10531913226693},{"$f":"'Fuel Gen Summary'!O4","v":126.83563615317678},{"$f":"'Fuel Gen Summary'!P4","v":129.62602014854673},{"$f":"'Fuel Gen Summary'!Q4","v":132.47779259181473},{"$f":"'Fuel Gen Summary'!R4","v":135.39230402883462},{"$f":"'Fuel Gen Summary'!S4","v":138.37093471746894},{"$f":"'Fuel Gen Summary'!T4","v":141.41509528125331},{"$f":"'Fuel Gen Summary'!U4","v":144.5262273774409},{"$f":"'Fuel Gen Summary'!V4","v":147.70580437974456},{"$f":"'Fuel Gen Summary'!W4","v":150.95533207609895},{"$f":"'Fuel Gen Summary'!X4","v":154.27634938177312},{"$f":"'Fuel Gen Summary'!Y4","v":157.67042906817215},{"$f":"'Fuel Gen Summary'!Z4","v":161.13917850767189},{"$f":"'Fuel Gen Summary'!AA4","v":164.68424043484075}]
[null,"Reciprocating Engine (ICE) Machine (Washington)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E22","v":156.16587011320217},{"$f":"'Fuel Gen Summary'!F22","v":159.83086854253904},{"$f":"'Fuel Gen Summary'!G22","v":163.39872466800244},{"$f":"'Fuel Gen Summary'!H22","v":167.04608029220429},{"$f":"'Fuel Gen Summary'!I22","v":170.77469743227803},{"$f":"'Fuel Gen Summary'!J22","v":174.53174077578819},{"$f":"'Fuel Gen Summary'!K22","v":178.37143907285559},{"$f":"'Fuel Gen Summary'!L22","v":182.29561073245836},{"$f":"'Fuel Gen Summary'!M22","v":186.30611416857244},{"$f":"'Fuel Gen Summary'!N22","v":190.40484868028102},{"$f":"'Fuel Gen Summary'!O22","v":194.59375535124721},{"$f":"'Fuel Gen Summary'!P22","v":198.87481796897475},{"$f":"'Fuel Gen Summary'!Q22","v":203.25006396429208},{"$f":"'Fuel Gen Summary'!R22","v":207.7215653715065},{"$f":"'Fuel Gen Summary'!S22","v":212.29143980967962},{"$f":"'Fuel Gen Summary'!T22","v":216.96185148549262},{"$f":"'Fuel Gen Summary'!U22","v":221.73501221817341},{"$f":"'Fuel Gen Summary'!V22","v":226.61318248697327},{"$f":"'Fuel Gen Summary'!W22","v":231.59867250168671},{"$f":"'Fuel Gen Summary'!X22","v":236.69384329672386},{"$f":"'Fuel Gen Summary'!Y22","v":241.90110784925179},{"$f":"'Fuel Gen Summary'!Z22","v":247.22293222193528},{"$f":"'Fuel Gen Summary'!AA22","v":252.66183673081787}]
[null,"Reciprocating Engine (ICE) Machine (Idaho)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E7","v":152.37852896413463},{"$f":"'Fuel Gen Summary'!F7","v":155.9544380832337},{"$f":"'Fuel Gen Summary'!G7","v":159.43572059510592},{"$f":"'Fuel Gen Summary'!H7","v":162.9945691283464},{"$f":"'Fuel Gen Summary'!I7","v":166.63270251909407},{"$f":"'Fuel Gen Summary'!J7","v":170.29862197451416},{"$f":"'Fuel Gen Summary'!K7","v":174.04519165795352},{"$f":"'Fuel Gen Summary'!L7","v":177.87418587442843},{"$f":"'Fuel Gen Summary'!M7","v":181.78741796366583},{"$f":"'Fuel Gen Summary'!N7","v":185.78674115886648},{"$f":"'Fuel Gen Summary'!O7","v":189.87404946436152},{"$f":"'Fuel Gen Summary'!P7","v":194.05127855257754},{"$f":"'Fuel Gen Summary'!Q7","v":198.32040668073421},{"$f":"'Fuel Gen Summary'!R7","v":202.68345562771034},{"$f":"'Fuel Gen Summary'!S7","v":207.14249165151998},{"$f":"'Fuel Gen Summary'!T7","v":211.69962646785345},{"$f":"'Fuel Gen Summary'!U7","v":216.35701825014621},{"$f":"'Fuel Gen Summary'!V7","v":221.1168726516494},{"$f":"'Fuel Gen Summary'!W7","v":225.98144384998577},{"$f":"'Fuel Gen Summary'!X7","v":230.95303561468532},{"$f":"'Fuel Gen Summary'!Y7","v":236.03400239820849},{"$f":"'Fuel Gen Summary'!Z7","v":241.22675045096904},{"$f":"'Fuel Gen Summary'!AA7","v":246.53373896089042}]
[null,"NG CCCT (1x1 w/DF) (Washington)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E25","v":187.10994104317956},{"$f":"'Fuel Gen Summary'!F25","v":191.46110687690842},{"$f":"'Fuel Gen Summary'!G25","v":195.72700514015713},{"$f":"'Fuel Gen Summary'!H25","v":200.08709370964883},{"$f":"'Fuel Gen Summary'!I25","v":204.54339639424461},{"$f":"'Fuel Gen Summary'!J25","v":209.04335111491812},{"$f":"'Fuel Gen Summary'!K25","v":213.6423048394463},{"$f":"'Fuel Gen Summary'!L25","v":218.34243554591413},{"$f":"'Fuel Gen Summary'!M25","v":223.14596912792422},{"$f":"'Fuel Gen Summary'!N25","v":228.0551804487385},{"$f":"'Fuel Gen Summary'!O25","v":233.07239441861083},{"$f":"'Fuel Gen Summary'!P25","v":238.19998709582029},{"$f":"'Fuel Gen Summary'!Q25","v":243.44038681192833},{"$f":"'Fuel Gen Summary'!R25","v":248.79607532179074},{"$f":"'Fuel Gen Summary'!S25","v":254.26958897887008},{"$f":"'Fuel Gen Summary'!T25","v":259.86351993640534},{"$f":"'Fuel Gen Summary'!U25","v":265.58051737500614},{"$f":"'Fuel Gen Summary'!V25","v":271.42328875725633},{"$f":"'Fuel Gen Summary'!W25","v":277.39460110991604},{"$f":"'Fuel Gen Summary'!X25","v":283.49728233433416},{"$f":"'Fuel Gen Summary'!Y25","v":289.73422254568942},{"$f":"'Fuel Gen Summary'!Z25","v":296.10837544169465},{"$f":"'Fuel Gen Summary'!AA25","v":302.62275970141201}]
[null,"NG CCCT (1x1 w/DF) (Idaho)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E10","v":183.32329882681694},{"$f":"'Fuel Gen Summary'!F10","v":187.58539179124369},{"$f":"'Fuel Gen Summary'!G10","v":191.76473241757932},{"$f":"'Fuel Gen Summary'!H10","v":196.03633022960017},{"$f":"'Fuel Gen Summary'!I10","v":200.40216586314156},{"$f":"'Fuel Gen Summary'!J10","v":204.81101351213067},{"$f":"'Fuel Gen Summary'!K10","v":209.31685580939757},{"$f":"'Fuel Gen Summary'!L10","v":213.92182663720425},{"$f":"'Fuel Gen Summary'!M10","v":218.62810682322277},{"$f":"'Fuel Gen Summary'!N10","v":223.43792517333372},{"$f":"'Fuel Gen Summary'!O10","v":228.35355952714707},{"$f":"'Fuel Gen Summary'!P10","v":233.3773378367442},{"$f":"'Fuel Gen Summary'!Q10","v":238.51163926915268},{"$f":"'Fuel Gen Summary'!R10","v":243.75889533307401},{"$f":"'Fuel Gen Summary'!S10","v":249.12159103040159},{"$f":"'Fuel Gen Summary'!T10","v":254.60226603307058},{"$f":"'Fuel Gen Summary'!U10","v":260.20351588579808},{"$f":"'Fuel Gen Summary'!V10","v":265.92799323528556},{"$f":"'Fuel Gen Summary'!W10","v":271.77840908646203},{"$f":"'Fuel Gen Summary'!X10","v":277.7575340863641},{"$f":"'Fuel Gen Summary'!Y10","v":283.86819983626401},{"$f":"'Fuel Gen Summary'!Z10","v":290.11330023266191},{"$f":"'Fuel Gen Summary'!AA10","v":296.49579283778036}]
[null,"Small Modular Reactor (share)",null,null,{"$f":"'PPA Summary'!E3","v":123.42362054157678},{"$f":"'PPA Summary'!F3","v":125.6400678223942},{"$f":"'PPA Summary'!G3","v":127.76692847036539},{"$f":"'PPA Summary'!H3","v":129.92578700318504},{"$f":"'PPA Summary'!I3","v":132.11813883102906},{"$f":"'PPA Summary'!J3","v":134.30632571187132},{"$f":"'PPA Summary'!K3","v":136.52790146778904},{"$f":"'PPA Summary'!L3","v":138.78206110002844},{"$f":"'PPA Summary'!M3","v":141.06912771914241},{"$f":"'PPA Summary'!N3","v":143.01914544287331},{"$f":"'PPA Summary'!O3","v":152.18066948827411},{"$f":"'PPA Summary'!P3","v":157.9667535090866},{"$f":"'PPA Summary'!Q3","v":167.67913411227838},{"$f":"'PPA Summary'!R3","v":170.01506202865255},{"$f":"'PPA Summary'!S3","v":172.34491017708308},{"$f":"'PPA Summary'!T3","v":174.6666395901577},{"$f":"'PPA Summary'!U3","v":176.97513244081694},{"$f":"'PPA Summary'!V3","v":179.26629246140618},{"$f":"'PPA Summary'!W3","v":181.53547956096472},{"$f":"'PPA Summary'!X3","v":183.77810023483005},{"$f":"'PPA Summary'!Y3","v":185.98879044846967},{"$f":"'PPA Summary'!Z3","v":188.16186104906791},{"$f":"'PPA Summary'!AA3","v":190.29127563928739}]
[null,"NW Wind On System (Share)",null,null,{"$f":"'PPA Summary'!E4","v":44.808985938322863},{"$f":"'PPA Summary'!F4","v":43.645660965487522},{"$f":"'PPA Summary'!G4","v":42.351248474471163},{"$f":"'PPA Summary'!H4","v":40.981288694943196},{"$f":"'PPA Summary'!I4","v":38.455376989167291},{"$f":"'PPA Summary'!J4","v":35.881561361714084},{"$f":"'PPA Summary'!K4","v":33.274869493464678},{"$f":"'PPA Summary'!L4","v":30.635088449499367},{"$f":"'PPA Summary'!M4","v":30.677357471281692},{"$f":"'PPA Summary'!N4","v":30.182825825372174},{"$f":"'PPA Summary'!O4","v":42.062865146116536},{"$f":"'PPA Summary'!P4","v":48.076007690632494},{"$f":"'PPA Summary'!Q4","v":60.801768801473642},{"$f":"'PPA Summary'!R4","v":60.767767296478013},{"$f":"'PPA Summary'!S4","v":60.674957711836676},{"$f":"'PPA Summary'!T4","v":60.518614586659467},{"$f":"'PPA Summary'!U4","v":60.293681278057889},{"$f":"'PPA Summary'!V4","v":59.994737152354055},{"$f":"'PPA Summary'!W4","v":59.615971251087281},{"$f":"'PPA Summary'!X4","v":59.151154028740095},{"$f":"'PPA Summary'!Y4","v":58.593607024492655},{"$f":"'PPA Summary'!Z4","v":57.936170314809516},{"$f":"'PPA Summary'!AA4","v":57.17116758764643}]
[null,"NW Wind Off System",null,null,{"$f":"'PPA Summary'!E5","v":49.230375147012445},{"$f":"'PPA Summary'!F5","v":48.225880650999365},{"$f":"'PPA Summary'!G5","v":47.089239270015185},{"$f":"'PPA Summary'!H5","v":45.881738491964541},{"$f":"'PPA Summary'!I5","v":43.441298773353658},{"$f":"'PPA Summary'!J5","v":40.951955543172865},{"$f":"'PPA Summary'!K5","v":38.430387547463411},{"$f":"'PPA Summary'!L5","v":35.876409922466429},{"$f":"'PPA Summary'!M5","v":36.042561295038887},{"$f":"'PPA Summary'!N5","v":35.687612922049226},{"$f":"'PPA Summary'!O5","v":47.711267413014752},{"$f":"'PPA Summary'!P5","v":53.872267070152624},{"$f":"'PPA Summary'!Q5","v":66.750211196279935},{"$f":"'PPA Summary'!R5","v":66.872946210221798},{"$f":"'PPA Summary'!S5","v":66.941574716249463},{"$f":"'PPA Summary'!T5","v":66.951558866697539},{"$f":"'PPA Summary'!U5","v":66.898035334541234},{"$f":"'PPA Summary'!V5","v":66.775787054470001},{"$f":"'PPA Summary'!W5","v":66.579217837931395},{"$f":"'PPA Summary'!X5","v":66.302324656073196},{"$f":"'PPA Summary'!Y5","v":65.938668074136132},{"$f":"'PPA Summary'!Z5","v":65.481340526720217},{"$f":"'PPA Summary'!AA5","v":64.922932270376165}]
[null,"Wind Montana",null,null,{"$f":"'PPA Summary'!E6","v":34.637505919817016},{"$f":"'PPA Summary'!F6","v":33.717392367760439},{"$f":"'PPA Summary'!G6","v":32.68946872628905},{"$f":"'PPA Summary'!H6","v":31.602195383154513},{"$f":"'PPA Summary'!I6","v":29.522212136246207},{"$f":"'PPA Summary'!J6","v":27.400543985769417},{"$f":"'PPA Summary'!K6","v":25.250379378016202},{"$f":"'PPA Summary'!L6","v":23.07148946216569},{"$f":"'PPA Summary'!M6","v":23.077574526091063},{"$f":"'PPA Summary'!N6","v":22.661366086814606},{"$f":"'PPA Summary'!O6","v":34.631285600130802},{"$f":"'PPA Summary'!P6","v":40.746729662261288},{"$f":"'PPA Summary'!Q6","v":53.588018022369702},{"$f":"'PPA Summary'!R6","v":53.68375114823381},{"$f":"'PPA Summary'!S6","v":53.73587184629023},{"$f":"'PPA Summary'!T6","v":53.740718273509309},{"$f":"'PPA Summary'!U6","v":53.694374064344203},{"$f":"'PPA Summary'!V6","v":53.592638085528904},{"$f":"'PPA Summary'!W6","v":53.43100397387385},{"$f":"'PPA Summary'!X6","v":53.204637826874105},{"$f":"'PPA Summary'!Y6","v":52.908354404608467},{"$f":"'PPA Summary'!Z6","v":52.536591590832792},{"$f":"'PPA Summary'!AA6","v":52.083382983860091}]
[null,"Off Shore Wind (Share)",null,null,{"$f":"'PPA Summary'!E7","v":128.27477932132945},{"$f":"'PPA Summary'!F7","v":126.09674008801613},{"$f":"'PPA Summary'!G7","v":124.41987348393539},{"$f":"'PPA Summary'!H7","v":123.1952398739468},{"$f":"'PPA Summary'!I7","v":122.30512885654335},{"$f":"'PPA Summary'!J7","v":121.63315267159105},{"$f":"'PPA Summary'!K7","v":121.16721467529588},{"$f":"'PPA Summary'!L7","v":120.87004436130501},{"$f":"'PPA Summary'!M7","v":121.30539132832925},{"$f":"'PPA Summary'!N7","v":121.1866745413914},{"$f":"'PPA Summary'!O7","v":132.8439422368547},{"$f":"'PPA Summary'!P7","v":139.05900122556065},{"$f":"'PPA Summary'!Q7","v":151.68727428070795},{"$f":"'PPA Summary'!R7","v":152.35367823521952},{"$f":"'PPA Summary'!S7","v":153.031047100899},{"$f":"'PPA Summary'!T7","v":153.70893482299925},{"$f":"'PPA Summary'!U7","v":154.37733084701475},{"$f":"'PPA Summary'!V7","v":155.02646310858842},{"$f":"'PPA Summary'!W7","v":155.64663658150786},{"$f":"'PPA Summary'!X7","v":156.22809796881992},{"$f":"'PPA Summary'!Y7","v":156.76091904989019},{"$f":"'PPA Summary'!Z7","v":157.23489326552723},{"$f":"'PPA Summary'!AA7","v":157.63944154534607}]
[null,"New Residential Solar",null,null,{"$f":"'PPA Summary'!E8","v":145.60156147837293},{"$f":"'PPA Summary'!F8","v":147.93419063180869},{"$f":"'PPA Summary'!G8","v":150.23333568773643},{"$f":"'PPA Summary'!H8","v":152.66339970515989},{"$f":"'PPA Summary'!I8","v":155.23608202701462},{"$f":"'PPA Summary'!J8","v":157.91697653093988},{"$f":"'PPA Summary'!K8","v":160.76539303948769},{"$f":"'PPA Summary'!L8","v":163.79604370438966},{"$f":"'PPA Summary'!M8","v":167.06321376210585},{"$f":"'PPA Summary'!N8","v":170.02613664671736},{"$f":"'PPA Summary'!O8","v":187.50185814946525},{"$f":"'PPA Summary'!P8","v":205.61106817816622},{"$f":"'PPA Summary'!Q8","v":322.9533431468829},{"$f":"'PPA Summary'!R8","v":329.02804722674671},{"$f":"'PPA Summary'!S8","v":335.19532549526525},{"$f":"'PPA Summary'!T8","v":341.45491557251773},{"$f":"'PPA Summary'!U8","v":347.80633996154279},{"$f":"'PPA Summary'!V8","v":354.24893918265934},{"$f":"'PPA Summary'!W8","v":360.78185540004841},{"$f":"'PPA Summary'!X8","v":367.40401475319538},{"$f":"'PPA Summary'!Y8","v":374.11410836323461},{"$f":"'PPA Summary'!Z8","v":380.91057184011635},{"$f":"'PPA Summary'!AA8","v":387.79156323568287}]
[null,"New Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E81*12","v":255.33106739677854},{"$f":"'PPA Summary'!F81*12","v":259.37290410038923},{"$f":"'PPA Summary'!G81*12","v":263.64635682927849},{"$f":"'PPA Summary'!H81*12","v":268.3196098997571},{"$f":"'PPA Summary'!I81*12","v":273.19393197783813},{"$f":"'PPA Summary'!J81*12","v":278.21042889398103},{"$f":"'PPA Summary'!K81*12","v":283.3956268610944},{"$f":"'PPA Summary'!L81*12","v":288.75171280685663},{"$f":"'PPA Summary'!M81*12","v":294.26998144671768},{"$f":"'PPA Summary'!N81*12","v":298.44078740043835},{"$f":"'PPA Summary'!O81*12","v":316.83505113692632},{"$f":"'PPA Summary'!P81*12","v":335.8394971246243},{"$f":"'PPA Summary'!Q81*12","v":452.63874188671628},{"$f":"'PPA Summary'!R81*12","v":459.84892497320209},{"$f":"'PPA Summary'!S81*12","v":467.08938016963589},{"$f":"'PPA Summary'!T81*12","v":474.35268586329437},{"$f":"'PPA Summary'!U81*12","v":481.63085589965448},{"$f":"'PPA Summary'!V81*12","v":488.91513014149166},{"$f":"'PPA Summary'!W81*12","v":496.19591339855981},{"$f":"'PPA Summary'!X81*12","v":503.46270977250026},{"$f":"'PPA Summary'!Y81*12","v":510.70405196876214},{"$f":"'PPA Summary'!Z81*12","v":517.90742531711237},{"$f":"'PPA Summary'!AA81*12","v":525.05918600239477}]
[null,"Existing Residential Solar",null,null,{"$f":"'PPA Summary'!E10","v":157.27838138409012},{"$f":"'PPA Summary'!F10","v":159.86733712095472},{"$f":"'PPA Summary'!G10","v":162.41428755858183},{"$f":"'PPA Summary'!H10","v":165.09733232863783},{"$f":"'PPA Summary'!I10","v":167.92827917774616},{"$f":"'PPA Summary'!J10","v":170.86860853246549},{"$f":"'PPA Summary'!K10","v":173.98179369808562},{"$f":"'PPA Summary'!L10","v":177.28265695888757},{"$f":"'PPA Summary'!M10","v":180.82875842659925},{"$f":"'PPA Summary'!N10","v":184.0764050733728},{"$f":"'PPA Summary'!O10","v":203.14202611656995},{"$f":"'PPA Summary'!P10","v":222.90086438665853},{"$f":"'PPA Summary'!Q10","v":350.801500536807},{"$f":"'PPA Summary'!R10","v":357.45240255302241},{"$f":"'PPA Summary'!S10","v":364.20784363204132},{"$f":"'PPA Summary'!T10","v":371.06781540063014},{"$f":"'PPA Summary'!U10","v":378.03209507651667},{"$f":"'PPA Summary'!V10","v":385.10028322554052},{"$f":"'PPA Summary'!W10","v":392.27178748803044},{"$f":"'PPA Summary'!X10","v":399.54580503791635},{"$f":"'PPA Summary'!Y10","v":406.92130369444868},{"$f":"'PPA Summary'!Z10","v":414.39700155132016},{"$f":"'PPA Summary'!AA10","v":421.97134505662325}]
[null,"Existing Residential Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E83*12","v":270.57901224128233},{"$f":"'PPA Summary'!F83*12","v":274.9710697586458},{"$f":"'PPA Summary'!G83*12","v":279.59099092621659},{"$f":"'PPA Summary'!H83*12","v":284.61840839733418},{"$f":"'PPA Summary'!I83*12","v":289.85476211210403},{"$f":"'PPA Summary'!J83*12","v":295.2377973777929},{"$f":"'PPA Summary'!K83*12","v":300.79759748074389},{"$f":"'PPA Summary'!L83*12","v":306.53652681555241},{"$f":"'PPA Summary'!M83*12","v":312.44606135174843},{"$f":"'PPA Summary'!N83*12","v":317.01674135635693},{"$f":"'PPA Summary'!O83*12","v":336.91451642668341},{"$f":"'PPA Summary'!P83*12","v":357.47972364941893},{"$f":"'PPA Summary'!Q83*12","v":483.37328638490521},{"$f":"'PPA Summary'!R83*12","v":491.25962631483412},{"$f":"'PPA Summary'!S83*12","v":499.19111694884623},{"$f":"'PPA Summary'!T83*12","v":507.16066085733343},{"$f":"'PPA Summary'!U83*12","v":515.16060634811072},{"$f":"'PPA Summary'!V83*12","v":523.18253510044156},{"$f":"'PPA Summary'!W83*12","v":531.21720126886487},{"$f":"'PPA Summary'!X83*12","v":539.25446597398604},{"$f":"'PPA Summary'!Y83*12","v":547.28322680458359},{"$f":"'PPA Summary'!Z83*12","v":555.29134199949726},{"$f":"'PPA Summary'!AA83*12","v":563.26554884902066}]
[null,"Commercial Solar",null,null,{"$f":"'PPA Summary'!E12","v":123.08201688529327},{"$f":"'PPA Summary'!F12","v":124.32248551951014},{"$f":"'PPA Summary'!G12","v":125.48567323998029},{"$f":"'PPA Summary'!H12","v":126.70569190268843},{"$f":"'PPA Summary'!I12","v":127.98571740786463},{"$f":"'PPA Summary'!J12","v":129.2904994344029},{"$f":"'PPA Summary'!K12","v":130.661765087503},{"$f":"'PPA Summary'!L12","v":132.10341799956399},{"$f":"'PPA Summary'!M12","v":134.42178837677244},{"$f":"'PPA Summary'!N12","v":136.49431163836255},{"$f":"'PPA Summary'!O12","v":148.21010834394573},{"$f":"'PPA Summary'!P12","v":160.29870157684016},{"$f":"'PPA Summary'!Q12","v":185.96549759396757},{"$f":"'PPA Summary'!R12","v":188.90738331291138},{"$f":"'PPA Summary'!S12","v":191.88103211590391},{"$f":"'PPA Summary'!T12","v":194.88549367619862},{"$f":"'PPA Summary'!U12","v":197.91968447540714},{"$f":"'PPA Summary'!V12","v":200.98238244409708},{"$f":"'PPA Summary'!W12","v":204.07221585748317},{"$f":"'PPA Summary'!X12","v":207.18765141752115},{"$f":"'PPA Summary'!Y12","v":210.32698144450643},{"$f":"'PPA Summary'!Z12","v":213.48831013047959},{"$f":"'PPA Summary'!AA12","v":216.66953877722113}]
[null,"Commercial Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E85*12","v":311.6639144562937},{"$f":"'PPA Summary'!F85*12","v":317.85000974435673},{"$f":"'PPA Summary'!G85*12","v":324.10389837321674},{"$f":"'PPA Summary'!H85*12","v":330.68247005583868},{"$f":"'PPA Summary'!I85*12","v":337.46545686868188},{"$f":"'PPA Summary'!J85*12","v":344.37405958124253},{"$f":"'PPA Summary'!K85*12","v":351.47181748112894},{"$f":"'PPA Summary'!L85*12","v":358.76146877828228},{"$f":"'PPA Summary'!M85*12","v":366.24160359301624},{"$f":"'PPA Summary'!N85*12","v":373.17383990974287},{"$f":"'PPA Summary'!O85*12","v":395.13629346432566},{"$f":"'PPA Summary'!P85*12","v":417.85818182050178},{"$f":"'PPA Summary'!Q85*12","v":468.74698269885289},{"$f":"'PPA Summary'!R85*12","v":477.71905689137446},{"$f":"'PPA Summary'!S85*12","v":486.82628301412905},{"$f":"'PPA Summary'!T85*12","v":496.06784978838618},{"$f":"'PPA Summary'!U85*12","v":505.44262319525586},{"$f":"'PPA Summary'!V85*12","v":514.94915650973257},{"$f":"'PPA Summary'!W85*12","v":524.58566226303515},{"$f":"'PPA Summary'!X85*12","v":534.34998200120117},{"$f":"'PPA Summary'!Y85*12","v":544.23955368746886},{"$f":"'PPA Summary'!Z85*12","v":554.25137655901472},{"$f":"'PPA Summary'!AA85*12","v":564.38197325209819}]
