{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Preface and Contents","Financial Definitions","Land-Based Wind","Offshore Wind","Solar - Utility PV","Solar - PV Dist. Comm","Solar - PV Dist. Res","Solar - CSP","Geothermal","Hydropower","Natural Gas","Coal","Nuclear","Biopower","Storage","WACC Calc","PV OCC","Program Goals"],"not_rendered":{"charts":117,"images":2,"macros":1,"external_links":0,"defined_names":2,"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":"Preface and Contents","index":0,"n_rows":48,"n_cols":5,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"2018 Annual Technology Baseline (ATB)"]
[]
[null,null,null,null,"NREL annually documents a realistic and timely set of input assumptions (e.g., technology cost, fuel costs), and a diverse set of potential futures (standard scenarios) to inform electric sector analysis in the United States. The products of this work, including assessments of current and projected technology cost and performance for both renewable and conventional electricity generation technologies, as well as market projections of more than a dozen scenarios produced with NREL's Regional Energy Deployment Systems (ReEDS) model, are applied consistently in NREL's analyses throughout the following year. This annual process is supported by the Office of Strategic Programs of the U.S. Department of Energy’s Office of Energy Efficiency and Renewable Energy (EERE). The specific products from this effort including the following:"]
[]
[null,null,null,null,"* An Annual Technology Baseline (ATB) workbook documenting detailed cost and performance data (both current and projected) for both renewable and conventional technologies. "]
[null,null,null,null,"* An ATB web application describing each of the technologies and providing additional context for their treatment in the workbook."]
[null,null,null,null,"* A Standard Scenarios Annual Report describing the identified scenarios, associated assumptions (including technology cost and performance assumptions from the ATB), and modeled results using the most recent version of the ReEDS model. "]
[]
[null,null,null,null,"These products can be accessed at atb.nrel.gov."]
[]
[null,null,null,null,"New to this Edition"]
[]
[null,null,null,null,"Three options representing market conditions for project financing:\n - R&D - based on macro-economic indicators from AEO (2018) for the year 2016 as a source for debt rates and return on equity rates. Includes dynamic effects of R&D on technology cost, technology performance, and financial performance. Excludes economic dynamics such as background changes to inflation, interest, and return on equity. Excludes policies such as tax credits and tariffs. Financing presented as a time series.\n\n - R&D + Market – based on macro-economic indicators from AEO (2018) as a source for debt rates and return on equity rates. Includes dynamics from R&D Only case. Adds in economic dynamics and policies\n\n- ReEDs - Mirrors the ReEDs 2018 assumptions"]
[]
[null,null,null,null,"Contents"]
[null,null,null,null,"Financial Definitions"]
[null,null,null,null,"Wind: Land-based"]
[null,null,null,null,"Wind: Offshore "]
[null,null,null,null,"Solar: PV: Utility"]
[null,null,null,null,"Solar: PV:  Commercial"]
[null,null,null,null,"Solar: PV: Residential"]
[null,null,null,null,"Solar: CSP"]
[null,null,null,null,"Geothermal"]
[null,null,null,null,"Hydropower"]
[null,null,null,null,"Natural Gas"]
[null,null,null,null,"Coal"]
[null,null,null,null,"Nuclear"]
[null,null,null,null,"Biopower"]
[]
[null,null,null,null,"Recommended Citation"]
[null,null,null,null,"NREL (National Renewable Energy Laboratory). 2018. 2018 Annual Technology Baseline. Golden, CO: National Renewable Energy Laboratory. http://www.nrel.gov/analysis/data_tech_baseline.html."]