[null,"Solar Photovoltaic Fixed Array (5 MW AC)",null,null,{"$f":"'PPA Summary'!E14","v":64.436474067867323},{"$f":"'PPA Summary'!F14","v":62.72232916279485},{"$f":"'PPA Summary'!G14","v":60.920910811966756},{"$f":"'PPA Summary'!H14","v":59.095166061440359},{"$f":"'PPA Summary'!I14","v":57.245270354394499},{"$f":"'PPA Summary'!J14","v":55.35694508184902},{"$f":"'PPA Summary'!K14","v":53.446617958411224},{"$f":"'PPA Summary'!L14","v":51.51484180487995},{"$f":"'PPA Summary'!M14","v":52.014066483875006},{"$f":"'PPA Summary'!N14","v":52.204103876972766},{"$f":"'PPA Summary'!O14","v":55.112845319609249},{"$f":"'PPA Summary'!P14","v":58.045347692722309},{"$f":"'PPA Summary'!Q14","v":65.288693890568993},{"$f":"'PPA Summary'!R14","v":65.483801223859942},{"$f":"'PPA Summary'!S14","v":65.646447404658176},{"$f":"'PPA Summary'!T14","v":65.774005534399947},{"$f":"'PPA Summary'!U14","v":65.863674125503536},{"$f":"'PPA Summary'!V14","v":65.912456460393216},{"$f":"'PPA Summary'!W14","v":65.91714688904446},{"$f":"'PPA Summary'!X14","v":65.874316097195162},{"$f":"'PPA Summary'!Y14","v":65.780295357091134},{"$f":"'PPA Summary'!Z14","v":65.631159840617087},{"$f":"'PPA Summary'!AA14","v":65.422710479713601}]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E87*12","v":176.65248840425812},{"$f":"'PPA Summary'!F87*12","v":170.45880162646577},{"$f":"'PPA Summary'!G87*12","v":166.64723220673102},{"$f":"'PPA Summary'!H87*12","v":164.36278795308647},{"$f":"'PPA Summary'!I87*12","v":162.51121758468389},{"$f":"'PPA Summary'!J87*12","v":159.87171420189202},{"$f":"'PPA Summary'!K87*12","v":158.30512400062912},{"$f":"'PPA Summary'!L87*12","v":156.60854131759231},{"$f":"'PPA Summary'!M87*12","v":157.98458871164243},{"$f":"'PPA Summary'!N87*12","v":159.11510116757543},{"$f":"'PPA Summary'!O87*12","v":167.56308922103528},{"$f":"'PPA Summary'!P87*12","v":176.10578786102047},{"$f":"'PPA Summary'!Q87*12","v":196.22450583200589},{"$f":"'PPA Summary'!R87*12","v":197.49918186518067},{"$f":"'PPA Summary'!S87*12","v":198.72885740690558},{"$f":"'PPA Summary'!T87*12","v":199.91031578056521},{"$f":"'PPA Summary'!U87*12","v":201.04034433585468},{"$f":"'PPA Summary'!V87*12","v":202.11557525031316},{"$f":"'PPA Summary'!W87*12","v":203.1324774715381},{"$f":"'PPA Summary'!X87*12","v":204.08734830886436},{"$f":"'PPA Summary'!Y87*12","v":204.97630443249682},{"$f":"'PPA Summary'!Z87*12","v":205.79527182919327},{"$f":"'PPA Summary'!AA87*12","v":206.53997582287539}]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",null,null,{"$f":"'PPA Summary'!E16","v":44.184127447034776},{"$f":"'PPA Summary'!F16","v":43.037525888779314},{"$f":"'PPA Summary'!G16","v":41.835669438877432},{"$f":"'PPA Summary'!H16","v":40.620467570565758},{"$f":"'PPA Summary'!I16","v":39.145582611725843},{"$f":"'PPA Summary'!J16","v":37.662040191026868},{"$f":"'PPA Summary'!K16","v":36.181549612504341},{"$f":"'PPA Summary'!L16","v":34.705305355403155},{"$f":"'PPA Summary'!M16","v":35.100941747635403},{"$f":"'PPA Summary'!N16","v":35.254282678884366},{"$f":"'PPA Summary'!O16","v":37.162398249892696},{"$f":"'PPA Summary'!P16","v":39.087723601703907},{"$f":"'PPA Summary'!Q16","v":43.811254717185356},{"$f":"'PPA Summary'!R16","v":43.964912962241478},{"$f":"'PPA Summary'!S16","v":44.092670255081828},{"$f":"'PPA Summary'!T16","v":44.192350743437395},{"$f":"'PPA Summary'!U16","v":44.261627934971727},{"$f":"'PPA Summary'!V16","v":44.298009472597414},{"$f":"'PPA Summary'!W16","v":44.29882530658351},{"$f":"'PPA Summary'!X16","v":44.26121494993135},{"$f":"'PPA Summary'!Y16","v":44.182113892692918},{"$f":"'PPA Summary'!Z16","v":44.058239145139915},{"$f":"'PPA Summary'!AA16","v":43.88607352681958}]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,null,{"$f":"'PPA Summary'!E17","v":46.361219265763722},{"$f":"'PPA Summary'!F17","v":45.342146146674366},{"$f":"'PPA Summary'!G17","v":44.266646635575555},{"$f":"'PPA Summary'!H17","v":43.179785366419601},{"$f":"'PPA Summary'!I17","v":41.818374913113786},{"$f":"'PPA Summary'!J17","v":40.447331079143261},{"$f":"'PPA Summary'!K17","v":39.079312997855972},{"$f":"'PPA Summary'!L17","v":37.715447246027047},{"$f":"'PPA Summary'!M17","v":38.188261954180462},{"$f":"'PPA Summary'!N17","v":38.434715879095108},{"$f":"'PPA Summary'!O17","v":40.687839984913523},{"$f":"'PPA Summary'!P17","v":42.973251614217411},{"$f":"'PPA Summary'!Q17","v":48.473058495853415},{"$f":"'PPA Summary'!R17","v":48.761241084199554},{"$f":"'PPA Summary'!S17","v":49.027875663117179},{"$f":"'PPA Summary'!T17","v":49.270967693528924},{"$f":"'PPA Summary'!U17","v":49.488382801843393},{"$f":"'PPA Summary'!V17","v":49.677831454227402},{"$f":"'PPA Summary'!W17","v":49.836857832332825},{"$f":"'PPA Summary'!X17","v":49.962827905320196},{"$f":"'PPA Summary'!Y17","v":50.052916639845542},{"$f":"'PPA Summary'!Z17","v":50.10409428677891},{"$f":"'PPA Summary'!AA17","v":50.113111675928359}]
[null,"100 MW/400 MWh Lithium-ion w/Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E90*12","v":148.95975823760458},{"$f":"'PPA Summary'!F90*12","v":144.10083209593051},{"$f":"'PPA Summary'!G90*12","v":141.11856658130159},{"$f":"'PPA Summary'!H90*12","v":139.34053705125177},{"$f":"'PPA Summary'!I90*12","v":137.92196222797782},{"$f":"'PPA Summary'!J90*12","v":135.93486575581989},{"$f":"'PPA Summary'!K90*12","v":134.80109383468556},{"$f":"'PPA Summary'!L90*12","v":133.59879058196825},{"$f":"'PPA Summary'!M90*12","v":134.75731649825298},{"$f":"'PPA Summary'!N90*12","v":135.34803543909428},{"$f":"'PPA Summary'!O90*12","v":141.44841098427693},{"$f":"'PPA Summary'!P90*12","v":147.58574295265373},{"$f":"'PPA Summary'!Q90*12","v":162.45310558623046},{"$f":"'PPA Summary'!R90*12","v":163.00880923040719},{"$f":"'PPA Summary'!S90*12","v":163.48761211255959},{"$f":"'PPA Summary'!T90*12","v":163.88416564453547},{"$f":"'PPA Summary'!U90*12","v":164.19279487003479},{"$f":"'PPA Summary'!V90*12","v":164.40747815879155},{"$f":"'PPA Summary'!W90*12","v":164.52182444012746},{"$f":"'PPA Summary'!X90*12","v":164.5290490028944},{"$f":"'PPA Summary'!Y90*12","v":164.42194734902409},{"$f":"'PPA Summary'!Z90*12","v":164.1928668783525},{"$f":"'PPA Summary'!AA90*12","v":163.83367735431847}]
[null,"100 MW/200 MWh Lithium-ion w/Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E91*12","v":89.249106867646759},{"$f":"'PPA Summary'!F91*12","v":87.638874026447553},{"$f":"'PPA Summary'!G91*12","v":86.122037365381487},{"$f":"'PPA Summary'!H91*12","v":85.861135751546229},{"$f":"'PPA Summary'!I91*12","v":85.675665844130734},{"$f":"'PPA Summary'!J91*12","v":84.974818753683707},{"$f":"'PPA Summary'!K91*12","v":85.167255879465074},{"$f":"'PPA Summary'!L91*12","v":84.972442104619674},{"$f":"'PPA Summary'!M91*12","v":85.705119867998761},{"$f":"'PPA Summary'!N91*12","v":86.108709384602108},{"$f":"'PPA Summary'!O91*12","v":90.085329986658124},{"$f":"'PPA Summary'!P91*12","v":94.089927874299065},{"$f":"'PPA Summary'!Q91*12","v":103.75451956636127},{"$f":"'PPA Summary'!R91*12","v":104.15216965959439},{"$f":"'PPA Summary'!S91*12","v":104.50507631741731},{"$f":"'PPA Summary'!T91*12","v":104.81017926906381},{"$f":"'PPA Summary'!U91*12","v":105.06424248725016},{"$f":"'PPA Summary'!V91*12","v":105.26860334871962},{"$f":"'PPA Summary'!W91*12","v":105.41507582248516},{"$f":"'PPA Summary'!X91*12","v":105.49981927728427},{"$f":"'PPA Summary'!Y91*12","v":105.51876266101726},{"$f":"'PPA Summary'!Z91*12","v":105.46758605214404},{"$f":"'PPA Summary'!AA91*12","v":105.34172042782393}]
[null,"50 MW/200 MWh Lithium-ion w/Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E92*12","v":50.502751842441683},{"$f":"'PPA Summary'!F92*12","v":49.663241170691066},{"$f":"'PPA Summary'!G92*12","v":48.890738919967873},{"$f":"'PPA Summary'!H92*12","v":48.766811535372909},{"$f":"'PPA Summary'!I92*12","v":48.685313075938154},{"$f":"'PPA Summary'!J92*12","v":48.350008123356631},{"$f":"'PPA Summary'!K92*12","v":48.472508020579056},{"$f":"'PPA Summary'!L92*12","v":48.400820417724589},{"$f":"'PPA Summary'!M92*12","v":48.79794787665459},{"$f":"'PPA Summary'!N92*12","v":48.885568158297374},{"$f":"'PPA Summary'!O92*12","v":50.747267330154969},{"$f":"'PPA Summary'!P92*12","v":52.60973251949639},{"$f":"'PPA Summary'!Q92*12","v":57.288061842008389},{"$f":"'PPA Summary'!R92*12","v":57.317864080151281},{"$f":"'PPA Summary'!S92*12","v":57.309133731525492},{"$f":"'PPA Summary'!T92*12","v":57.25951756810997},{"$f":"'PPA Summary'!U92*12","v":57.166094035815718},{"$f":"'PPA Summary'!V92*12","v":57.028175803361322},{"$f":"'PPA Summary'!W92*12","v":56.840555759797866},{"$f":"'PPA Summary'!X92*12","v":56.599855433581602},{"$f":"'PPA Summary'!Y92*12","v":56.302546043802984},{"$f":"'PPA Summary'!Z92*12","v":55.944872746161707},{"$f":"'PPA Summary'!AA92*12","v":55.522839394847608}]
[null,"New Residential Solar (PTC)",null,null,{"$f":"'PPA Summary'!E21","v":240.06116151158739},{"$f":"'PPA Summary'!F21","v":244.45910881438061},{"$f":"'PPA Summary'!G21","v":248.73034169704394},{"$f":"'PPA Summary'!H21","v":253.1739374540096},{"$f":"'PPA Summary'!I21","v":257.80254399984364},{"$f":"'PPA Summary'!J21","v":262.54008462931449},{"$f":"'PPA Summary'!K21","v":267.48661892615621},{"$f":"'PPA Summary'!L21","v":272.6576999350209},{"$f":"'PPA Summary'!M21","v":278.14039371834554},{"$f":"'PPA Summary'!N21","v":283.364116166727},{"$f":"'PPA Summary'!O21","v":300.32038609677227},{"$f":"'PPA Summary'!P21","v":311.91744703644457},{"$f":"'PPA Summary'!Q21","v":322.95330444703126},{"$f":"'PPA Summary'!R21","v":329.02795927202072},{"$f":"'PPA Summary'!S21","v":335.1952372032336},{"$f":"'PPA Summary'!T21","v":341.4548268067756},{"$f":"'PPA Summary'!U21","v":347.80625059103266},{"$f":"'PPA Summary'!V21","v":354.2488490866769},{"$f":"'PPA Summary'!W21","v":360.78176446403955},{"$f":"'PPA Summary'!X21","v":367.40392288259926},{"$f":"'PPA Summary'!Y21","v":374.11401547724483},{"$f":"'PPA Summary'!Z21","v":380.91047787993188},{"$f":"'PPA Summary'!AA21","v":387.79146816741394}]
[null,"New Residential Solar + Storage (PTC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E94*12","v":369.54705454284567},{"$f":"'PPA Summary'!F94*12","v":376.27562633544164},{"$f":"'PPA Summary'!G94*12","v":383.15990366282392},{"$f":"'PPA Summary'!H94*12","v":390.50229454822181},{"$f":"'PPA Summary'!I94*12","v":398.1053653705045},{"$f":"'PPA Summary'!J94*12","v":405.86991478674497},{"$f":"'PPA Summary'!K94*12","v":413.86362397546816},{"$f":"'PPA Summary'!L94*12","v":422.09000859843343},{"$f":"'PPA Summary'!M94*12","v":430.54172353507914},{"$f":"'PPA Summary'!N94*12","v":437.71049755886281},{"$f":"'PPA Summary'!O94*12","v":444.93535932774188},{"$f":"'PPA Summary'!P94*12","v":452.21148451501654},{"$f":"'PPA Summary'!Q94*12","v":452.63868769788814},{"$f":"'PPA Summary'!R94*12","v":459.84905087207437},{"$f":"'PPA Summary'!S94*12","v":467.08950671748204},{"$f":"'PPA Summary'!T94*12","v":474.3528132578142},{"$f":"'PPA Summary'!U94*12","v":481.63098433234671},{"$f":"'PPA Summary'!V94*12","v":488.9152597875468},{"$f":"'PPA Summary'!W94*12","v":496.19604442792883},{"$f":"'PPA Summary'!X94*12","v":503.46284232338667},{"$f":"'PPA Summary'!Y94*12","v":510.70418616459619},{"$f":"'PPA Summary'!Z94*12","v":517.90756124597442},{"$f":"'PPA Summary'!AA94*12","v":525.0593237213584}]
[null,"Existing Residential Solar (PTC)",null,null,{"$f":"'PPA Summary'!E23","v":262.3167766895819},{"$f":"'PPA Summary'!F23","v":267.20326794188486},{"$f":"'PPA Summary'!G23","v":271.94680959612634},{"$f":"'PPA Summary'!H23","v":276.87257785650866},{"$f":"'PPA Summary'!I23","v":281.99342760460792},{"$f":"'PPA Summary'!J23","v":287.22544214217868},{"$f":"'PPA Summary'!K23","v":292.67661629877568},{"$f":"'PPA Summary'!L23","v":298.36271313100008},{"$f":"'PPA Summary'!M23","v":304.37704042339089},{"$f":"'PPA Summary'!N23","v":310.14343620665721},{"$f":"'PPA Summary'!O23","v":327.65364864996474},{"$f":"'PPA Summary'!P23","v":339.81615829955808},{"$f":"'PPA Summary'!Q23","v":350.8014580474993},{"$f":"'PPA Summary'!R23","v":357.45230616616294},{"$f":"'PPA Summary'!S23","v":364.20774673734246},{"$f":"'PPA Summary'!T23","v":371.06771785758889},{"$f":"'PPA Summary'!U23","v":378.03199675142054},{"$f":"'PPA Summary'!V23","v":385.10018399148856},{"$f":"'PPA Summary'!W23","v":392.27168722761672},{"$f":"'PPA Summary'!X23","v":399.54570365025506},{"$f":"'PPA Summary'!Y23","v":406.92120109308723},{"$f":"'PPA Summary'!Z23","v":414.39689767369856},{"$f":"'PPA Summary'!AA23","v":421.97123986246004}]
[null,"Existing Residential Solar + Storage (PTC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E96*12","v":393.58077541779426},{"$f":"'PPA Summary'!F96*12","v":400.86630937707776},{"$f":"'PPA Summary'!G96*12","v":408.29788771086339},{"$f":"'PPA Summary'!H96*12","v":416.1997611049585},{"$f":"'PPA Summary'!I96*12","v":424.37476711027256},{"$f":"'PPA Summary'!J96*12","v":432.71724332470706},{"$f":"'PPA Summary'!K96*12","v":441.301593723103},{"$f":"'PPA Summary'!L96*12","v":450.13161366679179},{"$f":"'PPA Summary'!M96*12","v":459.20024390607784},{"$f":"'PPA Summary'!N96*12","v":466.99950591279094},{"$f":"'PPA Summary'!O96*12","v":474.86872696496886},{"$f":"'PPA Summary'!P96*12","v":482.80338517395376},{"$f":"'PPA Summary'!Q96*12","v":483.3732389226825},{"$f":"'PPA Summary'!R96*12","v":491.25976427925229},{"$f":"'PPA Summary'!S96*12","v":499.19125582366507},{"$f":"'PPA Summary'!T96*12","v":507.16080084496991},{"$f":"'PPA Summary'!U96*12","v":515.16074764489042},{"$f":"'PPA Summary'!V96*12","v":523.18267789053641},{"$f":"'PPA Summary'!W96*12","v":531.21734572584251},{"$f":"'PPA Summary'!X96*12","v":539.2546122500969},{"$f":"'PPA Summary'!Y96*12","v":547.28337502813747},{"$f":"'PPA Summary'!Z96*12","v":555.29149226714696},{"$f":"'PPA Summary'!AA96*12","v":563.26570122553517}]
[null,"Commercial Solar (PTC)",null,null,{"$f":"'PPA Summary'!E25","v":162.44827449961511},{"$f":"'PPA Summary'!F25","v":163.98532838522269},{"$f":"'PPA Summary'!G25","v":165.38038523043093},{"$f":"'PPA Summary'!H25","v":166.83728474552547},{"$f":"'PPA Summary'!I25","v":168.35926761449275},{"$f":"'PPA Summary'!J25","v":169.88939817111432},{"$f":"'PPA Summary'!K25","v":171.48958599653733},{"$f":"'PPA Summary'!L25","v":173.16368246665706},{"$f":"'PPA Summary'!M25","v":176.13323631748426},{"$f":"'PPA Summary'!N25","v":178.86760436157942},{"$f":"'PPA Summary'!O25","v":193.28304436701163},{"$f":"'PPA Summary'!P25","v":202.28869475259063},{"$f":"'PPA Summary'!Q25","v":210.91360940676583},{"$f":"'PPA Summary'!R25","v":214.31394800460944},{"$f":"'PPA Summary'!S25","v":217.75480496756199},{"$f":"'PPA Summary'!T25","v":221.23539515229476},{"$f":"'PPA Summary'!U25","v":224.75480884048309},{"$f":"'PPA Summary'!V25","v":228.31200120129373},{"$f":"'PPA Summary'!W25","v":231.9057812584725},{"$f":"'PPA Summary'!X25","v":235.534800037727},{"$f":"'PPA Summary'!Y25","v":239.19753783460988},{"$f":"'PPA Summary'!Z25","v":242.89229053915068},{"$f":"'PPA Summary'!AA25","v":246.61715494853351}]
[null,"Commercial Solar + Storage (PTC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E98*12","v":401.50072164256744},{"$f":"'PPA Summary'!F98*12","v":409.79988054326566},{"$f":"'PPA Summary'!G98*12","v":418.10731876028183},{"$f":"'PPA Summary'!H98*12","v":426.78529818996105},{"$f":"'PPA Summary'!I98*12","v":435.71458076100618},{"$f":"'PPA Summary'!J98*12","v":444.78466485472063},{"$f":"'PPA Summary'!K98*12","v":454.09145557062755},{"$f":"'PPA Summary'!L98*12","v":463.63873842115675},{"$f":"'PPA Summary'!M98*12","v":473.42621152845561},{"$f":"'PPA Summary'!N98*12","v":482.7165114775737},{"$f":"'PPA Summary'!O98*12","v":492.16195077516153},{"$f":"'PPA Summary'!P98*12","v":501.76309622178098},{"$f":"'PPA Summary'!Q98*12","v":507.72460995240158},{"$f":"'PPA Summary'!R98*12","v":517.5541867847619},{"$f":"'PPA Summary'!S98*12","v":527.53778481819018},{"$f":"'PPA Summary'!T98*12","v":537.67500375979716},{"$f":"'PPA Summary'!U98*12","v":547.96513374472113},{"$f":"'PPA Summary'!V98*12","v":558.40716154139477},{"$f":"'PPA Summary'!W98*12","v":568.99974270377197},{"$f":"'PPA Summary'!X98*12","v":579.74117154641385},{"$f":"'PPA Summary'!Y98*12","v":590.62934876367001},{"$f":"'PPA Summary'!Z98*12","v":601.66174649665481},{"$f":"'PPA Summary'!AA98*12","v":612.83537068898397}]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) (PTC)",null,null,{"$f":"'PPA Summary'!E27","v":67.173500285484252},{"$f":"'PPA Summary'!F27","v":64.13630373825977},{"$f":"'PPA Summary'!G27","v":60.953136818214794},{"$f":"'PPA Summary'!H27","v":57.713246937122179},{"$f":"'PPA Summary'!I27","v":54.415834544783202},{"$f":"'PPA Summary'!J27","v":51.038617141823615},{"$f":"'PPA Summary'!K27","v":47.603662663240982},{"$f":"'PPA Summary'!L27","v":44.110456865492637},{"$f":"'PPA Summary'!M27","v":44.19135353433721},{"$f":"'PPA Summary'!N27","v":43.950131329751969},{"$f":"'PPA Summary'!O27","v":55.378571797603186},{"$f":"'PPA Summary'!P27","v":61.300615373954109},{"$f":"'PPA Summary'!Q27","v":72.268593119531801},{"$f":"'PPA Summary'!R27","v":72.525681463893264},{"$f":"'PPA Summary'!S27","v":72.750309780159071},{"$f":"'PPA Summary'!T27","v":72.93983778880019},{"$f":"'PPA Summary'!U27","v":73.091440981501378},{"$f":"'PPA Summary'!V27","v":73.202098722771765},{"$f":"'PPA Summary'!W27","v":73.268580520202988},{"$f":"'PPA Summary'!X27","v":73.287431318768625},{"$f":"'PPA Summary'!Y27","v":73.254955713865343},{"$f":"'PPA Summary'!Z27","v":73.16720098890795},{"$f":"'PPA Summary'!AA27","v":73.019939249516696}]
[null,"Solar Photovoltaic Fixed Array (5 MW AC) + Storage (PTC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E100*12","v":241.11365814870953},{"$f":"'PPA Summary'!F100*12","v":231.76282215333009},{"$f":"'PPA Summary'!G100*12","v":225.94782030039966},{"$f":"'PPA Summary'!H100*12","v":222.40180414003032},{"$f":"'PPA Summary'!I100*12","v":219.49662890969685},{"$f":"'PPA Summary'!J100*12","v":215.40901886349167},{"$f":"'PPA Summary'!K100*12","v":212.91657713378811},{"$f":"'PPA Summary'!L100*12","v":210.22655196599425},{"$f":"'PPA Summary'!M100*12","v":212.12451282603996},{"$f":"'PPA Summary'!N100*12","v":213.74605246954729},{"$f":"'PPA Summary'!O100*12","v":215.33153153278624},{"$f":"'PPA Summary'!P100*12","v":216.87825020087536},{"$f":"'PPA Summary'!Q100*12","v":214.91590707804636},{"$f":"'PPA Summary'!R100*12","v":216.34738844798426},{"$f":"'PPA Summary'!S100*12","v":217.73155547283318},{"$f":"'PPA Summary'!T100*12","v":219.06518042264977},{"$f":"'PPA Summary'!U100*12","v":220.34487358114626},{"$f":"'PPA Summary'!V100*12","v":221.567083396496},{"$f":"'PPA Summary'!W100*12","v":222.72808821455698},{"$f":"'PPA Summary'!X100*12","v":223.82398751840981},{"$f":"'PPA Summary'!Y100*12","v":224.85069272989938},{"$f":"'PPA Summary'!Z100*12","v":225.8039175911413},{"$f":"'PPA Summary'!AA100*12","v":226.67916715508466}]
[null,"Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (PTC)",null,null,{"$f":"'PPA Summary'!E29","v":38.000020464403825},{"$f":"'PPA Summary'!F29","v":35.801491361790653},{"$f":"'PPA Summary'!G29","v":33.506432662021012},{"$f":"'PPA Summary'!H29","v":31.17297496082573},{"$f":"'PPA Summary'!I29","v":28.459568647282691},{"$f":"'PPA Summary'!J29","v":25.713164907602433},{"$f":"'PPA Summary'!K29","v":22.949237477832121},{"$f":"'PPA Summary'!L29","v":20.168639070102142},{"$f":"'PPA Summary'!M29","v":20.101119680662631},{"$f":"'PPA Summary'!N29","v":19.778507206876334},{"$f":"'PPA Summary'!O29","v":31.130630626254757},{"$f":"'PPA Summary'!P29","v":36.981792684705496},{"$f":"'PPA Summary'!Q29","v":48.339515745965926},{"$f":"'PPA Summary'!R29","v":48.54048824062631},{"$f":"'PPA Summary'!S29","v":48.715639211680575},{"$f":"'PPA Summary'!T29","v":48.862782412008436},{"$f":"'PPA Summary'!U29","v":48.979575221408702},{"$f":"'PPA Summary'!V29","v":49.063508483193516},{"$f":"'PPA Summary'!W29","v":49.111894655382848},{"$f":"'PPA Summary'!X29","v":49.121855109085352},{"$f":"'PPA Summary'!Y29","v":49.090306462854656},{"$f":"'PPA Summary'!Z29","v":49.013945934643274},{"$f":"'PPA Summary'!AA29","v":48.889235870012641}]
[null,"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC) (PTC)",null,null,{"$f":"'PPA Summary'!E30","v":41.580927666010936},{"$f":"'PPA Summary'!F30","v":39.572176150843219},{"$f":"'PPA Summary'!G30","v":37.465596108595193},{"$f":"'PPA Summary'!H30","v":35.324009041286203},{"$f":"'PPA Summary'!I30","v":32.779123889251558},{"$f":"'PPA Summary'!J30","v":30.200364026908389},{"$f":"'PPA Summary'!K30","v":27.604630617934667},{"$f":"'PPA Summary'!L30","v":24.992712989771071},{"$f":"'PPA Summary'!M30","v":25.045466171436765},{"$f":"'PPA Summary'!N30","v":24.860057661046383},{"$f":"'PPA Summary'!O30","v":36.321334205023717},{"$f":"'PPA Summary'!P30","v":42.300979854328467},{"$f":"'PPA Summary'!Q30","v":53.653169222289861},{"$f":"'PPA Summary'!R30","v":54.004158428882597},{"$f":"'PPA Summary'!S30","v":54.334034894832051},{"$f":"'PPA Summary'!T30","v":54.640804638328405},{"$f":"'PPA Summary'!U30","v":54.922325486754872},{"$f":"'PPA Summary'!V30","v":55.176299622554509},{"$f":"'PPA Summary'!W30","v":55.400262441423266},{"$f":"'PPA Summary'!X30","v":55.591570608363263},{"$f":"'PPA Summary'!Y30","v":55.747389250235031},{"$f":"'PPA Summary'!Z30","v":55.864678224213414},{"$f":"'PPA Summary'!AA30","v":55.940177394678955}]
[null,"100 MW/400 MWh Lithium-ion w/Solar (PTC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E103*12","v":197.78117615420169},{"$f":"'PPA Summary'!F103*12","v":190.53110635935519},{"$f":"'PPA Summary'!G103*12","v":186.03154485076797},{"$f":"'PPA Summary'!H103*12","v":183.29805416773928},{"$f":"'PPA Summary'!I103*12","v":181.08142152116699},{"$f":"'PPA Summary'!J103*12","v":177.99755058377519},{"$f":"'PPA Summary'!K103*12","v":176.16257558684819},{"$f":"'PPA Summary'!L103*12","v":174.20786686934179},{"$f":"'PPA Summary'!M103*12","v":175.76166565042098},{"$f":"'PPA Summary'!N103*12","v":176.72426124117578},{"$f":"'PPA Summary'!O103*12","v":177.62710969033418},{"$f":"'PPA Summary'!P103*12","v":178.46584771732705},{"$f":"'PPA Summary'!Q103*12","v":176.60965812387971},{"$f":"'PPA Summary'!R103*12","v":177.2840081472537},{"$f":"'PPA Summary'!S103*12","v":177.87981934373545},{"$f":"'PPA Summary'!T103*12","v":178.39162035772716},{"$f":"'PPA Summary'!U103*12","v":178.81360212820817},{"$f":"'PPA Summary'!V103*12","v":179.13960387271129},{"$f":"'PPA Summary'!W103*12","v":179.36309016543265},{"$f":"'PPA Summary'!X103*12","v":179.47712640496255},{"$f":"'PPA Summary'!Y103*12","v":179.47433744834913},{"$f":"'PPA Summary'!Z103*12","v":179.34695575212137},{"$f":"'PPA Summary'!AA103*12","v":179.08663846057814}]
[null,"100 MW/200 MWh Lithium-ion w/Solar (PTC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E104*12","v":118.25471371229862},{"$f":"'PPA Summary'!F104*12","v":115.7998863404718},{"$f":"'PPA Summary'!G104*12","v":113.46572585322772},{"$f":"'PPA Summary'!H104*12","v":112.98970433197748},{"$f":"'PPA Summary'!I104*12","v":112.62291785511255},{"$f":"'PPA Summary'!J104*12","v":111.48303461168764},{"$f":"'PPA Summary'!K104*12","v":111.668825568692},{"$f":"'PPA Summary'!L104*12","v":111.27764077202173},{"$f":"'PPA Summary'!M104*12","v":112.26912881032234},{"$f":"'PPA Summary'!N104*12","v":112.9136629066121},{"$f":"'PPA Summary'!O104*12","v":113.52318980443957},{"$f":"'PPA Summary'!P104*12","v":114.09519388688381},{"$f":"'PPA Summary'!Q104*12","v":112.92566117805698},{"$f":"'PPA Summary'!R104*12","v":113.40019026826995},{"$f":"'PPA Summary'!S104*12","v":113.82891359239957},{"$f":"'PPA Summary'!T104*12","v":114.20869309826486},{"$f":"'PPA Summary'!U104*12","v":114.53620590298823},{"$f":"'PPA Summary'!V104*12","v":114.81269925971425},{"$f":"'PPA Summary'!W104*12","v":115.02989364252076},{"$f":"'PPA Summary'!X104*12","v":115.18385128383417},{"$f":"'PPA Summary'!Y104*12","v":115.27040039698218},{"$f":"'PPA Summary'!Z104*12","v":115.28512019988833},{"$f":"'PPA Summary'!AA104*12","v":115.22332424846303}]
[null,"50 MW/200 MWh Lithium-ion w/Solar (PTC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PPA Summary'!E105*12","v":65.005508045936338},{"$f":"'PPA Summary'!F105*12","v":63.743704469935636},{"$f":"'PPA Summary'!G105*12","v":62.562573064505528},{"$f":"'PPA Summary'!H105*12","v":62.331094592078877},{"$f":"'PPA Summary'!I105*12","v":62.158937420408279},{"$f":"'PPA Summary'!J105*12","v":61.604117112565618},{"$f":"'PPA Summary'!K105*12","v":61.723293451040732},{"$f":"'PPA Summary'!L105*12","v":61.553421020466523},{"$f":"'PPA Summary'!M105*12","v":62.079961761084654},{"$f":"'PPA Summary'!N105*12","v":62.288045328669163},{"$f":"'PPA Summary'!O105*12","v":62.466208493782219},{"$f":"'PPA Summary'!P105*12","v":62.61237105692453},{"$f":"'PPA Summary'!Q105*12","v":61.873640613238273},{"$f":"'PPA Summary'!R105*12","v":61.941873851330286},{"$f":"'PPA Summary'!S105*12","v":61.971136901427485},{"$f":"'PPA Summary'!T105*12","v":61.958794266671362},{"$f":"'PPA Summary'!U105*12","v":61.902014434838961},{"$f":"'PPA Summary'!V105*12","v":61.80022356187088},{"$f":"'PPA Summary'!W105*12","v":61.647964578291649},{"$f":"'PPA Summary'!X105*12","v":61.441871383666168},{"$f":"'PPA Summary'!Y105*12","v":61.178364744860694},{"$f":"'PPA Summary'!Z105*12","v":60.853637954871019},{"$f":"'PPA Summary'!AA105*12","v":60.46364084395757}]
[null,"Distribution Scale 4hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":194.40685067042219},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":186.56795890429714},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":181.6306979179266},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":178.56281583934108},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":176.06877855435749},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":172.72676604706163},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":170.71938165200473},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":168.63372458841829},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":170.1933395996374},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":170.46673810459183},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":226.06218496389431},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":226.61013899340452},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":227.03750163580426},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":227.33640445923717},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":227.49854163928475},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":227.51514478645723},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":227.3769562440001},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":227.07420075964495},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":226.59655542873608},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":225.93311779956491},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":225.07237202476594},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":224.00215293511459},{"$f":"INDEX('Storage Summary'!$C$6:$C$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":222.70960790416123}]
[null,"Distribution Scale 8hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":349.03803558158819},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":330.93572046608114},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":321.22000016956628},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":313.22599729619793},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":306.68792493626489},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":299.14920442959703},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":292.83243158070934},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":287.42470909523473},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":290.06501160908641},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":290.53068686618167},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":385.28332142992986},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":386.21681243170559},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":386.9447638109325},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":387.45376515452807},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":387.72966061501671},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":387.75750601085173},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":387.52152331983194},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":387.00505240139472},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":386.19049977297703},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":385.0592842544059},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":383.59177928238256},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":381.76725168431938},{"$f":"INDEX('Storage Summary'!$D$6:$D$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":379.5637966873137}]
[null,"4hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":148.67017116402008},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":142.66309456987418},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":138.87925516300916},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":136.52770893516333},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":134.61539254882484},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":132.05208383787433},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":130.51118593475789},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":128.90950519044853},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":130.10230596272794},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":131.23376249060436},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":174.85286501727944},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":176.32803042652458},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":177.78347432710754},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":179.2176149925902},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":179.69657106655944},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":180.08731087021681},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":180.38425313225284},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":180.58151813915731},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":180.67291108395199},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":180.65190442171215},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":180.51161916988121},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":180.2448050873935},{"$f":"INDEX('Storage Summary'!$E$6:$E$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":179.84381966242626}]
[null,"8hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":266.94582704160314},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":253.07481279659336},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":245.63084840938618},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":239.50497499200492},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":234.49364791236303},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":228.71329337689946},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":223.867851666142},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":219.71752155275067},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":221.73680942214477},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":222.10807609395616},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":294.7836060162785},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":295.51662522063378},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":296.09367630341762},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":296.50457686083638},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":296.7385789287593},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":296.78433646054879},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":296.6298708295966},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":296.2625342321673},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":295.66897085812599},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":294.83507568862751},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":293.74595077082455},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":292.38585880996317},{"$f":"INDEX('Storage Summary'!$F$6:$F$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":290.73817390901752}]
[null,"16hr Lithium-Ion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":503.49713879676909},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":473.89824925003177},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":459.13403490214006},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":445.45950710568832},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":434.25015863943946},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":422.03571245494976},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":410.58118312891008},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":401.33355427735466},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":405.00581634097841},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":405.68368510375626},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":538.42655601057709},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":539.76506665155523},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":540.81868773600934},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":541.56882090359488},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":541.99583481136335},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":542.07900573371603},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":541.79645455460945},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":541.12507992481665},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":540.04048734238529},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":538.51691389889675},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":536.52714841768613},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":534.04244669244554},{"$f":"INDEX('Storage Summary'!$G$6:$G$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":531.03244151601393}]
[null,"4 hr Vanadium Flow Battery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":193.87338153278279},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":191.35051892633948},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":190.95956345198317},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":190.73701717450572},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":190.97979009422727},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":191.36004162095779},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":192.01994251278333},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":192.58757410750871},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":193.27093882191502},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":194.10301564258523},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":236.60234478930334},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":237.55654828929343},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":239.01323317615234},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":240.80363897225544},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":242.89380333385728},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":245.34834383268185},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":247.80062821622195},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":250.25173344146435},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":252.70282682979069},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":255.15516666696482},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":257.61010268466066},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":260.06907642391428},{"$f":"INDEX('Storage Summary'!$H$6:$H$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":262.53362148125308}]
[null,"4 hr Zinc Bromide Flow Battery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":209.55604609407587},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":207.03683978628354},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":206.75933662432232},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":206.66154030291941},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":207.05538729926613},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":207.59655054762493},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":208.4345871197593},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":209.17888690204691},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":210.04801432432058},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":211.0766835245937},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":255.87775581700802},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":257.04159009828362},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":258.73680455538891},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":260.7862043837784},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":263.15419402140668},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":265.90873207524163},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":268.66477633564062},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":271.4235433573769},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":274.18634649375815},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":276.95459656814882},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":279.72980242196911},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":282.51357133958874},{"$f":"INDEX('Storage Summary'!$I$6:$I$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":285.3076093509282}]
[null,"100hr Iron Oxide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":248.20849096348738},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":249.68948595746994},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":250.94091026879363},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":252.21104484548701},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":253.50021121593525},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":254.73940686491224},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":255.99909783613029},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":257.27972447018681},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":258.58173677870366},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":259.90559465706542},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":353.05851049323439},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":354.57069834248477},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":356.10639636938356},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":357.6661065754289},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":359.25034198240513},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":360.85962687479235},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":362.49449704750702},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":364.15550005909665},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":365.84319549050093},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":367.55815520950682},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":369.30096364102326},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":371.07221804329942},{"$f":"INDEX('Storage Summary'!$J$6:$J$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":372.87252879022117}]