[]
[null,null,null,null,"Online"]
[null,"atb.nrel.gov",null,null,"2018 Annual Technology Baseline (ATB)"]
[null,"www.nrel.gov/analysis/reeds",null,null,"Regional Energy Deployment Systems"]
[]
[null,null,null,null,"Contact"]
[null,null,null,null,"atb.nrel.gov/electricity/contact"]
[]
[null,null,null,null,"DISCLAIMER AGREEMENT"]
[null,null,null,null,"These detailed electricity generation technology cost and performance data (\"Data\") are provided by the National Renewable Energy Laboratory (\"NREL\"), which is operated by the Alliance for Sustainable Energy LLC (\"Alliance\") for the U.S. Department of Energy (the \"DOE\")."]
[]
[null,null,null,null,"It is recognized that disclosure of these Data are provided under the following conditions and warnings: (1) these Data have been prepared for reference purposes only; (2) these Data consist of forecasts, estimates, or assumptions made on a best-efforts basis, based upon expectations of current and future conditions at the time they were developed; and (3) these Data were prepared with existing information and are subject to change without notice."]
[]
[null,null,null,null,"The user understands that DOE/NREL/ALLIANCE are not obligated to provide the user with any support, consulting, training or assistance of any kind with regard to the use of the Data or to provide the user with any updates, revisions or new versions thereof. DOE, NREL, and ALLIANCE do not guarantee or endorse any results generated by use of the Data, and user is entirely responsible for the results and any reliance on the results or the Data in general."]
[]
[null,null,null,null,"USER AGREES TO INDEMNIFY DOE/NREL/ALLIANCE AND ITS SUBSIDIARIES, AFFILIATES, OFFICERS, AGENTS, AND EMPLOYEES AGAINST ANY CLAIM OR DEMAND, INCLUDING REASONABLE ATTORNEYS' FEES, RELATED TO USER’S USE OF THE DATA.  THE DATA ARE PROVIDED BY DOE/NREL/ALLIANCE \"AS IS,\" AND ANY EXPRESS OR IMPLIED WARRANTIES, INCLUDING BUT NOT LIMITED TO THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE ARE DISCLAIMED.  IN NO EVENT SHALL DOE/NREL/ALLIANCE BE LIABLE FOR ANY SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES WHATSOEVER, INCLUDING BUT NOT LIMITED TO CLAIMS ASSOCIATED WITH THE LOSS OF DATA OR PROFITS, THAT MAY RESULT FROM AN ACTION IN CONTRACT, NEGLIGENCE OR OTHER TORTIOUS CLAIM THAT ARISES OUT OF OR IN CONNECTION WITH THE ACCESS, USE OR PERFORMANCE OF THE DATA."]