[null,"Geothermal (Off System)",null,null,{"$f":"'PPA Summary'!E34","v":54.032105490266851},{"$f":"'PPA Summary'!F34","v":54.291537654149231},{"$f":"'PPA Summary'!G34","v":54.47113763669271},{"$f":"'PPA Summary'!H34","v":54.641052039768816},{"$f":"'PPA Summary'!I34","v":54.801460777330739},{"$f":"'PPA Summary'!J34","v":54.931743054146047},{"$f":"'PPA Summary'!K34","v":55.052158367234277},{"$f":"'PPA Summary'!L34","v":55.163028730149222},{"$f":"'PPA Summary'!M34","v":56.046266620894428},{"$f":"'PPA Summary'!N34","v":56.943356371171092},{"$f":"'PPA Summary'!O34","v":70.286341218356228},{"$f":"'PPA Summary'!P34","v":77.83793481171503},{"$f":"'PPA Summary'!Q34","v":92.181984888046316},{"$f":"'PPA Summary'!R34","v":93.850776344046722},{"$f":"'PPA Summary'!S34","v":95.550221546799605},{"$f":"'PPA Summary'!T34","v":97.280885102013414},{"$f":"'PPA Summary'!U34","v":99.043349611568004},{"$f":"'PPA Summary'!V34","v":100.83820873461585},{"$f":"'PPA Summary'!W34","v":102.66606740111246},{"$f":"'PPA Summary'!X34","v":104.52754202954988},{"$f":"'PPA Summary'!Y34","v":106.42326074896476},{"$f":"'PPA Summary'!Z34","v":108.35386362531086},{"$f":"'PPA Summary'!AA34","v":110.32000289229582}]
[null,"Hydrogen Fuel Cell with 40 hrs Storage (Washington)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E28","v":995.50276517110149},{"$f":"'Fuel Gen Summary'!F28","v":1018.6216085234369},{"$f":"'Fuel Gen Summary'!G28","v":1041.3110170055063},{"$f":"'Fuel Gen Summary'!H28","v":1064.5007306028758},{"$f":"'Fuel Gen Summary'!I28","v":1088.2014488345228},{"$f":"'Fuel Gen Summary'!J28","v":1112.1418807088821},{"$f":"'Fuel Gen Summary'!K28","v":1136.6090020844779},{"$f":"'Fuel Gen Summary'!L28","v":1161.6144001303364},{"$f":"'Fuel Gen Summary'!M28","v":1187.1699169332037},{"$f":"'Fuel Gen Summary'!N28","v":1213.2876551057343},{"$f":"'Fuel Gen Summary'!O28","v":1239.9799835180606},{"$f":"'Fuel Gen Summary'!P28","v":1267.259543155458},{"$f":"'Fuel Gen Summary'!Q28","v":1295.1392531048782},{"$f":"'Fuel Gen Summary'!R28","v":1323.6323166731854},{"$f":"'Fuel Gen Summary'!S28","v":1352.7522276399948},{"$f":"'Fuel Gen Summary'!T28","v":1382.5127766480753},{"$f":"'Fuel Gen Summary'!U28","v":1412.9280577343329},{"$f":"'Fuel Gen Summary'!V28","v":1444.0124750044877},{"$f":"'Fuel Gen Summary'!W28","v":1475.7807494545871},{"$f":"'Fuel Gen Summary'!X28","v":1508.2479259425879},{"$f":"'Fuel Gen Summary'!Y28","v":1541.4293803133251},{"$f":"'Fuel Gen Summary'!Z28","v":1575.3408266802176},{"$f":"'Fuel Gen Summary'!AA28","v":1609.9983248671822}]
[null,"Hydrogen Fuel Cell with 40 hrs Storage (Idaho)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E13","v":975.94089601649068},{"$f":"'Fuel Gen Summary'!F13","v":998.59958715085804},{"$f":"'Fuel Gen Summary'!G13","v":1020.8418371556054},{"$f":"'Fuel Gen Summary'!H13","v":1043.5744057363281},{"$f":"'Fuel Gen Summary'!I13","v":1066.8077693792882},{"$f":"'Fuel Gen Summary'!J13","v":1090.2775403056332},{"$f":"'Fuel Gen Summary'!K13","v":1114.2636461923571},{"$f":"'Fuel Gen Summary'!L13","v":1138.7774464085892},{"$f":"'Fuel Gen Summary'!M13","v":1163.8305502295777},{"$f":"'Fuel Gen Summary'!N13","v":1189.4348223346292},{"$f":"'Fuel Gen Summary'!O13","v":1215.6023884259903},{"$f":"'Fuel Gen Summary'!P13","v":1242.3456409713624},{"$f":"'Fuel Gen Summary'!Q13","v":1269.6772450727319},{"$f":"'Fuel Gen Summary'!R13","v":1297.6101444643323},{"$f":"'Fuel Gen Summary'!S13","v":1326.157567642548},{"$f":"'Fuel Gen Summary'!T13","v":1355.3330341306832},{"$f":"'Fuel Gen Summary'!U13","v":1385.1503608815583},{"$f":"'Fuel Gen Summary'!V13","v":1415.6236688209535},{"$f":"'Fuel Gen Summary'!W13","v":1446.767389535014},{"$f":"'Fuel Gen Summary'!X13","v":1478.5962721047847},{"$f":"'Fuel Gen Summary'!Y13","v":1511.1253900910892},{"$f":"'Fuel Gen Summary'!Z13","v":1544.3701486730934},{"$f":"'Fuel Gen Summary'!AA13","v":1578.3462919439014}]
[null,"7F.04 CT Frame Greenfield + amonia + storage (Washington)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E31","v":131.41906489422888},{"$f":"'Fuel Gen Summary'!F31","v":134.48494378212328},{"$f":"'Fuel Gen Summary'!G31","v":137.48333184774228},{"$f":"'Fuel Gen Summary'!H31","v":140.54813506136875},{"$f":"'Fuel Gen Summary'!I31","v":143.68079620674865},{"$f":"'Fuel Gen Summary'!J31","v":146.84177372329717},{"$f":"'Fuel Gen Summary'!K31","v":150.07229274520969},{"$f":"'Fuel Gen Summary'!L31","v":153.37388318560429},{"$f":"'Fuel Gen Summary'!M31","v":156.74810861568761},{"$f":"'Fuel Gen Summary'!N31","v":160.19656700523279},{"$f":"'Fuel Gen Summary'!O31","v":163.72089147934787},{"$f":"'Fuel Gen Summary'!P31","v":167.32275109189348},{"$f":"'Fuel Gen Summary'!Q31","v":171.00385161591515},{"$f":"'Fuel Gen Summary'!R31","v":174.76593635146534},{"$f":"'Fuel Gen Summary'!S31","v":178.61078695119744},{"$f":"'Fuel Gen Summary'!T31","v":182.54022426412391},{"$f":"'Fuel Gen Summary'!U31","v":186.55610919793457},{"$f":"'Fuel Gen Summary'!V31","v":190.66034360028914},{"$f":"'Fuel Gen Summary'!W31","v":194.8548711594955},{"$f":"'Fuel Gen Summary'!X31","v":199.14167832500439},{"$f":"'Fuel Gen Summary'!Y31","v":203.52279524815447},{"$f":"'Fuel Gen Summary'!Z31","v":208.00029674361397},{"$f":"'Fuel Gen Summary'!AA31","v":212.57630327197342}]
[null,"7F.04 CT Frame Greenfield + amonia + storage (Idaho)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fuel Gen Summary'!E16","v":128.57599427003049},{"$f":"'Fuel Gen Summary'!F16","v":131.57499584455451},{"$f":"'Fuel Gen Summary'!G16","v":134.50839507290107},{"$f":"'Fuel Gen Summary'!H16","v":137.50675803188949},{"$f":"'Fuel Gen Summary'!I16","v":140.57149509027769},{"$f":"'Fuel Gen Summary'!J16","v":143.66406798226382},{"$f":"'Fuel Gen Summary'!K16","v":146.82467747787359},{"$f":"'Fuel Gen Summary'!L16","v":150.05482038238682},{"$f":"'Fuel Gen Summary'!M16","v":153.35602643079935},{"$f":"'Fuel Gen Summary'!N16","v":156.72985901227696},{"$f":"'Fuel Gen Summary'!O16","v":160.177915910547},{"$f":"'Fuel Gen Summary'!P16","v":163.70183006057903},{"$f":"'Fuel Gen Summary'!Q16","v":167.30327032191181},{"$f":"'Fuel Gen Summary'!R16","v":170.98394226899384},{"$f":"'Fuel Gen Summary'!S16","v":174.74558899891164},{"$f":"'Fuel Gen Summary'!T16","v":178.58999195688776},{"$f":"'Fuel Gen Summary'!U16","v":182.51897177993925},{"$f":"'Fuel Gen Summary'!V16","v":186.53438915909797},{"$f":"'Fuel Gen Summary'!W16","v":190.63814572059809},{"$f":"'Fuel Gen Summary'!X16","v":194.8321849264513},{"$f":"'Fuel Gen Summary'!Y16","v":199.11849299483313},{"$f":"'Fuel Gen Summary'!Z16","v":203.49909984071954},{"$f":"'Fuel Gen Summary'!AA16","v":207.97608003721538}]
[null,"Liquid Air",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":172.75786661451298},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":176.77916747435765},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":180.7187205276488},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":184.74534217892207},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":188.86090948037807},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":193.01584948894643},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":197.26219817770323},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":201.60196653761267},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":206.03720980144021},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":210.57002841707185},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":290.63365725491172},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":297.02759771451969},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":303.56220486423905},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":310.24057337125225},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":317.06586598541998},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":324.0413150370992},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":331.17022396791532},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":338.45596889520948},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":345.90200021090408},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":353.51184421554399},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":361.28910478828601},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":369.23746509362826},{"$f":"INDEX('Storage Summary'!$K$6:$K$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":377.3606893256881}]
[null,"Pumped Hydro (8.5 hr/ 400 MW share)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":523.71784877804805},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":536.00396083154681},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":547.9680473355063},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":560.19861537322129},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":572.70156351813171},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":585.30099791553096},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":598.17761986967218},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":611.33752750680526},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":624.78695311195474},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":638.53226608041814},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":652.57997593418725},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":666.93673540473924},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":681.60934358364341},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":696.6047491424838},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":711.93005362361828},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":727.59251480333819},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":743.59955012901139},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":759.95874023184933},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":776.67783251694993},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":793.76474483232334},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":811.22756921863413},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":829.07457574144428},{"$f":"INDEX('Storage Summary'!$L$6:$L$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":847.31421640775591}]
[null,"Pumped Hydro (16 hr/ 100 MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":457.50896866832517},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":468.23765475240981},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":478.68829375393523},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":489.37161396166192},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":500.29275907504751},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":511.29919977469876},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":522.54778216974194},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":534.04383337747606},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":545.79279771178039},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":557.80023926143997},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":570.0718445251913},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":582.61342510474572},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":595.43092045705009},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":608.53040070710529},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":621.91806952266154},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":635.60026705216012},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":649.58347292730764},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":663.8743093317081},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":678.47954413700597},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":693.40609410802006},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":708.66102817839669},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":724.25157079832138},{"$f":"INDEX('Storage Summary'!$M$6:$M$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":740.18510535588439}]
[null,"Pumped Hyrdo (24 hr/ 100 MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AC$2,'Storage Summary'!$B$6:$B$28,0),1)","v":413.23901564773735},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AD$2,'Storage Summary'!$B$6:$B$28,0),1)","v":422.92634331608161},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AE$2,'Storage Summary'!$B$6:$B$28,0),1)","v":432.3650296955289},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AF$2,'Storage Summary'!$B$6:$B$28,0),1)","v":442.01379700595118},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AG$2,'Storage Summary'!$B$6:$B$28,0),1)","v":451.87728420732589},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AH$2,'Storage Summary'!$B$6:$B$28,0),1)","v":461.81858445988712},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AI$2,'Storage Summary'!$B$6:$B$28,0),1)","v":471.9785933180047},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AJ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":482.36212237100062},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AK$2,'Storage Summary'!$B$6:$B$28,0),1)","v":492.97408906316286},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AL$2,'Storage Summary'!$B$6:$B$28,0),1)","v":503.81951902255253},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AM$2,'Storage Summary'!$B$6:$B$28,0),1)","v":514.90354844104866},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AN$2,'Storage Summary'!$B$6:$B$28,0),1)","v":526.23142650675163},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AO$2,'Storage Summary'!$B$6:$B$28,0),1)","v":537.80851788990014},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AP$2,'Storage Summary'!$B$6:$B$28,0),1)","v":549.6403052834778},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AQ$2,'Storage Summary'!$B$6:$B$28,0),1)","v":561.73239199971442},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AR$2,'Storage Summary'!$B$6:$B$28,0),1)","v":574.09050462370806},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AS$2,'Storage Summary'!$B$6:$B$28,0),1)","v":586.7204957254296},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AT$2,'Storage Summary'!$B$6:$B$28,0),1)","v":599.62834663138904},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AU$2,'Storage Summary'!$B$6:$B$28,0),1)","v":612.82017025727964},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AV$2,'Storage Summary'!$B$6:$B$28,0),1)","v":626.3022140029401},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AW$2,'Storage Summary'!$B$6:$B$28,0),1)","v":640.08086271100456},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AX$2,'Storage Summary'!$B$6:$B$28,0),1)","v":654.16264169064686},{"$f":"INDEX('Storage Summary'!$N$6:$N$28,MATCH(AY$2,'Storage Summary'!$B$6:$B$28,0),1)","v":668.55421980784104}]
[null,"Wood Biomass",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Upgrade Summary'!D10","v":647.95374588897118},{"$f":"'Upgrade Summary'!E10","v":663.14666961132605},{"$f":"'Upgrade Summary'!F10","v":677.94715295929734},{"$f":"'Upgrade Summary'!G10","v":693.07712846880099},{"$f":"'Upgrade Summary'!H10","v":708.54387719631688},{"$f":"'Upgrade Summary'!I10","v":724.13184249463529},{"$f":"'Upgrade Summary'!J10","v":740.06274302951749},{"$f":"'Upgrade Summary'!K10","v":756.34412337616686},{"$f":"'Upgrade Summary'!L10","v":772.98369409044267},{"$f":"'Upgrade Summary'!M10","v":789.98933536043228},{"$f":"'Upgrade Summary'!N10","v":807.36910073836168},{"$f":"'Upgrade Summary'!O10","v":825.13122095460585},{"$f":"'Upgrade Summary'!P10","v":843.28410781560694},{"$f":"'Upgrade Summary'!Q10","v":861.83635818755045},{"$f":"'Upgrade Summary'!R10","v":880.79675806767602},{"$f":"'Upgrade Summary'!S10","v":900.1742867451652},{"$f":"'Upgrade Summary'!T10","v":919.97812105355911},{"$f":"'Upgrade Summary'!U10","v":940.21763971673749},{"$f":"'Upgrade Summary'!V10","v":960.90242779050561},{"$f":"'Upgrade Summary'!W10","v":982.04228120189691},{"$f":"'Upgrade Summary'!X10","v":1003.647211388339},{"$f":"'Upgrade Summary'!Y10","v":1025.7274500388819},{"$f":"'Upgrade Summary'!Z10","v":1048.2934539397374}]
[null,"Rathdrum CT 2055 Uprates two unit operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Upgrade Summary'!D4","v":111.27686406047184},{"$f":"'Upgrade Summary'!E4","v":113.88510212334883},{"$f":"'Upgrade Summary'!F4","v":116.42666770501536},{"$f":"'Upgrade Summary'!G4","v":119.02479420278387},{"$f":"'Upgrade Summary'!H4","v":121.25771769841393},{"$f":"'Upgrade Summary'!I4","v":123.47652432017259},{"$f":"'Upgrade Summary'!J4","v":125.7165956568266},{"$f":"'Upgrade Summary'!K4","v":127.97658355761152},{"$f":"'Upgrade Summary'!L4","v":123.24637530212038},{"$f":"'Upgrade Summary'!M4","v":125.38732600551199},{"$f":"'Upgrade Summary'!N4","v":127.53976952534015},{"$f":"'Upgrade Summary'!O4","v":129.70157980267828},{"$f":"'Upgrade Summary'!P4","v":131.87041679763087},{"$f":"'Upgrade Summary'!Q4","v":134.04370957711018},{"$f":"'Upgrade Summary'!R4","v":151.26232256913278},{"$f":"'Upgrade Summary'!S4","v":154.59009366565371},{"$f":"'Upgrade Summary'!T4","v":157.99107572629808},{"$f":"'Upgrade Summary'!U4","v":161.4668793922767},{"$f":"'Upgrade Summary'!V4","v":165.01915073890675},{"$f":"'Upgrade Summary'!W4","v":168.64957205516274},{"$f":"'Upgrade Summary'!X4","v":172.35986264037629},{"$f":"'Upgrade Summary'!Y4","v":176.15177961846453},{"$f":"'Upgrade Summary'!Z4","v":180.02711877007079}]
[null,"Rathdrum CT: Inlet Evaporation 2 unit operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Upgrade Summary'!D7","v":25.796091786541393},{"$f":"'Upgrade Summary'!E7","v":26.393572766616405},{"$f":"'Upgrade Summary'!F7","v":26.98116085931596},{"$f":"'Upgrade Summary'!G7","v":27.581671037530487},{"$f":"'Upgrade Summary'!H7","v":28.118850710656094},{"$f":"'Upgrade Summary'!I7","v":28.656262417014815},{"$f":"'Upgrade Summary'!J7","v":29.200513336473332},{"$f":"'Upgrade Summary'!K7","v":29.75142540711775},{"$f":"'Upgrade Summary'!L7","v":29.040879320420622},{"$f":"'Upgrade Summary'!M7","v":29.576576068848901},{"$f":"'Upgrade Summary'!N7","v":30.117616350101677},{"$f":"'Upgrade Summary'!O7","v":30.66368735932101},{"$f":"'Upgrade Summary'!P7","v":31.214439160709933},{"$f":"'Upgrade Summary'!Q7","v":31.769481662732453},{"$f":"'Upgrade Summary'!R7","v":35.049906619680335},{"$f":"'Upgrade Summary'!S7","v":35.821004565313295},{"$f":"'Upgrade Summary'!T7","v":36.609066665750184},{"$f":"'Upgrade Summary'!U7","v":37.414466132396718},{"$f":"'Upgrade Summary'!V7","v":38.237584387309433},{"$f":"'Upgrade Summary'!W7","v":39.078811243830231},{"$f":"'Upgrade Summary'!X7","v":39.938545091194491},{"$f":"'Upgrade Summary'!Y7","v":40.817193083200777},{"$f":"'Upgrade Summary'!Z7","v":41.715171331031215}]

{"sheet":"PPA Summary","index":16,"n_rows":106,"n_cols":27,"rows_kept":106,"cut":false,"hidden":false,"merged":[[0,4,0,26],[36,4,36,26],[72,4,72,26]]}
[null,"Solver",null,null,"PPA Rate ($/MWh)"]
[null,"Result","Tab","Long Description",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,{"$f":"PPA_Other_Small_Modular_Reactor","v":127.76692847036539},"Other PPA","Small Modular Reactor (share)",123.42362054157678,125.6400678223942,127.76692847036539,129.92578700318504,132.11813883102906,134.30632571187132,136.52790146778904,138.78206110002844,141.06912771914241,143.01914544287331,152.18066948827411,157.9667535090866,167.67913411227838,170.01506202865255,172.34491017708308,174.6666395901577,176.97513244081694,179.26629246140618,181.53547956096472,183.77810023483005,185.98879044846967,188.16186104906791,190.29127563928739]
[null,{"$f":"PPA_WIND_NW_ON_SYSTEM","v":42.351248474471163},"Wind PPA","NW Wind On System (Share)",44.808985938322863,43.645660965487522,42.351248474471163,40.981288694943196,38.455376989167291,35.881561361714084,33.274869493464678,30.635088449499367,30.677357471281692,30.182825825372174,42.062865146116536,48.076007690632494,60.801768801473642,60.767767296478013,60.674957711836676,60.518614586659467,60.293681278057889,59.994737152354055,59.615971251087281,59.151154028740095,58.593607024492655,57.936170314809516,57.17116758764643]
[null,{"$f":"PPA_WIND_NW_OFF_SYSTEM","v":47.089239270015185},"Wind PPA","NW Wind Off System",49.230375147012445,48.225880650999365,47.089239270015185,45.881738491964541,43.441298773353658,40.951955543172865,38.430387547463411,35.876409922466429,36.042561295038887,35.687612922049226,47.711267413014752,53.872267070152624,66.750211196279935,66.872946210221798,66.941574716249463,66.951558866697539,66.898035334541234,66.775787054470001,66.579217837931395,66.302324656073196,65.938668074136132,65.481340526720217,64.922932270376165]
[null,{"$f":"PPA_WIND_MONTANA","v":32.68946872628905},"Wind PPA","Wind Montana",34.637505919817016,33.717392367760439,32.68946872628905,31.602195383154513,29.522212136246207,27.400543985769417,25.250379378016202,23.07148946216569,23.077574526091063,22.661366086814606,34.631285600130802,40.746729662261288,53.588018022369702,53.68375114823381,53.73587184629023,53.740718273509309,53.694374064344203,53.592638085528904,53.43100397387385,53.204637826874105,52.908354404608467,52.536591590832792,52.083382983860091]
[null,{"$f":"PPA_WIND_OFFSHORE","v":124.41987348393539},"Wind PPA","Off Shore Wind (Share)",128.27477932132945,126.09674008801613,124.41987348393539,123.1952398739468,122.30512885654335,121.63315267159105,121.16721467529588,120.87004436130501,121.30539132832925,121.1866745413914,132.8439422368547,139.05900122556065,151.68727428070795,152.35367823521952,153.031047100899,153.70893482299925,154.37733084701475,155.02646310858842,155.64663658150786,156.22809796881992,156.76091904989019,157.23489326552723,157.63944154534607]
[null,{"$f":"PPA_SOLAR_New_Residential","v":150.23333568773643},"Solar PPA","New Residential Solar",145.60156147837293,147.93419063180869,150.23333568773643,152.66339970515989,155.23608202701462,157.91697653093988,160.76539303948769,163.79604370438966,167.06321376210585,170.02613664671736,187.50185814946525,205.61106817816622,322.9533431468829,329.02804722674671,335.19532549526525,341.45491557251773,347.80633996154279,354.24893918265934,360.78185540004841,367.40401475319538,374.11410836323461,380.91057184011635,387.79156323568287]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_New_Residential_Plus_Storage","v":21.970529735773209},"Solar PPA","New Residential Solar + Storage",21.277588949731545,21.614408675032436,21.970529735773209,22.359967491646426,22.766160998153179,23.184202407831751,23.616302238424534,24.06264273390472,24.522498453893139,24.870065616703194,26.402920928077194,27.986624760385357,37.719895157226354,38.320743747766841,38.924115014136326,39.529390488607866,40.13590465830454,40.742927511790974,41.349659449879987,41.955225814375019,42.558670997396845,43.158952109759362,43.754932166866233]
[null,{"$f":"PPA_SOLAR_Existing_Residential","v":162.41428755858183},"Solar PPA","Existing Residential Solar",157.27838138409012,159.86733712095472,162.41428755858183,165.09733232863783,167.92827917774616,170.86860853246549,173.98179369808562,177.28265695888757,180.82875842659925,184.0764050733728,203.14202611656995,222.90086438665853,350.801500536807,357.45240255302241,364.20784363204132,371.06781540063014,378.03209507651667,385.10028322554052,392.27178748803044,399.54580503791635,406.92130369444868,414.39700155132016,421.97134505662325]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_Existing_Residential_Plus_Storage","v":23.299249243851381},"Solar PPA","Existing Residential Solar + Storage",22.548251020106861,22.914255813220482,23.299249243851381,23.718200699777849,24.154563509342005,24.603149781482742,25.066466456728655,25.544710567962699,26.03717177931237,26.418061779696412,28.076209702223618,29.789976970784913,40.281107198742099,40.938302192902846,41.599259745737186,42.263388404777785,42.930050529009229,43.598544591703458,44.268100105738739,44.937872164498842,45.60693556704863,46.274278499958108,46.938795737418388]
[null,{"$f":"PPA_SOLAR_Commercial","v":125.48567323998029},"Solar PPA","Commercial Solar",123.08201688529327,124.32248551951014,125.48567323998029,126.70569190268843,127.98571740786463,129.2904994344029,130.661765087503,132.10341799956399,134.42178837677244,136.49431163836255,148.21010834394573,160.29870157684016,185.96549759396757,188.90738331291138,191.88103211590391,194.88549367619862,197.91968447540714,200.98238244409708,204.07221585748317,207.18765141752115,210.32698144450643,213.48831013047959,216.66953877722113]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_Commercial_Plus_Storage","v":27.00865819776806},"Solar PPA","Commercial Solar + Storage",25.971992871357806,26.487500812029726,27.00865819776806,27.556872504653224,28.12212140572349,28.697838298436878,29.28931812342741,29.896789064856858,30.520133632751353,31.097819992478573,32.928024455360472,34.821515151708482,39.062248558237741,39.809921407614539,40.568856917844087,41.338987482365518,42.120218599604655,42.912429709144384,43.715471855252929,44.529165166766767,45.353296140622405,46.187614713251222,47.031831104341514]
[null,{"$f":"PPA_SOLAR_PV_Fixed_Array","v":60.920910811966756},"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC)",64.436474067867323,62.72232916279485,60.920910811966756,59.095166061440359,57.245270354394499,55.35694508184902,53.446617958411224,51.51484180487995,52.014066483875006,52.204103876972766,55.112845319609249,58.045347692722309,65.288693890568993,65.483801223859942,65.646447404658176,65.774005534399947,65.863674125503536,65.912456460393216,65.91714688904446,65.874316097195162,65.780295357091134,65.631159840617087,65.422710479713601]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_PV_Fixed_Array_Plus_Storage","v":13.887269350560917},"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",14.721040700354843,14.204900135538814,13.887269350560917,13.696898996090539,13.542601465390325,13.322642850157669,13.192093666719094,13.050711776466027,13.16538239263687,13.25959176396462,13.963590768419607,14.675482321751705,16.352042152667156,16.458265155431722,16.560738117242131,16.659192981713769,16.75336202798789,16.842964604192762,16.927706455961509,17.007279025738697,17.081358702708069,17.149605985766105,17.211664651906283]
[null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking","v":41.835669438877432},"Solar PPA","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",44.184127447034776,43.037525888779314,41.835669438877432,40.620467570565758,39.145582611725843,37.662040191026868,36.181549612504341,34.705305355403155,35.100941747635403,35.254282678884366,37.162398249892696,39.087723601703907,43.811254717185356,43.964912962241478,44.092670255081828,44.192350743437395,44.261627934971727,44.298009472597414,44.29882530658351,44.26121494993135,44.182113892692918,44.058239145139915,43.88607352681958]
[null,{"$f":"PPA_SOLAR_Southern_NW_PV_Single_Axis_Tracking","v":44.266646635575555},"Solar PPA","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",46.361219265763722,45.342146146674366,44.266646635575555,43.179785366419601,41.818374913113786,40.447331079143261,39.079312997855972,37.715447246027047,38.188261954180462,38.434715879095108,40.687839984913523,42.973251614217411,48.473058495853415,48.761241084199554,49.027875663117179,49.270967693528924,49.488382801843393,49.677831454227402,49.836857832332825,49.962827905320196,50.052916639845542,50.10409428677891,50.113111675928359]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_100MW_400MWh","v":11.759880548441799},"Solar PPA","100 MW/400 MWh Lithium-ion w/Solar",12.413313186467049,12.008402674660877,11.759880548441799,11.611711420937649,11.493496852331484,11.327905479651657,11.233424486223797,11.133232548497354,11.229776374854415,11.279002953257857,11.787367582023078,12.298811912721144,13.537758798852538,13.584067435867267,13.623967676046632,13.657013803711289,13.682732905836232,13.700623179899296,13.710152036677288,13.710754083574532,13.701828945752009,13.682738906529377,13.652806446193205]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_100MW_200MWh","v":7.1768364471151234},"Solar PPA","100 MW/200 MWh Lithium-ion w/Solar",7.4374255723038969,7.3032395022039625,7.1768364471151234,7.155094645962186,7.1396388203442278,7.0812348961403089,7.0972713232887559,7.0810368420516392,7.1420933223332304,7.1757257820501756,7.5071108322215103,7.8408273228582557,8.6462099638634395,8.679347471632866,8.7087563597847755,8.7341816057553174,8.7553535406041796,8.7723836123933019,8.7845896518737643,8.7916516064403556,8.793230221751438,8.7889655043453363,8.7784767023186614]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_50MW_200MWh","v":4.0742282433306558},"Solar PPA","50 MW/200 MWh Lithium-ion w/Solar",4.2085626535368066,4.1386034308909219,4.0742282433306558,4.0639009612810755,4.0571094229948459,4.0291673436130528,4.039375668381588,4.0334017014770494,4.0664956563878825,4.0737973465247812,4.228938944179581,4.3841443766246995,4.7740051535006991,4.7764886733459404,4.7757611442937913,4.7716264640091639,4.7638411696513101,4.7523479836134435,4.7367129799831558,4.7166546194651335,4.691878836983582,4.6620727288468089,4.6269032829039674]
[null,{"$f":"PPA_SOLAR_New_Residential_PTC","v":248.73034169704394},"Solar PPA (PTC)","New Residential Solar (PTC)",240.06116151158739,244.45910881438061,248.73034169704394,253.1739374540096,257.80254399984364,262.54008462931449,267.48661892615621,272.6576999350209,278.14039371834554,283.364116166727,300.32038609677227,311.91744703644457,322.95330444703126,329.02795927202072,335.1952372032336,341.4548268067756,347.80625059103266,354.2488490866769,360.78176446403955,367.40392288259926,374.11401547724483,380.91047787993188,387.79146816741394]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_New_Residential_Plus_Storage_PTC","v":31.929991971901995},"Solar PPA (PTC)","New Residential Solar + Storage (PTC)",30.795587878570473,31.356302194620135,31.929991971901995,32.541857879018487,33.175447114208708,33.822492898895412,34.488635331289011,35.174167383202786,35.878476961256595,36.475874796571901,37.077946610645157,37.684290376251376,37.719890641490679,38.320754239339529,38.92412555979017,39.52940110481785,40.135915361028893,40.742938315628898,41.349670368994069,41.95523686028222,42.558682180383016,43.158963437164537,43.754943643446538]
[null,{"$f":"PPA_SOLAR_Existing_Residential_PTC","v":271.94680959612634},"Solar PPA (PTC)","Existing Residential Solar (PTC)",262.3167766895819,267.20326794188486,271.94680959612634,276.87257785650866,281.99342760460792,287.22544214217868,292.67661629877568,298.36271313100008,304.37704042339089,310.14343620665721,327.65364864996474,339.81615829955808,350.8014580474993,357.45230616616294,364.20774673734246,371.06771785758889,378.03199675142054,385.10018399148856,392.27168722761672,399.54570365025506,406.92120109308723,414.39689767369856,421.97123986246004]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_Existing_Residential_Plus_Storage_PTC","v":34.024823975905285},"Solar PPA (PTC)","Existing Residential Solar + Storage (PTC)",32.798397951482855,33.405525781423144,34.024823975905285,34.68331342541321,35.364563925856046,36.059770277058924,36.775132810258583,37.510967805565983,38.266686992173156,38.916625492732578,39.572393913747405,40.233615431162811,40.281103243556878,40.938313689937694,41.599271318638756,42.263400070414157,42.930062303740868,43.598556490878032,44.268112143820204,44.937884354174741,45.606947919011461,46.274291022262247,46.938808435461262]
[null,{"$f":"PPA_SOLAR_Commercial_PTC","v":165.38038523043093},"Solar PPA (PTC)","Commercial Solar (PTC)",162.44827449961511,163.98532838522269,165.38038523043093,166.83728474552547,168.35926761449275,169.88939817111432,171.48958599653733,173.16368246665706,176.13323631748426,178.86760436157942,193.28304436701163,202.28869475259063,210.91360940676583,214.31394800460944,217.75480496756199,221.23539515229476,224.75480884048309,228.31200120129373,231.9057812584725,235.534800037727,239.19753783460988,242.89229053915068,246.61715494853351]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_Commercial_Plus_Storage_PTC","v":34.842276563356819},"Solar PPA (PTC)","Commercial Solar + Storage (PTC)",33.458393470213956,34.149990045272141,34.842276563356819,35.565441515830088,36.309548396750515,37.065388737893386,37.840954630885626,38.636561535096398,39.45218429403797,40.226375956464473,41.013495897930127,41.813591351815084,42.310384162700132,43.129515565396829,43.961482068182512,44.806250313316426,45.66376114539343,46.533930128449562,47.416645225314333,48.311764295534488,49.219112396972498,50.138478874721237,51.069614224081995]
[null,{"$f":"PPA_SOLAR_PV_Fixed_Array_PTC","v":60.953136818214794},"Solar PPA (PTC)","Solar Photovoltaic Fixed Array (5 MW AC) (PTC)",67.173500285484252,64.13630373825977,60.953136818214794,57.713246937122179,54.415834544783202,51.038617141823615,47.603662663240982,44.110456865492637,44.19135353433721,43.950131329751969,55.378571797603186,61.300615373954109,72.268593119531801,72.525681463893264,72.750309780159071,72.93983778880019,73.091440981501378,73.202098722771765,73.268580520202988,73.287431318768625,73.254955713865343,73.16720098890795,73.019939249516696]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_PV_Fixed_Array_Plus_Storage_PTC","v":18.828985025033305},"Solar PPA (PTC)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (PTC)",20.092804845725794,19.313568512777508,18.828985025033305,18.533483678335859,18.291385742474738,17.950751571957639,17.743048094482344,17.518879330499519,17.677042735503331,17.812171039128941,17.944294294398855,18.073187516739612,17.909658923170529,18.028949037332023,18.144296289402764,18.255431701887481,18.362072798428855,18.463923616374668,18.560674017879748,18.651998959867484,18.737557727491616,18.816993132595108,18.889930596257056]
[null,{"$f":"PPA_SOLAR_PV_Single_Axis_Tracking_PTC","v":33.506432662021012},"Solar PPA (PTC)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (PTC)",38.000020464403825,35.801491361790653,33.506432662021012,31.17297496082573,28.459568647282691,25.713164907602433,22.949237477832121,20.168639070102142,20.101119680662631,19.778507206876334,31.130630626254757,36.981792684705496,48.339515745965926,48.54048824062631,48.715639211680575,48.862782412008436,48.979575221408702,49.063508483193516,49.111894655382848,49.121855109085352,49.090306462854656,49.013945934643274,48.889235870012641]
[null,{"$f":"PPA_SOLAR_Southern_NW_PV_Single_Axis_Tracking_PTC","v":37.465596108595193},"Solar PPA (PTC)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC) (PTC)",41.580927666010936,39.572176150843219,37.465596108595193,35.324009041286203,32.779123889251558,30.200364026908389,27.604630617934667,24.992712989771071,25.045466171436765,24.860057661046383,36.321334205023717,42.300979854328467,53.653169222289861,54.004158428882597,54.334034894832051,54.640804638328405,54.922325486754872,55.176299622554509,55.400262441423266,55.591570608363263,55.747389250235031,55.864678224213414,55.940177394678955]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_100MW_400MWh_PTC","v":15.502628737563997},"Solar PPA (PTC)","100 MW/400 MWh Lithium-ion w/Solar (PTC)",16.481764679516807,15.877592196612934,15.502628737563997,15.274837847311607,15.090118460097248,14.833129215314599,14.68021463223735,14.517322239111815,14.646805470868415,14.727021770097981,14.802259140861182,14.87215397644392,14.717471510323309,14.773667345604474,14.823318278644621,14.86596836314393,14.901133510684014,14.92830032272594,14.946924180452722,14.956427200413545,14.956194787362428,14.945579646010115,14.923886538381511]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_100MW_200MWh_PTC","v":9.4554771544356431},"Solar PPA (PTC)","100 MW/200 MWh Lithium-ion w/Solar (PTC)",9.8545594760248854,9.6499905283726495,9.4554771544356431,9.4158086943314565,9.3852431545927129,9.2902528843073036,9.3057354640576673,9.2731367310018111,9.3557607341935292,9.4094719088843419,9.4602658170366301,9.5079328239069838,9.410471764838082,9.4500158556891627,9.4857427993666317,9.5173910915220716,9.5446838252490185,9.5677249383095209,9.5858244702100635,9.5986542736528477,9.6058666997485158,9.6070933499906932,9.6019436873719197]
["Capacity Payment $/kW-mn",{"$f":"Capacity_Payment_SOLAR_50MW_200MWh_PTC","v":5.213547755375461},"Solar PPA (PTC)","50 MW/200 MWh Lithium-ion w/Solar (PTC)",5.4171256704946948,5.3119753724946364,5.213547755375461,5.1942578826732397,5.1799114517006899,5.1336764260471348,5.1436077875867277,5.1294517517055436,5.1733301467570545,5.1906704440557636,5.2055173744818513,5.2176975880770442,5.156136717769856,5.1618228209441908,5.1642614084522904,5.1632328555559468,5.1585012029032464,5.1500186301559063,5.1373303815243041,5.120155948638847,5.0981970620717245,5.0711364962392516,5.0386367369964642]
[null,{"$f":"PPA_Other_Geothermal","v":54.47113763669271},"Other PPA","Geothermal (Off System)",54.032105490266851,54.291537654149231,54.47113763669271,54.641052039768816,54.801460777330739,54.931743054146047,55.052158367234277,55.163028730149222,56.046266620894428,56.943356371171092,70.286341218356228,77.83793481171503,92.181984888046316,93.850776344046722,95.550221546799605,97.280885102013414,99.043349611568004,100.83820873461585,102.66606740111246,104.52754202954988,106.42326074896476,108.35386362531086,110.32000289229582]
[]
[]
[null,null,null,null,"Targeted Free Cash Flow"]