{"sheet":"Financial Definitions","index":1,"n_rows":100,"n_cols":4,"rows_kept":100,"cut":false,"hidden":false,"merged":[[97,2,97,3],[98,2,98,3],[0,40,0,43],[0,44,0,47],[0,48,0,51],[0,52,0,55],[0,56,0,59],[0,20,0,23],[0,24,0,27],[0,28,0,31],[0,32,0,35],[0,36,0,39],[0,0,0,3],[0,4,0,7],[0,8,0,11],[0,12,0,15],[0,16,0,19],[5,2,5,3],[1,1,1,3],[4,2,4,3],[2,1,2,3],[0,120,0,123],[0,124,0,127],[0,128,0,131],[0,132,0,135],[0,136,0,139],[0,100,0,103],[0,104,0,107],[0,108,0,111],[0,112,0,115],[0,116,0,119],[0,80,0,83],[0,84,0,87],[0,88,0,91],[0,92,0,95],[0,96,0,99],[0,60,0,63],[0,64,0,67],[0,68,0,71],[0,72,0,75],[0,76,0,79],[0,200,0,203],[0,204,0,207],[0,208,0,211],[0,212,0,215],[0,216,0,219],[0,180,0,183],[0,184,0,187],[0,188,0,191],[0,192,0,195],[0,196,0,199],[0,160,0,163],[0,164,0,167],[0,168,0,171],[0,172,0,175],[0,176,0,179],[0,140,0,143],[0,144,0,147],[0,148,0,151],[0,152,0,155],[0,156,0,159],[0,280,0,283],[0,284,0,287],[0,288,0,291],[0,292,0,295],[0,296,0,299],[0,260,0,263],[0,264,0,267],[0,268,0,271],[0,272,0,275],[0,276,0,279],[0,240,0,243],[0,244,0,247],[0,248,0,251],[0,252,0,255],[0,256,0,259],[0,220,0,223],[0,224,0,227],[0,228,0,231],[0,232,0,235],[0,236,0,239],[0,360,0,363],[0,364,0,367],[0,368,0,371],[0,372,0,375],[0,376,0,379],[0,340,0,343],[0,344,0,347],[0,348,0,351],[0,352,0,355],[0,356,0,359],[0,320,0,323],[0,324,0,327],[0,328,0,331],[0,332,0,335],[0,336,0,339],[0,300,0,303],[0,304,0,307],[0,308,0,311],[0,312,0,315],[0,316,0,319],[0,440,0,443],[0,444,0,447],[0,448,0,451],[0,452,0,455],[0,456,0,459],[0,420,0,423],[0,424,0,427],[0,428,0,431],[0,432,0,435],[0,436,0,439],[0,400,0,403],[0,404,0,407],[0,408,0,411],[0,412,0,415],[0,416,0,419],[0,380,0,383],[0,384,0,387],[0,388,0,391],[0,392,0,395],[0,396,0,399],[0,520,0,523],[0,524,0,527],[0,528,0,531],[0,532,0,535],[0,536,0,539],[0,500,0,503],[0,504,0,507],[0,508,0,511],[0,512,0,515],[0,516,0,519],[0,480,0,483],[0,484,0,487],[0,488,0,491],[0,492,0,495],[0,496,0,499],[0,460,0,463],[0,464,0,467],[0,468,0,471],[0,472,0,475],[0,476,0,479],[0,600,0,603],[0,604,0,607],[0,608,0,611],[0,612,0,615],[0,616,0,619],[0,580,0,583],[0,584,0,587],[0,588,0,591],[0,592,0,595],[0,596,0,599],[0,560,0,563],[0,564,0,567],[0,568,0,571],[0,572,0,575],[0,576,0,579],[0,540,0,543],[0,544,0,547],[0,548,0,551],[0,552,0,555],[0,556,0,559],[0,680,0,683],[0,684,0,687],[0,688,0,691],[0,692,0,695],[0,696,0,699],[0,660,0,663],[0,664,0,667],[0,668,0,671],[0,672,0,675],[0,676,0,679],[0,640,0,643],[0,644,0,647],[0,648,0,651],[0,652