[null,"Target","Tab","Long Description",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,{"$f":"INDEX(E39:AA39,1,MATCH('Other PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Other PPA","Small Modular Reactor (share)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E40:AA40,1,MATCH('Wind PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Wind PPA","NW Wind On System (Share)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E41:AA41,1,MATCH('Wind PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Wind PPA","NW Wind Off System",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E42:AA42,1,MATCH('Wind PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Wind PPA","Wind Montana",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E43:AA43,1,MATCH('Wind PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Wind PPA","Off Shore Wind (Share)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E44:AA44,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","New Residential Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E45:AA45,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","New Residential Solar + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E46:AA46,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","Existing Residential Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E47:AA47,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","Existing Residential Solar + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E48:AA48,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","Commercial Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E49:AA49,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","Commercial Solar + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E50:AA50,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E51:AA51,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E52:AA52,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E53:AA53,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E54:AA54,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","100 MW/400 MWh Lithium-ion w/Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E55:AA55,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","100 MW/200 MWh Lithium-ion w/Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E56:AA56,1,MATCH('Solar PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA","50 MW/200 MWh Lithium-ion w/Solar",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E57:AA57,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","New Residential Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E58:AA58,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","New Residential Solar + Storage (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E59:AA59,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Existing Residential Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E60:AA60,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Existing Residential Solar + Storage (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E61:AA61,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Commercial Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E62:AA62,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Commercial Solar + Storage (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E63:AA63,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Solar Photovoltaic Fixed Array (5 MW AC) (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E64:AA64,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E65:AA65,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E66:AA66,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC) (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E67:AA67,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","100 MW/400 MWh Lithium-ion w/Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E68:AA68,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","100 MW/200 MWh Lithium-ion w/Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E69:AA69,1,MATCH('Solar PPA (PTC)'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Solar PPA (PTC)","50 MW/200 MWh Lithium-ion w/Solar (PTC)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,{"$f":"INDEX(E70:AA70,1,MATCH('Other PPA'!$B$1,$E$38:$AA$38,0))","v":7.4999999999999997E-2},"Other PPA","Geothermal (Off System)",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[]
[]
[null,null,null,null,"Capacity Payment $/kW-mn"]
[null,null,"Tab","Long Description",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,"Other PPA","Small Modular Reactor (share)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind PPA","NW Wind On System (Share)"]
[null,null,"Wind PPA","NW Wind Off System"]
[null,null,"Wind PPA","Wind Montana"]
[null,null,"Wind PPA","Off Shore Wind (Share)"]
[null,null,"Solar PPA","New Residential Solar"]
[null,null,"Solar PPA","New Residential Solar + Storage",{"$f":"E9","v":21.277588949731545},{"$f":"F9","v":21.614408675032436},{"$f":"G9","v":21.970529735773209},22.359967491646426,22.766160998153179,23.184202407831751,23.616302238424534,24.06264273390472,24.522498453893139,24.870065616703194,26.402920928077194,27.986624760385357,37.719895157226354,38.320743747766841,38.924115014136326,39.529390488607866,40.13590465830454,40.742927511790974,41.349659449879987,41.955225814375019,42.558670997396845,43.158952109759362,43.754932166866233]
[null,null,"Solar PPA","Existing Residential Solar"]
[null,null,"Solar PPA","Existing Residential Solar + Storage",{"$f":"E11","v":22.548251020106861},22.914255813220482,23.299249243851381,23.718200699777849,24.154563509342005,24.603149781482742,25.066466456728655,25.544710567962699,26.03717177931237,26.418061779696412,28.076209702223618,29.789976970784913,40.281107198742099,40.938302192902846,41.599259745737186,42.263388404777785,42.930050529009229,43.598544591703458,44.268100105738739,44.937872164498842,45.60693556704863,46.274278499958108,46.938795737418388]
[null,null,"Solar PPA","Commercial Solar"]
[null,null,"Solar PPA","Commercial Solar + Storage",{"$f":"E13","v":25.971992871357806},26.487500812029726,27.00865819776806,27.556872504653224,28.12212140572349,28.697838298436878,29.28931812342741,29.896789064856858,30.520133632751353,31.097819992478573,32.928024455360472,34.821515151708482,39.062248558237741,39.809921407614539,40.568856917844087,41.338987482365518,42.120218599604655,42.912429709144384,43.715471855252929,44.529165166766767,45.353296140622405,46.187614713251222,47.031831104341514]
[null,null,"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC)"]
[null,null,"Solar PPA","Solar Photovoltaic Fixed Array (5 MW AC) + Storage",{"$f":"E15","v":14.721040700354843},14.204900135538814,13.887269350560917,13.696898996090539,13.542601465390325,13.322642850157669,13.192093666719094,13.050711776466027,13.16538239263687,13.25959176396462,13.963590768419607,14.675482321751705,16.352042152667156,16.458265155431722,16.560738117242131,16.659192981713769,16.75336202798789,16.842964604192762,16.927706455961509,17.007279025738697,17.081358702708069,17.149605985766105,17.211664651906283]
[null,null,"Solar PPA","Solar Photovoltaic w/Single Axis Tracking (100 MW AC)"]
[null,null,"Solar PPA","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"]
[null,null,"Solar PPA","100 MW/400 MWh Lithium-ion w/Solar",{"$f":"E18","v":12.413313186467049},{"$f":"F18","v":12.008402674660877},11.759880548441799,11.611711420937649,11.493496852331484,11.327905479651657,11.233424486223797,11.133232548497354,11.229776374854415,11.279002953257857,11.787367582023078,12.298811912721144,13.537758798852538,13.584067435867267,13.623967676046632,13.657013803711289,13.682732905836232,13.700623179899296,13.710152036677288,13.710754083574532,13.701828945752009,13.682738906529377,13.652806446193205]
[null,null,"Solar PPA","100 MW/200 MWh Lithium-ion w/Solar",{"$f":"E19","v":7.4374255723038969},7.3032395022039625,7.1768364471151234,7.155094645962186,7.1396388203442278,7.0812348961403089,7.0972713232887559,7.0810368420516392,7.1420933223332304,7.1757257820501756,7.5071108322215103,7.8408273228582557,8.6462099638634395,8.679347471632866,8.7087563597847755,8.7341816057553174,8.7553535406041796,8.7723836123933019,8.7845896518737643,8.7916516064403556,8.793230221751438,8.7889655043453363,8.7784767023186614]
[null,null,"Solar PPA","50 MW/200 MWh Lithium-ion w/Solar",{"$f":"E20","v":4.2085626535368066},4.1386034308909219,4.0742282433306558,4.0639009612810755,4.0571094229948459,4.0291673436130528,4.039375668381588,4.0334017014770494,4.0664956563878825,4.0737973465247812,4.228938944179581,4.3841443766246995,4.7740051535006991,4.7764886733459404,4.7757611442937913,4.7716264640091639,4.7638411696513101,4.7523479836134435,4.7367129799831558,4.7166546194651335,4.691878836983582,4.6620727288468089,4.6269032829039674]
[null,null,"Solar PPA (PTC)","New Residential Solar (PTC)"]
[null,null,"Solar PPA (PTC)","New Residential Solar + Storage (PTC)",{"$f":"E22","v":30.795587878570473},{"$f":"F22","v":31.356302194620135},{"$f":"G22","v":31.929991971901995},{"$f":"H22","v":32.541857879018487},33.175447114208708,33.822492898895412,34.488635331289011,35.174167383202786,35.878476961256595,36.475874796571901,37.077946610645157,37.684290376251376,37.719890641490679,38.320754239339529,38.92412555979017,39.52940110481785,40.135915361028893,40.742938315628898,41.349670368994069,41.95523686028222,42.558682180383016,43.158963437164537,43.754943643446538]
[null,null,"Solar PPA (PTC)","Existing Residential Solar (PTC)"]
[null,null,"Solar PPA (PTC)","Existing Residential Solar + Storage (PTC)",{"$f":"E24","v":32.798397951482855},{"$f":"F24","v":33.405525781423144},34.024823975905285,34.68331342541321,35.364563925856046,36.059770277058924,36.775132810258583,37.510967805565983,38.266686992173156,38.916625492732578,39.572393913747405,40.233615431162811,40.281103243556878,40.938313689937694,41.599271318638756,42.263400070414157,42.930062303740868,43.598556490878032,44.268112143820204,44.937884354174741,45.606947919011461,46.274291022262247,46.938808435461262]
[null,null,"Solar PPA (PTC)","Commercial Solar (PTC)"]
[null,null,"Solar PPA (PTC)","Commercial Solar + Storage (PTC)",{"$f":"E26","v":33.458393470213956},{"$f":"F26","v":34.149990045272141},34.842276563356819,35.565441515830088,36.309548396750515,37.065388737893386,37.840954630885626,38.636561535096398,39.45218429403797,40.226375956464473,41.013495897930127,41.813591351815084,42.310384162700132,43.129515565396829,43.961482068182512,44.806250313316426,45.66376114539343,46.533930128449562,47.416645225314333,48.311764295534488,49.219112396972498,50.138478874721237,51.069614224081995]
[null,null,"Solar PPA (PTC)","Solar Photovoltaic Fixed Array (5 MW AC) (PTC)"]
[null,null,"Solar PPA (PTC)","Solar Photovoltaic Fixed Array (5 MW AC) + Storage (PTC)",{"$f":"E28","v":20.092804845725794},{"$f":"F28","v":19.313568512777508},18.828985025033305,18.533483678335859,18.291385742474738,17.950751571957639,17.743048094482344,17.518879330499519,17.677042735503331,17.812171039128941,17.944294294398855,18.073187516739612,17.909658923170529,18.028949037332023,18.144296289402764,18.255431701887481,18.362072798428855,18.463923616374668,18.560674017879748,18.651998959867484,18.737557727491616,18.816993132595108,18.889930596257056]
[null,null,"Solar PPA (PTC)","Solar Photovoltaic w/Single Axis Tracking (100 MW AC) (PTC)"]
[null,null,"Solar PPA (PTC)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC) (PTC)"]
[null,null,"Solar PPA (PTC)","100 MW/400 MWh Lithium-ion w/Solar (PTC)",{"$f":"E31","v":16.481764679516807},{"$f":"F31","v":15.877592196612934},15.502628737563997,15.274837847311607,15.090118460097248,14.833129215314599,14.68021463223735,14.517322239111815,14.646805470868415,14.727021770097981,14.802259140861182,14.87215397644392,14.717471510323309,14.773667345604474,14.823318278644621,14.86596836314393,14.901133510684014,14.92830032272594,14.946924180452722,14.956427200413545,14.956194787362428,14.945579646010115,14.923886538381511]
[null,null,"Solar PPA (PTC)","100 MW/200 MWh Lithium-ion w/Solar (PTC)",{"$f":"E32","v":9.8545594760248854},{"$f":"F32","v":9.6499905283726495},9.4554771544356431,9.4158086943314565,9.3852431545927129,9.2902528843073036,9.3057354640576673,9.2731367310018111,9.3557607341935292,9.4094719088843419,9.4602658170366301,9.5079328239069838,9.410471764838082,9.4500158556891627,9.4857427993666317,9.5173910915220716,9.5446838252490185,9.5677249383095209,9.5858244702100635,9.5986542736528477,9.6058666997485158,9.6070933499906932,9.6019436873719197]
[null,null,"Solar PPA (PTC)","50 MW/200 MWh Lithium-ion w/Solar (PTC)",{"$f":"E33","v":5.4171256704946948},{"$f":"F33","v":5.3119753724946364},5.213547755375461,5.1942578826732397,5.1799114517006899,5.1336764260471348,5.1436077875867277,5.1294517517055436,5.1733301467570545,5.1906704440557636,5.2055173744818513,5.2176975880770442,5.156136717769856,5.1618228209441908,5.1642614084522904,5.1632328555559468,5.1585012029032464,5.1500186301559063,5.1373303815243041,5.120155948638847,5.0981970620717245,5.0711364962392516,5.0386367369964642]
[null,null,"Other PPA","Geothermal (Off System)"]

{"sheet":"Storage Summary","index":17,"n_rows":55,"n_cols":27,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,15,3,26],[3,2,3,13],[31,2,31,13],[31,15,31,26]]}
[null,null,4,8,4,8,16,4,4,100,4,8.5,16,24]
[]
[null,"Solver Result:",{"$f":"Fixed_kW_Dist_Scale_4hr_Li_Ion","v":181.6306979179266},{"$f":"Fixed_kW_Dist_Scale_8hr_Li_Ion","v":321.22000016956628},{"$f":"Fixed_kW_4hr_Li_Ion","v":138.87925516300916},{"$f":"Fixed_kW_8hr_Li_Ion","v":245.63084840938618},{"$f":"Fixed_kW_16hr_Li_Ion","v":459.13403490214006},{"$f":"Fixed_kW_4hr_Vanadium","v":190.95956345198317},{"$f":"Fixed_kW_4hr_Zinc_Bromide","v":206.75933662432232},{"$f":"Fixed_kW_100hr_Iron_Oxide","v":250.94091026879363},{"$f":"Fixed_kW_Liquid_Air","v":180.7187205276488},{"$f":"Fixed_kW_Pumped_Hydro_8.5hr_400MW","v":547.9680473355063},{"$f":"Fixed_kW_Pumped_Hydro_16hr_100MW","v":478.68829375393523},{"$f":"Fixed_kW_Pumped_Hydro_24hr_100MW","v":432.3650296955289},null,{"$f":"'Ownership Storage'!D23","v":191.60692624276669},{"$f":"'Ownership Storage'!D44","v":174.86537014755848},{"$f":"'Ownership Storage'!D65","v":157.5583098403157},{"$f":"'Ownership Storage'!D86","v":144.76456106816207},{"$f":"'Ownership Storage'!D107","v":138.36768668208521},{"$f":"'Ownership Storage'!D128","v":252.62655663945773},{"$f":"'Ownership Storage'!D149","v":281.67599169450216},{"$f":"'Ownership Storage'!D170","v":177.49244112449941},{"$f":"'Ownership Storage'!D191","v":132.82238108442468},{"$f":"'Ownership Storage'!D212","v":273.32707779589936},{"$f":"'Ownership Storage'!D233","v":155.0092328004408},{"$f":"'Ownership Storage'!D254","v":114.24618900258491}]
[null,null,"Levelized Fixed Cost $/kW",null,null,null,null,null,null,null,null,null,null,null,null,"Levelized Fixed Cost $/kW-month"]
[null,null,"Distribution Scale 4hr Lithium-Ion","Distribution Scale 8hr Lithium-Ion","4hr Lithium-Ion","8hr Lithium-Ion","16hr Lithium-Ion","4 hr Vanadium Flow Battery","4 hr Zinc Bromide Flow Battery","100hr Iron Oxide","Liquid Air","Pumped Hydro (8.5 hr/ 400 MW share)","Pumped Hydro (16 hr/ 100 MW)","Pumped Hyrdo (24 hr/ 100 MW)",null,"Distribution Scale 4hr Lithium-Ion","Distribution Scale 8hr Lithium-Ion","4hr Lithium-Ion","8hr Lithium-Ion","16hr Lithium-Ion","4 hr Vanadium Flow Battery","4 hr Zinc Bromide Flow Battery","100hr Iron Oxide","Liquid Air","Pumped Hydro (8.5 hr/ 400 MW share)","Pumped Hydro (16 hr/ 100 MW)","Pumped Hyrdo (24 hr/ 100 MW)"]
[null,2023,194.40685067042219,349.03803558158819,148.67017116402008,266.94582704160314,503.49713879676909,193.87338153278279,209.55604609407587,248.20849096348738,172.75786661451298,523.71784877804805,457.50896866832517,413.23901564773735,null,{"$f":"C6/12","v":16.200570889201849},{"$f":"D6/12","v":29.08650296513235},{"$f":"E6/12","v":12.389180930335007},{"$f":"F6/12","v":22.24548558680026},{"$f":"G6/12","v":41.95809489973076},{"$f":"H6/12","v":16.156115127731898},{"$f":"I6/12","v":17.463003841172988},{"$f":"J6/12","v":20.684040913623949},{"$f":"K6/12","v":14.396488884542748},{"$f":"L6/12","v":43.64315406483734},{"$f":"M6/12","v":38.125747389027097},{"$f":"N6/12","v":34.436584637311448}]
[null,2024,186.56795890429714,330.93572046608114,142.66309456987418,253.07481279659336,473.89824925003177,191.35051892633948,207.03683978628354,249.68948595746994,176.77916747435765,536.00396083154681,468.23765475240981,422.92634331608161,null,15.547329908691429,27.57797670550676,11.888591214156181,21.089567733049446,39.491520770835983,15.945876577194957,17.253069982190294,20.807457163122496,14.731597289529804,44.666996735962236,39.01980456270082,35.243861943006799]
[null,2025,181.6306979179266,321.22000016956628,138.87925516300916,245.63084840938618,459.13403490214006,190.95956345198317,206.75933662432232,250.94091026879363,180.7187205276488,547.9680473355063,478.68829375393523,432.3650296955289,null,15.13589149316055,26.768333347463855,11.573271263584097,20.469237367448848,38.261169575178336,15.913296954331932,17.229944718693528,20.911742522399468,15.059893377304066,45.664003944625527,39.890691146161267,36.030419141294075]
[null,2026,178.56281583934108,313.22599729619793,136.52770893516333,239.50497499200492,445.45950710568832,190.73701717450572,206.66154030291941,252.21104484548701,184.74534217892207,560.19861537322129,489.37161396166192,442.01379700595118,null,14.880234653278423,26.102166441349826,11.377309077930278,19.958747916000409,37.121625592140695,15.89475143120881,17.221795025243285,21.01758707045725,15.395445181576839,46.683217947768441,40.780967830138493,36.834483083829262]
[null,2027,176.06877855435749,306.68792493626489,134.61539254882484,234.49364791236303,434.25015863943946,190.97979009422727,207.05538729926613,253.50021121593525,188.86090948037807,572.70156351813171,500.29275907504751,451.87728420732589,null,14.672398212863124,25.557327078022073,11.217949379068736,19.541137326030253,36.187513219953289,15.914982507852272,17.254615608272179,21.125017601327936,15.738409123364839,47.725130293177642,41.691063256253962,37.656440350610488]
[null,2028,172.72676604706163,299.14920442959703,132.05208383787433,228.71329337689946,422.03571245494976,191.36004162095779,207.59655054762493,254.73940686491224,193.01584948894643,585.30099791553096,511.29919977469876,461.81858445988712,null,14.393897170588469,24.929100369133085,11.004340319822861,19.05944111474162,35.169642704579147,15.946670135079815,17.299712545635412,21.228283905409352,16.08465412407887,48.775083159627577,42.608266647891561,38.484882038323924]
[null,2029,170.71938165200473,292.83243158070934,130.51118593475789,223.867851666142,410.58118312891008,192.01994251278333,208.4345871197593,255.99909783613029,197.26219817770323,598.17761986967218,522.54778216974194,471.9785933180047,null,14.226615137667061,24.402702631725777,10.875932161229825,18.655654305511835,34.21509859407584,16.001661876065278,17.369548926646608,21.333258153010856,16.438516514808601,49.848134989139346,43.545648514145164,39.331549443167056]
[null,2030,168.63372458841829,287.42470909523473,128.90950519044853,219.71752155275067,401.33355427735466,192.58757410750871,209.17888690204691,257.27972447018681,201.60196653761267,611.33752750680526,534.04383337747606,482.36212237100062,null,14.052810382368191,23.952059091269561,10.74245876587071,18.309793462729221,33.444462856446222,16.04896450895906,17.431573908503911,21.439977039182235,16.800163878134388,50.944793958900441,44.503652781456339,40.196843530916716]
[null,2031,170.1933395996374,290.06501160908641,130.10230596272794,221.73680942214477,405.00581634097841,193.27093882191502,210.04801432432058,258.58173677870366,206.03720980144021,624.78695311195474,545.79279771178039,492.97408906316286,null,14.182778299969783,24.172084300757202,10.841858830227329,18.478067451845398,33.750484695081532,16.105911568492917,17.50400119369338,21.54847806489197,17.169767483453352,52.065579425996226,45.482733142648364,41.081174088596903]