,0,655],[0,656,0,659],[0,620,0,623],[0,624,0,627],[0,628,0,631],[0,632,0,635],[0,636,0,639],[0,760,0,763],[0,764,0,767],[0,768,0,771],[0,772,0,775],[0,776,0,779],[0,740,0,743],[0,744,0,747],[0,748,0,751],[0,752,0,755],[0,756,0,759],[0,720,0,723],[0,724,0,727],[0,728,0,731],[0,732,0,735],[0,736,0,739],[0,700,0,703],[0,704,0,707],[0,708,0,711],[0,712,0,715],[0,716,0,719],[0,840,0,843],[0,844,0,847],[0,848,0,851],[0,852,0,855],[0,856,0,859],[0,820,0,823],[0,824,0,827],[0,828,0,831],[0,832,0,835],[0,836,0,839],[0,800,0,803],[0,804,0,807],[0,808,0,811],[0,812,0,815],[0,816,0,819],[0,780,0,783],[0,784,0,787],[0,788,0,791],[0,792,0,795],[0,796,0,799],[0,920,0,923],[0,924,0,927],[0,928,0,931],[0,932,0,935],[0,936,0,939],[0,900,0,903],[0,904,0,907],[0,908,0,911],[0,912,0,915],[0,916,0,919],[0,880,0,883],[0,884,0,887],[0,888,0,891],[0,892,0,895],[0,896,0,899],[0,860,0,863],[0,864,0,867],[0,868,0,871],[0,872,0,875],[0,876,0,879],[0,1000,0,1003],[0,1004,0,1007],[0,1008,0,1011],[0,1012,0,1015],[0,1016,0,1019],[0,980,0,983],[0,984,0,987],[0,988,0,991],[0,992,0,995],[0,996,0,999],[0,960,0,963],[0,964,0,967],[0,968,0,971],[0,972,0,975],[0,976,0,979],[0,940,0,943],[0,944,0,947],[0,948,0,951],[0,952,0,955],[0,956,0,959],[0,1080,0,1083],[0,1084,0,1087],[0,1088,0,1091],[0,1092,0,1095],[0,1096,0,1099],[0,1060,0,1063],[0,1064,0,1067],[0,1068,0,1071],[0,1072,0,1075],[0,1076,0,1079],[0,1040,0,1043],[0,1044,0,1047],[0,1048,0,1051],[0,1052,0,1055],[0,1056,0,1059],[0,1020,0,1023],[0,1024,0,1027],[0,1028,0,1031],[0,1032,0,1035],[0,1036,0,1039],[0,1160,0,1163],[0,1164,0,1167],[0,1168,0,1171],[0,1172,0,1175],[0,1176,0,1179],[0,1140,0,1143],[0,1144,0,1147],[0,1148,0,1151],[0,1152,0,1155],[0,1156,0,1159],[0,1120,0,1123],[0,1124,0,1127],[0,1128,0,1131],[0,1132,0,1135],[0,1136,0,1139],[0,1100,0,1103],[0,1104,0,1107],[0,1108,0,1111],[0,1112,0,1115],[0,1116,0,1119],[0,1240,0,1243],[0,1244,0,1247],[0,1248,0,1251],[0,1252,0,1255],[0,1256,0,1259],[0,1220,0,1223],[0,1224,0,1227],[0,1228,0,1231],[0,1232,0,1235],[0,1236,0,1239],[0,1200,0,1203],[0,1204,0,1207],[0,1208,0,1211],[0,1212,0,1215],[0,1216,0,1219],[0,1180,0,1183],[0,1184,0,1187],[0,1188,0,1191],[0,1192,0,1195],[0,1196,0,1199],[0,1320,0,1323],[0,1324,0,1327],[0,1328,0,1331],[0,1332,0,1335],[0,1336,0,1339],[0,1300,0,1303],[0,1304,0,1307],[0,1308,0,1311],[0,1312,0,1315],[0,1316,0,1319],[0,1280,0,1283],[0,1284,0,1287],[0,1288,0,1291],[0,1292,0,1295],[0,1296,0,1299],[0,1260,0,1263],[0,1264