[null,2032,170.46673810459183,290.53068686618167,131.23376249060436,222.10807609395616,405.68368510375626,194.10301564258523,211.0766835245937,259.90559465706542,210.57002841707185,638.53226608041814,557.80023926143997,503.81951902255253,null,14.205561508715986,24.210890572181807,10.93614687421703,18.509006341163012,33.806973758646357,16.175251303548769,17.589723627049477,21.658799554755451,17.547502368089322,53.211022173368178,46.483353271786662,41.984959918546046]
[null,2033,226.06218496389431,385.28332142992986,174.85286501727944,294.7836060162785,538.42655601057709,236.60234478930334,255.87775581700802,353.05851049323439,290.63365725491172,652.57997593418725,570.0718445251913,514.90354844104866,null,18.838515413657859,32.106943452494157,14.571072084773286,24.565300501356543,44.868879667548093,19.716862065775278,21.323146318084003,29.421542541102866,24.219471437909309,54.38166466118227,47.505987043765941,42.908629036754057]
[null,2034,226.61013899340452,386.21681243170559,176.32803042652458,295.51662522063378,539.76506665155523,237.55654828929343,257.04159009828362,354.57069834248477,297.02759771451969,666.93673540473924,582.61342510474572,526.23142650675163,null,18.884178249450375,32.184734369308799,14.694002535543715,24.626385435052814,44.980422220962936,19.796379024107786,21.420132508190303,29.547558195207063,24.752299809543306,55.578061283728267,48.551118758728812,43.852618875562634]
[null,2035,227.03750163580426,386.9447638109325,177.78347432710754,296.09367630341762,540.81868773600934,239.01323317615234,258.73680455538891,356.10639636938356,303.56220486423905,681.60934358364341,595.43092045705009,537.80851788990014,null,18.919791802983688,32.245396984244373,14.815289527258962,24.674473025284801,45.068223978000781,19.917769431346027,21.561400379615744,29.675533030781963,25.296850405353254,56.800778631970282,49.619243371420843,44.817376490825012]
[null,2036,227.33640445923717,387.45376515452807,179.2176149925902,296.50457686083638,541.56882090359488,240.80363897225544,260.7862043837784,357.6661065754289,310.24057337125225,696.6047491424838,608.53040070710529,549.6403052834778,null,18.944700371603098,32.287813762877342,14.934801249382517,24.708714738403032,45.130735075299576,20.066969914354619,21.7321836986482,29.805508881285743,25.85338111427102,58.050395761873652,50.710866725592105,45.803358773623152]
[null,2037,227.49854163928475,387.72966061501671,179.69657106655944,296.7385789287593,541.99583481136335,242.89380333385728,263.15419402140668,359.25034198240513,317.06586598541998,711.93005362361828,621.91806952266154,561.73239199971442,null,18.958211803273731,32.310805051251393,14.974714255546621,24.728214910729942,45.166319567613613,20.24115027782144,21.929516168450558,29.937528498533762,26.422155498784999,59.327504468634856,51.826505793555128,46.811032666642866]
[null,2038,227.51514478645723,387.75750601085173,180.08731087021681,296.78433646054879,542.07900573371603,245.34834383268185,265.90873207524163,360.85962687479235,324.0413150370992,727.59251480333819,635.60026705216012,574.09050462370806,null,18.959595398871436,32.313125500904313,15.007275905851401,24.732028038379067,45.173250477809667,20.445695319390154,22.159061006270136,30.071635572899364,27.003442919758267,60.632709566944847,52.966688921013343,47.840875385309005]
[null,2039,227.3769562440001,387.52152331983194,180.38425313225284,296.6298708295966,541.79645455460945,247.80062821622195,268.66477633564062,362.49449704750702,331.17022396791532,743.59955012901139,649.58347292730764,586.7204957254296,null,18.948079687000007,32.29346027665266,15.032021094354404,24.719155902466383,45.149704546217457,20.650052351351828,22.388731361303385,30.207874753958919,27.597518663992943,61.966629177417616,54.131956077275639,48.893374643785798]
[null,2040,227.07420075964495,387.00505240139472,180.58151813915731,296.2625342321673,541.12507992481665,250.25173344146435,271.4235433573769,364.15550005909665,338.45596889520948,759.95874023184933,663.8743093317081,599.62834663138904,null,18.922850063303745,32.250421033449562,15.048459844929775,24.688544519347275,45.09375666040139,20.854311120122031,22.61862861311474,30.346291671591388,28.204664074600789,63.32989501932078,55.322859110975678,49.969028885949086]
[null,2041,226.59655542873608,386.19049977297703,180.67291108395199,295.66897085812599,540.04048734238529,252.70282682979069,274.18634649375815,365.84319549050093,345.90200021090408,776.67783251694993,678.47954413700597,612.82017025727964,null,18.883046285728007,32.182541647748089,15.056075923662666,24.639080904843834,45.003373945198774,21.058568902482559,22.84886220781318,30.486932957541743,28.825166684242006,64.723152709745833,56.539962011417167,51.068347521439968]
[null,2042,225.93311779956491,385.0592842544059,180.65190442171215,294.83507568862751,538.51691389889675,255.15516666696482,276.95459656814882,367.55815520950682,353.51184421554399,793.76474483232334,693.40609410802006,626.3022140029401,null,18.827759816630408,32.088273687867158,15.054325368476013,24.569589640718959,44.876409491574726,21.2629305555804,23.079549714012401,30.629846267458902,29.459320351295332,66.147062069360274,57.783841175668336,52.191851166911675]
[null,2043,225.07237202476594,383.59177928238256,180.51161916988121,293.74595077082455,536.52714841768613,257.61010268466066,279.72980242196911,369.30096364102326,361.28910478828601,811.22756921863413,708.66102817839669,640.08086271100456,null,18.756031002063828,31.965981606865213,15.042634930823434,24.478829230902047,44.710595701473842,21.467508557055055,23.310816868497426,30.775080303418605,30.107425399023835,67.602297434886182,59.055085681533058,53.340071892583715]
[null,2044,224.00215293511459,381.76725168431938,180.2448050873935,292.38585880996317,534.04244669244554,260.06907642391428,282.51357133958874,371.07221804329942,369.23746509362826,829.07457574144428,724.25157079832138,654.16264169064686,null,18.666846077926216,31.813937640359949,15.020400423949459,24.365488234163596,44.503537224370461,21.67242303532619,23.542797611632395,30.922684836941617,30.769788757802356,69.089547978453695,60.354297566526782,54.513553474220572]
[null,2045,222.70960790416123,379.5637966873137,179.84381966242626,290.73817390901752,531.03244151601393,262.53362148125308,285.3076093509282,372.87252879022117,377.3606893256881,847.31421640775591,740.18510535588439,668.55421980784104,null,18.559133992013436,31.630316390609476,14.986984971868855,24.228181159084794,44.252703459667828,21.877801790104424,23.77563411257735,31.072710732518431,31.446724110474008,70.609518033979654,61.682092112990368,55.71285165065342]
[]
[]
[]
[null,null,"Levelized Fixed Cost $/kWh",null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh (include losses)"]
[null,2023,{"$f":"C6/C$1","v":48.601712667605547},43.629754447698524,37.167542791005019,33.368228380200392,31.468571174798068,48.468345383195697,52.389011523518967,2.4820849096348736,43.189466653628244,61.613864562123297,28.594310541770323,17.218292318655724,null,203.50837672441293,187.66907051253963,167.08222229115222,154.97864022423724,148.92684919077976,257.89594039512156,287.11990502584854,183.1202884738627,132.93073697419865,265.41485377315092,152.33418931988729,113.37522280237161]
[null,2024,{"$f":"C7/C$1","v":46.641989726074286},41.366965058260142,35.665773642468544,31.63435159957417,29.618640578126985,47.837629731584869,51.759209946570884,2.4968948595746996,44.194791868589412,63.059289509593739,29.264853422025613,17.621930971503399,null,196.0665421668987,179.26174870460449,161.09930392667655,148.25629009139661,141.83478317375668,253.74801768859322,282.74950228326304,179.1807958519162,132.35932058920233,269.0666311665168,153.3322610036123,113.45923891278279]
[null,2025,{"$f":"C8/C$1","v":45.407674479481649},40.152500021195785,34.719813790752291,30.703856051173272,28.695877181383754,47.739890862995793,51.689834156080579,2.5094091026879362,45.1796801319122,64.466829098294852,29.918018359620952,18.015209570647038,null,191.60692624276669,174.86537014755848,157.5583098403157,144.76456106816207,138.36768668208521,252.62655663945773,281.67599169450216,177.49244112449941,132.82238108442468,273.32707779589936,155.0092328004408,114.24618900258491]
[null,2026,{"$f":"C9/C$1","v":44.640703959835271},39.153249662024741,34.131927233790833,29.938121874000615,27.84121919410552,47.684254293626431,51.665385075729851,2.5221104484548702,46.186335544730518,65.905719455673093,30.58572587260387,18.417241541914631,null,189.46072213474952,171.97918566513957,155.982618515621,142.62229561090544,135.9421341585477,252.82511631295876,282.0210096655199,178.59193651155979,134.60562533424954,278.6019549968201,157.64307286302133,115.97018131956507]
[null,2027,{"$f":"C10/C$1","v":44.017194638589373},38.335990617033112,33.653848137206211,29.311705989045379,27.140634914964966,47.744947523556817,51.763846824816532,2.5350021121593524,47.215227370094517,67.376654531544901,31.26829744219047,18.828220175305244,null,188.12979914656552,170.03102876887755,155.11499665729133,141.28211310150661,134.36567132361427,253.98089155912925,283.4051156161126,180.90348102216518,136.97900205169557,284.3809105725025,160.72215341717899,118.119149078531]
[null,2028,{"$f":"C11/C$1","v":43.181691511765408},37.393650553699629,33.013020959468584,28.589161672112432,26.37723202843436,47.840010405239447,51.899137636906232,2.5473940686491225,48.253962372236607,68.858940931238934,31.956199985918673,19.242441019161962,null,186.6196648499548,168.18054105872895,154.22504697070397,140.13183484150315,133.08522877690271,255.96628397019597,285.68280161785958,184.88785979818391,140.14559393521341,290.74469812940868,164.36544831666808,120.82517788256982]
[null,2029,{"$f":"C12/C$1","v":42.679845413001182},36.604053947588667,32.627796483689472,27.98348145826775,25.66132394555688,48.004985628195833,52.108646779939825,2.5599909783613031,49.315549544425807,70.373837631726133,32.659236385608871,19.665774721583528,null,186.29422708471023,166.93840846281628,154.27113396807525,139.4756098348426,132.07784776822629,258.3958863793024,288.44630815911148,189.28521925357757,143.53292480608505,297.35450713559203,168.19491382697123,123.69675744332284]
[null,2030,{"$f":"C13/C$1","v":42.158431147104572},35.928088636904342,32.227376297612132,27.464690194093833,25.083347142334667,48.146893526877179,52.294721725511728,2.5727972447018681,50.400491634403167,71.922062059624153,33.377739586092254,20.098421765458358,null,186.01674722018547,166.16857101693535,154.37910832406436,139.20648614018947,131.62017504825209,260.88973175248111,291.27915967440333,194.05686890759728,147.12369965315588,304.20020512152604,172.19910076011541,126.7219849360267]
[null,2031,{"$f":"C14/C$1","v":42.548334899909349},36.258126451135801,32.525576490681985,27.717101177768097,25.312863521311151,48.317734705478756,52.512003581080144,2.5858173677870364,51.509302450360053,73.504347424935858,34.112049856986275,20.540587044298452,null,188.22518296469522,168.18629016834745,156.29540147623595,140.97690732869242,133.31766025492078,262.91218665419296,293.61471526984263,197.41998335987176,150.09195969403046,310.70421338460284,175.79908472724117,129.32147235502259]
[null,2032,{"$f":"C15/C$1","v":42.616684526147957},36.316335858272708,32.808440622651091,27.76350951174452,25.355230318984766,48.525753910646308,52.769170881148426,2.5990559465706542,52.642507104267963,75.121443068284492,34.862514953839998,20.992479959273023,null,189.76667190163198,169.69547512598606,158.52027526736353,142.44849727785552,134.77637496896807,265.58092277626736,296.64863475315946,201.99260198622937,153.65224627195249,317.72094582876224,179.84790434093858,132.34778449653118]
[null,2033,{"$f":"C16/C$1","v":56.515546240973578},48.160415178741232,43.71321625431986,36.847950752034812,33.651659750661068,59.150586197325836,63.969438954252006,3.530585104932344,72.658414313727931,76.774114815786731,35.629490282824456,21.454314518377029,null,235.60716216762572,208.98998771005225,194.82242184697034,172.95155372882752,162.76904018510737,309.35445743615503,344.78799663982892,214.26480153186341,177.49051145104488,325.12253965754201,184.2162912569863,135.67116877600188]
[null,2034,{"$f":"C17/C$1","v":56.65253474835113},48.277101553963199,44.082007606631144,36.939578152579223,33.735316665722202,59.389137072323358,64.260397524570905,3.5457069834248478,74.256899428629922,78.463145341734034,36.413339069046607,21.926309437781317,null,237.62427245679345,210.94242092959396,197.57799293554464,174.82415587262048,164.61625053061019,312.50268805931205,348.34488910126078,219.71987315744525,181.95667833536086,332.66918819086163,188.66300232549369,139.04988714992763]
[null,2035,{"$f":"C18/C$1","v":56.759375408951065},48.368095476366562,44.445868581776885,37.011709537927203,33.801167983500584,59.753308294038085,64.684201138847229,3.5610639636938357,75.890551216059762,80.189334539252172,37.214432528565631,22.408688245412506,null,239.62621241545634,212.89387749164467,200.39872969110414,176.71552152337642,166.48760959465196,316.25588602994571,352.5661115728945,225.44999674878713,186.59332583851995,340.43254778933289,193.25822583492695,142.55362212549838]
[null,2036,{"$f":"C19/C$1","v":56.834101114809293},48.431720644316009,44.80440374814755,37.063072107604548,33.84805130647468,60.20090974306386,65.196551095944599,3.5766610657542888,77.560143342813063,81.953499899115741,38.03315004419408,22.901679386811576,null,241.51513171978846,214.74743350222468,203.19178872309615,178.53001223203836,168.28783064194653,320.32061475172452,357.13337265718923,231.14572723122222,191.25792347240429,348.31473145629326,197.9025744188902,146.08246942785431]
[null,2037,{"$f":"C20/C$1","v":56.874635409821188},48.466207576877089,44.924142766639861,37.092322366094912,33.874739675710209,60.723450833464319,65.78854850535167,3.5925034198240513,79.266466496354994,83.756476896896274,38.869879345166346,23.405516333321433,null,243.37554277079732,216.5885793017178,205.30452447458418,180.35447541263792,170.10413234037057,324.79131271967964,362.1467479681283,237.11504416679617,196.09423394661189,356.41880915883701,202.69758466661128,149.73743736577256]
[null,2038,{"$f":"C21/C$1","v":56.878786196614307},48.469688251356466,45.021827717554203,37.098042057568598,33.879937858357252,61.337085958170462,66.477183018810408,3.6085962687479234,81.010328759274799,85.599119388628026,39.725016690760008,23.920437692654502,null,245.07036742270674,218.28126915810711,207.29732352637001,182.05429816802143,171.80229371051482,329.54894349194785,367.48089216552574,242.91836617895493,200.89943040590842,364.60467514078078,207.50158370972585,153.37631316826872]
[null,2039,{"$f":"C22/C$1","v":56.844239061000025},48.440190414978993,45.096063283063209,37.078733853699575,33.862278409663091,61.950157054055488,67.166194083910156,3.6249449704750702,82.79255599197883,87.482300015177813,40.598967057956727,24.446687321892899,null,246.83231167760695,220.05929910665756,209.4058198715006,183.86478951354061,173.61803754145873,334.57111851067509,373.10170348644908,249.36701735168981,206.0506970561635,373.13930303546141,212.57994359292346,157.26391709955419]
[null,2040,{"$f":"C23/C$1","v":56.768550189911238},48.37563155017434,45.145379534789328,37.032816779020912,33.82031749530104,62.562933360366088,67.855885839344225,3.6415550005909667,84.61399222380237,89.406910615511691,41.492144333231757,24.984514442974543,null,248.4957243212462,221.75816892227562,211.46746482738865,185.62304700079281,175.38889827916216,339.63772104131453,378.77401946279645,255.92757272209275,211.30173986717597,381.85218265797221,217.76051730769845,161.22753823147508]
[null,2041,{"$f":"C24/C$1","v":56.64913885718402},48.273812471622129,45.168227770987997,36.958621357265748,33.752530458899081,63.175706707447674,68.546586623439538,3.6584319549050095,86.475500052726019,91.373862649052938,42.404971508562873,25.534173760719984,null,249.92650250634159,223.24499124300331,213.35144329577761,187.19787077675178,176.98413742738359,344.57353318197528,384.31067382098655,262.17469151360979,216.45640134080497,390.60803904459192,222.90635705661211,165.12965244071177]
[null,2042,{"$f":"C25/C$1","v":56.483279449891228},48.132410531800737,45.162976105428037,36.854384461078439,33.657307118681047,63.788791666741204,69.238649142037204,3.6755815520950681,88.377961053885997,93.384087627332164,43.337880881751254,26.095925583455838,null,251.35253780053878,224.74894137463713,215.28913116000618,188.8202186262387,178.63520001395005,349.71122778003996,390.06738227500063,268.90785809723303,221.88644422227944,399.67019504297053,228.2790760512552,169.23128393380512]
[null,2043,{"$f":"C26/C$1","v":56.268093006191485},47.94897241029782,45.127904792470304,36.718243846353069,33.532946776105383,64.402525671165165,69.932450605492278,3.6930096364102325,90.322276197071503,95.438537555133422,44.291314261149793,26.670035946291858,null,252.59959389855402,226.09713898968607,217.10998506223299,190.31909323006602,180.1716033598918,354.82086943132595,395.79850082662443,275.56932374897252,227.33436621977862,408.86043210305314,233.69870849352014,173.35186494948616]
[null,2044,{"$f":"C27/C$1","v":56.000538233778649},47.720906460539922,45.061201271848375,36.548232351245396,33.377652918277846,65.017269105978571,70.628392834897184,3.710722180432994,92.309366273407065,97.538185381346381,45.265723174895086,27.256776737110286,null,253.74071874589032,227.36406448262582,218.89096735394932,191.77096442115874,181.67036093926146,360.01978293521051,401.62957178032934,282.43872003175738,232.93094533315497,418.27306714086683,239.25778561192399,177.58331150992126]
[null,2045,{"$f":"C28/C$1","v":55.677401976040308},47.445474585914212,44.960954915606564,36.34227173862719,33.189527594750871,65.63340537031327,71.326902337732051,3.7287252879022117,94.340172331422025,99.684025459735992,46.261569084742774,27.85642582532671,null,254.23614885715426,228.0114677799765,220.09646405169465,192.63968425883274,182.59589915569063,364.5675998813598,406.76936555437561,287.7266953664253,237.84768867700237,427.32929215460996,244.37567443203039,181.34436189978365]

{"sheet":"Upgrade Summary","index":18,"n_rows":14,"n_cols":26,"rows_kept":14,"cut":false,"hidden":false,"merged":[[5,1,7,1],[8,1,10,1],[2,1,4,1]]}
[]
[null,null,null,2023,{"$f":"D2+1","v":2024},{"$f":"E2+1","v":2025},2026,2027,2028,2029,{"$f":"J2+1","v":2030},{"$f":"K2+1","v":2031},{"$f":"L2+1","v":2032},{"$f":"M2+1","v":2033},{"$f":"N2+1","v":2034},{"$f":"O2+1","v":2035},{"$f":"P2+1","v":2036},{"$f":"Q2+1","v":2037},{"$f":"R2+1","v":2038},{"$f":"S2+1","v":2039},{"$f":"T2+1","v":2040},{"$f":"U2+1","v":2041},{"$f":"V2+1","v":2042},{"$f":"W2+1","v":2043},{"$f":"X2+1","v":2044},{"$f":"Y2+1","v":2045}]
[{"$f":"Upgrades!D61","v":-30.789194367453629},"Rathdrum CT 2055 Uprates two unit operation","$/MWh",-33.087785392370201,-31.330763157654683,-30.789194367453629,-30.971448181179106,-31.665899832514853,-32.654587721713909,-33.777785475678634,-34.943544921550014,-36.947137483407374,-38.04786541038294,-39.176055275303781,-40.279202155435911,-41.470910984473669,-42.685012015184228,-42.080281108350462,-43.262593491120882,-44.52725214536644,-45.790596977928402,-46.960501352833539,-48.158598883045983,-49.413221489860781,-50.62146042243841,-51.871321147994905]
[{"$f":"Upgrades!D62","v":116.42666770501536},null,"Fixed Cost $/kW-yr",111.27686406047184,113.88510212334883,116.42666770501536,119.02479420278387,121.25771769841393,123.47652432017259,125.7165956568266,127.97658355761152,123.24637530212038,125.38732600551199,127.53976952534015,129.70157980267828,131.87041679763087,134.04370957711018,151.26232256913278,154.59009366565371,157.99107572629808,161.4668793922767,165.01915073890675,168.64957205516274,172.35986264037629,176.15177961846453,180.02711877007079]
[{"$f":"Upgrades!D63","v":-45.342527830580558},null,"Variable Cost $/MWh",-46.997393399929173,-45.566400923073274,-45.342527830580558,-45.849547456527091,-46.823114544816612,-48.089153261735468,-49.492359932781966,-50.940617866251465,-52.352934396172436,-53.72128116107195,-55.118526465971286,-56.491899630770703,-57.95471308417752,-59.440475712323,-60.988071429492081,-62.586355199327585,-64.276136611153703,-65.973956901962978,-67.587895195196879,-69.239795389941335,-70.958204319907836,-72.64043287474648,-74.374710994253761]
[{"$f":"Upgrades!D90","v":59.841084702101476},"Rathdrum CT: Inlet Evaporation 2 unit operation","$/MWh",60.695963810794005,59.692585102243918,59.841084702101476,60.692495726652837,61.985946016628425,63.563906309932726,65.279940689421153,67.046552659412711,68.62833764939495,68.362103036863701,67.959371047459186,67.357895379286774,66.652594901761304,65.766488012071406,65.062091536615483,63.858877456742377,62.494816662558947,60.872819757322944,58.886560932858593,56.631785010178767,54.114143090734103,51.213016022245753,47.98785803281703]
[{"$f":"Upgrades!D91","v":26.98116085931596},null,"Fixed Cost $/kW-yr",25.796091786541393,26.393572766616405,26.98116085931596,27.581671037530487,28.118850710656094,28.656262417014815,29.200513336473332,29.75142540711775,29.040879320420622,29.576576068848901,30.117616350101677,30.66368735932101,31.214439160709933,31.769481662732453,35.049906619680335,35.821004565313295,36.609066665750184,37.414466132396718,38.237584387309433,39.078811243830231,39.938545091194491,40.817193083200777,41.715171331031215]
[{"$f":"Upgrades!D92","v":56.468439594686984},null,"Variable Cost $/MWh",57.471452337476329,56.393388506416869,56.468439594686984,57.244786846961524,58.471089677796421,59.981873507805879,61.629876522361997,63.327624483522996,64.998227734342379,64.665031028257587,64.19466900369649,63.524934459371657,62.750790006672581,61.795302804229863,60.680853209155437,59.381251886078203,57.918683329340176,56.196011490773351,54.106862884444908,51.746933604699997,49.121824954334812,46.110866886845649,42.773461616438155]
[{"$f":"Upgrades!D29","v":194.93881643581878},"Wood Biomass","$/MWh",186.18012438427323,190.5928110822623,194.93881643581878,199.38294149096444,203.92901852965761,208.52760692906122,213.23049033573653,218.03926531077016,222.95684033611366,227.98499169249692,233.12681690607207,238.38555536053403,243.76333210574344,249.26234821514049,254.8861486090349,260.6371798571983,266.51798149599279,272.53245487220437,278.68215785458102,284.9712075363816,291.40265283958848,297.97966765067792,304.70555742216158]
[{"$f":"Upgrades!D30","v":677.94715295929734},null,"Fixed Cost $/kW-yr",647.95374588897118,663.14666961132605,677.94715295929734,693.07712846880099,708.54387719631688,724.13184249463529,740.06274302951749,756.34412337616686,772.98369409044267,789.98933536043228,807.36910073836168,825.13122095460585,843.28410781560694,861.83635818755045,880.79675806767602,900.1742867451652,919.97812105355911,940.21763971673749,960.90242779050561,982.04228120189691,1003.647211388339,1025.7274500388819,1048.2934539397374]
[{"$f":"Upgrades!D31","v":40.156361422280625},null,"Variable Cost $/MWh",38.245479204142789,39.189461855932166,40.156361422280625,41.146154169320447,42.161010037347893,43.200702249920653,44.26639375365491,45.357958603882679,46.476544881674727,47.622129738060259,48.795971988637866,49.99943185491621,51.232713883002077,52.496056391498875,53.790998365273119,55.117936308073745,56.477314588787408,57.870893293040524,59.298041920675587,60.760641051930335,62.259453892479229,63.795318326732264,65.369152413089083]
[]
[null,"Green = Wood"]
[null,"Red = Natural Gas"]

{"sheet":"Fuel Gen Summary","index":19,"n_rows":32,"n_cols":27,"rows_kept":32,"cut":false,"hidden":false,"merged":[[2,1,16,1],[2,2,4,2],[5,2,7,2],[8,2,10,2],[11,2,13,2],[14,2,16,2],[17,1,31,1],[17,2,19,2],[20,2,22,2],[23,2,25,2],[26,2,28,2],[29,2,31,2]]}
[]
[null,"State",null,null,2023,{"$f":"E2+1","v":2024},{"$f":"F2+1","v":2025},{"$f":"G2+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[{"$f":"'Fuel Gen'!D32","v":59.853497677863764},"Idaho","7F.04 CT Frame Greenfield","$/MWh",60.307186212912377,59.573047693918348,59.853497677863764,60.760808312198847,62.072159986364127,63.636801218434442,65.32809343388324,67.068558312124523,68.790108131639087,68.739622261751919,68.572865942459714,68.234781847679386,67.809720191581334,67.229567720999384,66.514301749821882,65.640822510249038,64.628939223654044,63.392630262175352,61.837683639694916,60.049120092908886,58.032052074003246,55.67959629243262,53.044591419813379]
[{"$f":"'Fuel Gen'!D33","v":106.50416817171551},null,null,"Fixed Cost $/kW-yr",101.79327534829017,104.17921120259645,106.50416817171551,108.88086525397611,111.31044441067387,113.75927418770873,116.26197821983826,118.81974174067474,121.43377605896954,124.10531913226693,126.83563615317678,129.62602014854673,132.47779259181473,135.39230402883462,138.37093471746894,141.41509528125331,144.5262273774409,147.70580437974456,150.95533207609895,154.27634938177312,157.67042906817215,161.13917850767189,164.68424043484075]
[{"$f":"'Fuel Gen'!D34","v":47.319466682745876},null,null,"Variable Cost $/MWh",48.327560530535798,47.312631179937696,47.319466682745876,47.947073757995561,48.972498402468993,50.248947079693622,51.645706504090086,53.085158869875954,54.499073901661014,54.134185278714305,53.646109345795317,52.979636605888373,52.21896175447089,51.295812598272519,50.230004014395064,48.998270224642809,47.620250787764469,46.009750680696222,44.072380707423228,41.892980496127244,39.476477406092386,36.715798981827731,33.663590568375163]
[{"$f":"'Fuel Gen'!D64","v":61.714204639874801},null,"Reciprocating Engine (ICE) Machine","$/MWh",61.519724297073964,61.204989766813547,61.714204639874801,62.740911479251515,64.103475968316559,65.676127928096889,67.358612742613445,69.087871892062424,70.808510271411436,71.090592222727651,71.284939893647049,71.346797443641591,71.345132370194733,71.224545589292646,71.001500351628337,70.657324010620641,70.208350127189988,69.58458595510487,68.709361491659621,67.652217515554099,66.417514753767037,64.918259043115128,63.197751621872186]
[{"$f":"'Fuel Gen'!D65","v":159.43572059510592},null,null,"Fixed Cost $/kW-yr",152.37852896413463,155.9544380832337,159.43572059510592,162.9945691283464,166.63270251909407,170.29862197451416,174.04519165795352,177.87418587442843,181.78741796366583,185.78674115886648,189.87404946436152,194.05127855257754,198.32040668073421,202.68345562771034,207.14249165151998,211.69962646785345,216.35701825014621,221.1168726516494,225.98144384998577,230.95303561468532,236.03400239820849,241.22675045096904,246.53373896089042]
[{"$f":"'Fuel Gen'!D66","v":42.950880180628737},null,null,"Variable Cost $/MWh",43.586931263588298,42.851362915234951,42.950880180628737,43.55876099104993,44.493168747220913,45.634393948137131,46.875960615094563,48.154601417738121,49.414707846652021,49.226126144623507,48.939455561824616,48.509712456519075,48.005631513355517,47.371575713603001,46.623765138673477,45.743278622980796,44.746195741022063,43.562264172441246,42.114548629777417,40.472318770710444,38.639658236536825,36.529289682505855,34.184224935329524]
[{"$f":"'Fuel Gen'!D96","v":58.086318417465101},null,"NG CCCT (1x1 w/DF)","$/MWh",57.633148241642552,57.516950698170326,58.086318417465101,59.089756793745003,60.376077424032978,61.839564904091318,63.397898604346544,64.99864274523442,66.59574468642019,66.998542159491379,67.331975124676902,67.558855635944823,67.736697555252874,67.819453679664306,67.820920080508444,67.72563627363121,67.547294193561868,67.227701881118861,66.703109110366697,66.031520793426182,65.216667052905819,64.186206883100141,62.976301456542252]
[{"$f":"'Fuel Gen'!D97","v":191.76473241757932},null,null,"Fixed Cost $/kW-yr",183.32329882681694,187.58539179124369,191.76473241757932,196.03633022960017,200.40216586314156,204.81101351213067,209.31685580939757,213.92182663720425,218.62810682322277,223.43792517333372,228.35355952714707,233.3773378367442,238.51163926915268,243.75889533307401,249.12159103040159,254.60226603307058,260.20351588579808,265.92799323528556,271.77840908646203,277.7575340863641,283.86819983626401,290.11330023266191,296.49579283778036]
[{"$f":"'Fuel Gen'!D98","v":35.518327500742018},null,null,"Variable Cost $/MWh",36.058594408989798,35.440808934854893,35.518327500742018,36.019059360519911,36.791583018447405,37.736211621582875,38.764271549622912,39.823075895306843,40.866315365794243,40.703065393811656,40.457997870152219,40.093650881820608,39.667258296537923,39.132486757257603,38.502839885808818,37.762558314648167,36.925028519481224,35.93174636220845,34.718642570040231,33.343395989212553,31.809403502999469,30.043983535095819,28.082949194881881]
[{"$f":"'Fuel Gen'!D129","v":259.52056748495141},null,"Hydrogen Fuel Cell with 40 hrs Storage ","$/MWh",270.84172206730568,265.16007578838173,259.52056748495141,254.22865597438832,249.52260684786376,245.44623511377671,242.11494061430011,239.62095265877423,238.06372602085253,237.55832951047336,238.23797269365215,239.10821000937241,240.19504464312934,241.52669995703164,243.13378064731978,245.04944486944899,247.30958805763268,249.95303921340019,253.02177048849251,256.56112094150194,260.62003540527877,265.25131946349404,270.5119116001336]
[{"$f":"'Fuel Gen'!D130","v":1020.8418371556054},null,null,"Fixed Cost $/kW-yr",975.94089601649068,998.59958715085804,1020.8418371556054,1043.5744057363281,1066.8077693792882,1090.2775403056332,1114.2636461923571,1138.7774464085892,1163.8305502295777,1189.4348223346292,1215.6023884259903,1242.3456409713624,1269.6772450727319,1297.6101444643323,1326.157567642548,1355.3330341306832,1385.1503608815583,1415.6236688209535,1446.767389535014,1478.5962721047847,1511.1253900910892,1544.3701486730934,1578.3462919439014]
[{"$f":"'Fuel Gen'!D131","v":139.38195274649567},null,null,"Variable Cost $/MWh",155.98731167135284,147.63905861203446,139.38195274649567,131.41474012724723,123.97445341152137,117.13602230183473,110.98190312049552,105.60298834010574,101.09736648717347,97.578710067053308,95.178801622476882,92.901737174631293,90.772029406023933,88.816378384709921,87.06383200040699,85.5459573523041,84.297023815110649,83.354198557542674,82.757755338205982,82.551297457909172,82.781995805046989,83.500842992057173,84.762924646325132]
[{"$f":"'Fuel Gen'!D160","v":273.61517480767804},null,"7F.04 CT Frame Greenfield + amonia + storage","$/MWh",302.33066114893177,287.88033057091752,273.61517480767804,259.90414934704319,247.16399391365672,235.52106127766629,225.12408041750126,216.13170729596624,208.71493859198955,203.07191126150192,199.43227492688595,196.03487895037273,192.9230098477025,190.14371550651299,187.74807751928213,185.79150198227109,184.33402998143777,183.440669066244,183.18174709744883,183.63328994569815,184.87742461436787,187.00280946305625,190.10509331778579]
[{"$f":"'Fuel Gen'!D161","v":134.50839507290107},null,null,"Fixed Cost $/kW-yr",128.57599427003049,131.57499584455451,134.50839507290107,137.50675803188949,140.57149509027769,143.66406798226382,146.82467747787359,150.05482038238682,153.35602643079935,156.72985901227696,160.177915910547,163.70183006057903,167.30327032191181,170.98394226899384,174.74558899891164,178.58999195688776,182.51897177993925,186.53438915909797,190.63814572059809,194.8321849264513,199.11849299483313,203.49909984071954,207.97608003721538]
[{"$f":"'Fuel Gen'!D162","v":257.78544324046749},null,null,"Variable Cost $/MWh",287.19908906989053,272.39581851464561,257.78544324046749,243.72155295859883,230.6207214132711,218.61383678227202,207.8448969832084,198.47238182611895,190.66710796180556,184.62702835745387,180.58160459894884,176.76949387522103,173.23378630089749,170.02132904167823,167.18299855222099,164.77399127793467,162.85413404160593,161.48821541573579,160.74633946662948,160.7043033470008,161.44400031049915,163.05384982450246,165.6292565671838]
[null,"Washington","7F.04 CT Frame Greenfield","$/MWh",62.314299445578996,61.544685574083324,61.82876935706561,62.763705414163638,64.118088034094157,65.73540723221501,67.484088985281517,69.283666833263837,71.063426560235143,71.002713490833941,70.821069019672905,70.461311003746061,70.01103473055953,69.399499037389177,68.64744648509307,67.730883129512932,66.670376773713969,65.376587668884795,63.751670114864631,61.883915076086517,59.778627060390995,57.324800649605208,54.577304768068394]
[null,null,null,"Fixed Cost $/kW-yr",104.26800339205585,106.71215206790829,109.09367804968599,111.52820751922124,114.01691065317623,116.5252826875461,119.08883890667202,121.70879336261886,124.38638681659648,127.12288732656162,129.91959084774595,132.77782184639634,135.69893392701707,138.68431047341147,141.73536530382646,144.85354334051067,148.04032129400196,151.29720836246995,154.62574694644439,158.02751337926608,161.50411867360987,165.0572092844294,168.68846788868683]
[null,null,null,"Variable Cost $/MWh",50.043433349446666,48.986177822364148,48.989989753233068,49.638416198984359,50.6999137351279,52.0220330986715,53.469020620800038,54.960266964763754,56.424911894628053,56.042151502583494,55.531374667680964,54.835243376010297,54.041193615013604,53.078321417301218,51.967202957363163,50.68367424417297,49.248129292896557,47.57105074348938,45.554411377110505,43.28631664610181,40.771881464946624,37.899906651061066,34.72506310155628]
[null,null,"Reciprocating Engine (ICE) Machine","$/MWh",63.36514170278933,63.026364691165675,63.543301611785637,64.59740761317498,66.000046751312368,67.620677972134729,69.355095624823903,71.137806077335668,72.911274172977016,73.190476762947995,73.378263154562759,73.428146859659833,73.411745204710513,73.271518184391709,73.024556112350496,72.651459813965133,72.169184601558712,71.505034027769199,70.579377014068882,69.464425132194236,68.164698992377879,66.589845146298146,64.784824344015476]
[null,null,null,"Fixed Cost $/kW-yr",156.16587011320217,159.83086854253904,163.39872466800244,167.04608029220429,170.77469743227803,174.53174077578819,178.37143907285559,182.29561073245836,186.30611416857244,190.40484868028102,194.59375535124721,198.87481796897475,203.25006396429208,207.7215653715065,212.29143980967962,216.96185148549262,221.73501221817341,226.61318248697327,231.59867250168671,236.69384329672386,241.90110784925179,247.22293222193528,252.66183673081787]
[null,null,null,"Variable Cost $/MWh",44.986632298138126,44.216536919365673,44.313587745099852,44.938451687434217,45.902285437905824,47.080765909833261,48.363305497151785,49.68419656685478,50.985685253265544,50.782524887002836,50.477336337346891,50.023399652465159,49.492093558957592,48.82563420243217,48.040862682787882,47.118125128952101,46.07411655347542,44.835874482628086,43.323495958934664,41.608914693847076,39.696367324387055,37.495210181611533,35.050107410105753]
[null,null,"NG CCCT (1x1 w/DF)","$/MWh",59.244345368790825,59.109878992933297,59.687379458597739,60.71537418447204,62.036845201711515,63.542078007558388,65.145488689341406,66.792614561212901,68.435621799316678,68.837976429657218,69.16794354203769,69.386894986781954,69.554552165920043,69.623086070702229,69.606815952083451,69.489677361626917,69.285881035365477,68.934984658575459,68.370773351715854,67.653477183331958,66.786960565323483,65.696086314722749,64.418398719468556]
[null,null,null,"Fixed Cost $/kW-yr",187.10994104317956,191.46110687690842,195.72700514015713,200.08709370964883,204.54339639424461,209.04335111491812,213.6423048394463,218.34243554591413,223.14596912792422,228.0551804487385,233.07239441861083,238.19998709582029,243.44038681192833,248.79607532179074,254.26958897887008,259.86351993640534,265.58051737500614,271.42328875725633,277.39460110991604,283.49728233433416,289.73422254568942,296.10837544169465,302.62275970141201]
[null,null,null,"Variable Cost $/MWh",37.224157419445191,36.577620498734213,36.65308520400125,37.167959305494378,37.964986660751556,38.940638578697346,40.002817593045414,41.096804700798373,42.17450412197303,41.999114163412038,41.738626305935107,41.354132771485112,40.905069181886667,40.343314461020121,39.682889366988313,38.907424391659674,38.030818500058999,36.99231074749224,35.725360614588759,34.289865365988099,32.689349287998063,30.848327589296158,28.803989302082602]
[null,null,"Hydrogen Fuel Cell with 40 hrs Storage ","$/MWh",273.14387679528789,267.51638391018406,261.92949982147394,256.69138779975998,252.04033968400208,248.01935807230996,244.7446722779213,242.30853841899483,240.81043866779808,240.36546983565182,241.10687010598446,242.04022316477597,243.19156208795181,244.58914078564021,246.26359517415776,248.24811531587739,250.57862925388253,253.29399931596762,256.43623171331626,260.05070031327188,264.18638552322773,268.89612928403784,274.23690723672939]
[null,null,null,"Fixed Cost $/kW-yr",995.50276517110149,1018.6216085234369,1041.3110170055063,1064.5007306028758,1088.2014488345228,1112.1418807088821,1136.6090020844779,1161.6144001303364,1187.1699169332037,1213.2876551057343,1239.9799835180606,1267.259543155458,1295.1392531048782,1323.6323166731854,1352.7522276399948,1382.5127766480753,1412.9280577343329,1444.0124750044877,1475.7807494545871,1508.2479259425879,1541.4293803133251,1575.3408266802176,1609.9983248671822]
[null,null,null,"Variable Cost $/MWh",155.98731167135284,147.63905861203446,139.38195274649567,131.41474012724723,123.97445341152137,117.13602230183473,110.98190312049552,105.60298834010574,101.09736648717347,97.578710067053308,95.178801622476882,92.901737174631293,90.772029406023933,88.816378384709921,87.06383200040699,85.5459573523041,84.297023815110649,83.354198557542674,82.757755338205982,82.551297457909172,82.781995805046989,83.500842992057173,84.762924646325132]
[null,null,"7F.04 CT Frame Greenfield + amonia + storage","$/MWh",302.665250263487,288.22279019733202,273.96528269908237,260.2620763146889,247.52991458357991,235.89503220232768,225.5062787025052,216.52231394324033,209.11413858550355,203.47989365487331,199.84923293291152,196.46101003253091,193.35851581366819,190.58880260372979,188.20295653263781,186.25638833392065,184.80914383282351,183.92623542236026,183.67799591339963,184.14045623560003,185.39574856264736,187.53253653819795,190.6464743885806]
[null,null,null,"Fixed Cost $/kW-yr",131.41906489422888,134.48494378212328,137.48333184774228,140.54813506136875,143.68079620674865,146.84177372329717,150.07229274520969,153.37388318560429,156.74810861568761,160.19656700523279,163.72089147934787,167.32275109189348,171.00385161591515,174.76593635146534,178.61078695119744,182.54022426412391,186.55610919793457,190.66034360028914,194.8548711594955,199.14167832500439,203.52279524815447,208.00029674361397,212.57630327197342]
[null,null,null,"Variable Cost $/MWh",287.19908906989053,272.39581851464561,257.78544324046749,243.72155295859883,230.6207214132711,218.61383678227202,207.8448969832084,198.47238182611895,190.66710796180556,184.62702835745387,180.58160459894884,176.76949387522103,173.23378630089749,170.02132904167823,167.18299855222099,164.77399127793467,162.85413404160593,161.48821541573579,160.74633946662948,160.7043033470008,161.44400031049915,163.05384982450246,165.6292565671838]