,0,1267],[0,1268,0,1271],[0,1272,0,1275],[0,1276,0,1279],[0,1400,0,1403],[0,1404,0,1407],[0,1408,0,1411],[0,1412,0,1415],[0,1416,0,1419],[0,1380,0,1383],[0,1384,0,1387],[0,1388,0,1391],[0,1392,0,1395],[0,1396,0,1399],[0,1360,0,1363],[0,1364,0,1367],[0,1368,0,1371],[0,1372,0,1375],[0,1376,0,1379],[0,1340,0,1343],[0,1344,0,1347],[0,1348,0,1351],[0,1352,0,1355],[0,1356,0,1359],[0,1480,0,1483],[0,1484,0,1487],[0,1488,0,1491],[0,1492,0,1495],[0,1496,0,1499],[0,1460,0,1463],[0,1464,0,1467],[0,1468,0,1471],[0,1472,0,1475],[0,1476,0,1479],[0,1440,0,1443],[0,1444,0,1447],[0,1448,0,1451],[0,1452,0,1455],[0,1456,0,1459],[0,1420,0,1423],[0,1424,0,1427],[0,1428,0,1431],[0,1432,0,1435],[0,1436,0,1439],[0,1560,0,1563],[0,1564,0,1567],[0,1568,0,1571],[0,1572,0,1575],[0,1576,0,1579],[0,1540,0,1543],[0,1544,0,1547],[0,1548,0,1551],[0,1552,0,1555],[0,1556,0,1559],[0,1520,0,1523],[0,1524,0,1527],[0,1528,0,1531],[0,1532,0,1535],[0,1536,0,1539],[0,1500,0,1503],[0,1504,0,1507],[0,1508,0,1511],[0,1512,0,1515],[0,1516,0,1519],[0,1640,0,1643],[0,1644,0,1647],[0,1648,0,1651],[0,1652,0,1655],[0,1656,0,1659],[0,1620,0,1623],[0,1624,0,1627],[0,1628,0,1631],[0,1632,0,1635],[0,1636,0,1639],[0,1600,0,1603],[0,1604,0,1607],[0,1608,0,1611],[0,1612,0,1615],[0,1616,0,1619],[0,1580,0,1583],[0,1584,0,1587],[0,1588,0,1591],[0,1592,0,1595],[0,1596,0,1599],[0,1720,0,1723],[0,1724,0,1727],[0,1728,0,1731],[0,1732,0,1735],[0,1736,0,1739],[0,1700,0,1703],[0,1704,0,1707],[0,1708,0,1711],[0,1712,0,1715],[0,1716,0,1719],[0,1680,0,1683],[0,1684,0,1687],[0,1688,0,1691],[0,1692,0,1695],[0,1696,0,1699],[0,1660,0,1663],[0,1664,0,1667],[0,1668,0,1671],[0,1672,0,1675],[0,1676,0,1679],[0,1800,0,1803],[0,1804,0,1807],[0,1808,0,1811],[0,1812,0,1815],[0,1816,0,1819],[0,1780,0,1783],[0,1784,0,1787],[0,1788,0,1791],[0,1792,0,1795],[0,1796,0,1799],[0,1760,0,1763],[0,1764,0,1767],[0,1768,0,1771],[0,1772,0,1775],[0,1776,0,1779],[0,1740,0,1743],[0,1744,0,1747],[0,1748,0,1751],[0,1752,0,1755],[0,1756,0,1759],[0,1880,0,1883],[0,1884,0,1887],[0,1888,0,1891],[0,1892,0,1895],[0,1896,0,1899],[0,1860,0,1863],[0,1864,0,1867],[0,1868,0,1871],[0,1872,0,1875],[0,1876,0,1879],[0,1840,0,1843],[0,1844,0,1847],[0,1848,0,1851],[0,1852,0,1855],[0,1856,0,1859],[0,1820,0,1823],[0,1824,0,1827],[0,1828,0,1831],[0,1832,0,1835],[0,1836,0,1839],[0,1960,0,1963],[0,1964,0,1967],[0,1968,0,1971],[0,1972,0,1975],[0,1976,0,1979],[0,1940,0,1943],[0,1944,0,1947],[0,1948,0,1951],[0,1952,0,1955],[0,1956,0,1959],[0,1920,0,1923],[0,1924,0,1927],[0,1928,0,1931],[0,1932,0,1935],[0,1936,0,1939],[0,1900,0,1903],[0,1904,0,1907],[0,1908,0,1911],[0,1912,0,1915],[0,1916,0,1919],[0,2040,0,2043],[0,2044,0,2047],[0,2048,0,2051],[0,2052,0,2055],[0,2056,0,2059],[0,2020,0,2023],[0,2024,0,2027],[0,2028,0,2031],[0,2032,0,2035],[0,2036,0,2039],[0,2000,0,2003],[0,2004,0,2007],[0,2008,0,2011],[0,2012,0,2015],[0,2016,0,2019],[0,1980,0,1983],[0,1984,0,1987],[0,1988,0,1991],[0,1992,0,1995],[0,1996,0,1999],[0,2120,0,2123],[0,2124,0,2127],[0,2128,0,2131],[0,2132,0,2135],[0,2136,0,2139],[0,2100,0,2103],[0,2104,0,2107],[0,2108,0,2111],[0,2112,0,2115],[0,2116,0,2119],[0,2080,0,2083],[0,2084,0,2087],[0,2088,0,2091],[0,2092,0,2095],[0,2096,0,2099],[0,2060,0,2063],[0,2064,0,2067],[0,2068,0,2071],[0,2072,0,2075],[0,2076,0,2079],[0,2200,0,2203],[0,2204,0,2207],[0,2208,0,2211],[0,2212,0,2215],[0,2216,0,2219],[0,2180,0,2183],[0,2184,0,2187],[0,2188,0,2191],[0,2192,0,2195],[0,2196,0,2199],[0,2160,0,2163],[0,2164,0,2167],[0,2168,0,2171],[0,2172,0,2175],[0,2176,0,2179],[0,2140,0,2143],[0,2144,0,2147],[0,2148,0,2151],[0,2152,0,2155],[0,2156,0,2159],[0,2280,0,2283],[0,2284,0,2287],[0,2288,0,2291],[0,2292,0,2295],[0,2296,0,2299],[0,2260,0,2263],[0,2264,0,2267],[0,2268,0,2271],[0,2272,0,2275],[0,2276,0,2279],[0,2240,0,2243],[0,2244,0,2247],[0,2248,0,2251],[0,2252,0,2255],[0,2256,0,2259],[0,2220,0,2223],[0,2224,0,2227],[0,2228,0,2231],[0,2232,0,2235],[0,2236,0,2239],[0,2360,0,2363],[0,2364,0,2367],[0,2368,0,2371],[0,2372,0,2375],[0,2376,0,2379],[0,2340,0,2343],[0,2344,0,2347],[0,2348,0,2351],[0,2352,0,2355],[0,2356,0,2359],[0,2320,0,2323],[0,2324,0,2327],[0,2328,0,2331],[0,2332,0,2335],[0,2336,0,2339],[0,2300,0,2303],[0,2304,0,2307],[0,2308,0,2311],[0,2312,0,2315],[0,2316,0,2319],[0,2440,0,2443],[0,2444,0,2447],[0,2448,0,2451],[0,2452,0,2455],[0,2456,0,2459],[0,2420,0,2423],[0,2424,0,2427],[0,2428,0,2431],[0,2432,0,2435],[0,2436,0,2439],[0,2400,0,2403],[0,2404,0,2407],[0,2408,0,2411],[0,2412,0,2415],[0,2416,0,2419],[0,2380,0,2383],[0,2384,0,2387],[0,2388,0,2391],[0,2392,0,2395],[0,2396,0,2399],[0,2520,0,2523],[0,2524,0,2527],[0,2528,0,2531],[0,2532,0,2535],[0,2536,0,2539],[0,2500,0,2503],[0,2504,0,2507],[0,2508,0,2511],[0,2512,0,2515],[0,2516,0,2519],[0,2480,0,2483],[0,2484,0,2487],[0,2488,0,2491],[0,2492,0,2495],[0,2496,0,2499],[0,2460,0,2463],[0,2464,0,2467],[0,2468,0,2471],[0,2472,0,2475],[0,2476,0,2479],[0,2600,0,2603],[0,2604,0,2607],[0,2608,0,2611],[0,2612,0,2615],[0,2616,0,2619],[0,2580,0,2583],[0,2584,0,2587],[0,2588,0,2591],[0,2592,0,2595],[0,2596,0,2599],[0,2560,0,2563],[0,2564,0,2567],[0,2568,0,2571],[0,2572,0,2575],[0,2576,0,2579],[0,2540,0,2543],[0,2544,0,2547],[0,2548,0,2551],[0,2552,0,2555],[0,2556,0,2559],[0,2680,0,2683],[0,2684,0,2687],[0,2688,0,2691],[0,2692,0,2695],[0,2696,0,2699],[0,2660,0,2663],[0,2664,0,2667],[0,2668,0,2671],[0,2672,0,2675],[0,2676,0,2679],[0,2640,0,2643],[0,2644,0,2647],[0,2648,0,2651],[0,2652,0,2655],[0,2656,0,2659],[0,2620,0,2623],[0,2624,0,2627],[0,2628,0,2631],[0,2632,0,2635],[0,2636,0,2639],[0,2760,0,2763],[0,2764,0,2767],[0,2768,0,2771],[0,2772,0,2775],[0,2776,0,2779],[0,2740,0,2743],[0,2744,0,2747],[0,2748,0,2751],[0,2752,0,2755],[0,2756,0,2759],[0,2720,0,2723],[0,2724,0,2727],[0,2728,0,2731],[0,2732,0,2735],[0,2736,0,2739],[0,2700,0,2703],[0,2704,0,2707],[0,2708,0,2711],[0,2712,0,2715],[0,2716,0,2719],[0,2840,0,2843],[0,2844,0,2847],[0,2848,0,2851],[0,2852,0,2855],[0,2856,0,2859],[0,2820,0,2823],[0,2824,0,2827],[0,2828,0,2831],[0,2832,0,2835],[0,2836,0,2839],[0,2800,0,2803],[0,2804,0,2807],[0,2808,0,2811],[0,2812,0,2815],[0,2816,0,2819],[0,2780,0,2783],[0,2784,0,2787],[0,2788,0,2791],[0,2792,0,2795],[0,2796,0,2799],[0,2920,0,2923],[0,2924,0,2927],[0,2928,0,2931],[0,2932,0,2935],[0,2936,0,2939],[0,2900,0,2903],[0,2904,0,2907],[0,2908,0,2911],[0,2912,0,2915],[0,2916,0,2919],[0,2880,0,2883],[0,2884,0,2887],[0,2888,0,2891],[0,2892,0,2895],[0,2896,0,2899],[0,2860,0,2863],[0,2864,0,2867],[0,2868,0,2871],[0,2872,0,2875],[0,2876,0,2879],[0,3000,0,3003],[0,3004,0,3007],[0,3008,0,3011],[0,3012,0,3015],[0,3016,0,3019],[0,2980,0,2983],[0,2984,0,2987],[0,2988,0,2991],[0,2992,0,2995],[0,2996,0,2999],[0,2960,0,2963],[0,2964,0,2967],[0,2968,0,2971],[0,2972,0,2975],[0,2976,0,2979],[0,2940,0,2943],[0,2944,0,2947],[0,2948,0,2951],[0,2952,0,2955],[0,2956,0,2959],[0,3080,0,3083],[0,3084,0,3087],[0,3088,0,3091],[0,3092,0,3095],[0,3096,0,3099],[0,3060,0,3063],[0,3064,0,3067],[0,3068,0,3071],[0,3072,0,3075],[0,3076,0,3079],[0,3040,0,3043],[0,3044,0,3047],[0,3048,0,3051],[0,3052,0,3055],[0,3056,0,3059],[0,3020,0,3023],[0,3024,0,3027],[0,3028,0,3031],[0,3032,0,3035],[0,3036,0,3039],[0,3160,0,3163],[0,3164,0,3167],[0,3168,0,3171],[0,3172,0,3175],[0,3176,0,3179],[0,3140,0,3143],[0,3144,0,3147],[0,3148,0,3151],[0,3152,0,3155],[0,3156,0,3159],[0,3120,0,3123],[0,3124,0,3127],[0,3128,0,3131],[0,3132,0,3135],[0,3136,0,3139],[0,3100,0,3103],[0,3104,0,3107],[0,3108,0,3111],[0,3112,0,3115],[0,3116,0,3119],[0,3240,0,3243],[0,3244,0,3247],[0,3248,0,3251],[0,3252,0,3255],[0,3256,0,3259],[0,3220,0,3223],[0,3224,0,3227],[0,3228,0,3231],[0,3232,0,3235],[0,3236,0,3239],[0,3200,0,3203],[0,3204,0,3207],[0,3208,0,3211],[0,3212,0,3215],[0,3216,0,3219],[0,3180,0,3183],[0,3184,0,3187],[0,3188,0,3191],[0,3192,0,3195],[0,3196,0,3199],[0,3320,0,3323],[0,3324,0,3327],[0,3328,0,3331],[0,3332,0,3335],[0,3336,0,3339],[0,3300,0,3303],[0,3304,0,3307],[0,3308,0,3311],[0,3312,0,3315],[0,3316,0,3319],[0,3280,0,3283],[0,3284,0,3287],[0,3288,0,3291],[0,3292,0,3295],[0,3296,0,3299],[0,3260,0,3263],[0,3264,0,3267],[0,3268,0,3271],[0,3272,0,3275],[0,3276,0,3279],[0,3400,0,3403],[0,3404,0,3407],[0,3408,0,3411],[0,3412,0,3415],[0,3416,0,3419],[0,3380,0,3383],[0,3384,0,3387],[0,3388,0,3391],[0,3392,0,3395],[0,3396,0,3399],[0,3360,0,3363],[0,3364,0,3367],[0,3368,0,3371],[0,3372,0,3375],[0,3376,0,3379],[0,3340,0,3343],[0,3344,0,3347],[0,3348,0,3351],[0,3352,0,3355],[0,3356,0,3359],[0,3480,0,3483],[0,3484,0,3487],[0,3488,0,3491],[0,3492,0,3495],[0,3496,0,3499],[0,3460,0,3463],[0,3464,0,3467],[0,3468,0,3471],[0,3472,0,3475],[0,3476,0,3479],[0,3440,0,3443],[0,3444,0,3447],[0,3448,0,3451],[0,3452,0,3455],[0,3456,0,3459],[0,3420,0,3423],[0,3424,0,3427],[0,3428,0,3431],[0,3432,0,3435],[0,3436,0,3439],[0,3560,0,3563],[0,3564,0,3567],[0,3568,0,3571],[0,3572,0,3575],[0,3576,0,3579],[0,3540,0,3543],[0,3544,0,3547],[0,3548,0,3551],[0,3552,0,3555],[0,3556,0,3559],[0,3520,0,3523],[0,3524,0,3527],[0,3528,0,3531],[0,3532,0,3535],[0,3536,0,3539],[0,3500,0,3503],[0,3504,0,3507],[0,3508,0,3511],[0,3512,0,3515],[0,3516,0,3519],[0,3640,0,3643],[0,3644,0,3647],[0,3648,0,3651],[0,3652,0,3655],[0,3656,0,3659],[0,3620,0,3623],[0,3624,0,3627],[0,3628,0,3631],[0,3632,0,3635],[0,3636,0,3639],[0,3600,0,3603],[0,3604,0,3607],[0,3608,0,3611],[0,3612,0,3615],[0,3616,0,3619],[0,3580,0,3583],[0,3584,0,3587],[0,3588,0,3591],[0,3592,0,3595],[0,3596,0,3599],[0,3720,0,3723],[0,3724,0,3727],[0,3728,0,3731],[0,3732,0,3735],[0,3736,0,3739],[0,3700,0,3703],[0,3704,0,3707],[0,3708,0,3711],[0,3712,0,3715],[0,3716,0,3719],[0,3680,0,3683],[0,3684,0,3687],[0,3688,0,3691],[0,3692,0,3695],[0,3696,0,3699],[0,3660,0,3663],[0,3664,0,3667],[0,3668,0,3671],[0,3672,0,3675],[0,3676,0,3679],[0,3800,0,3803],[0,3804,0,3807],[0,3808,0,3811],[0,3812,0,3815],[0,3816,0,3819],[0,3780,0,3783],[0,3784,0,3787],[0,3788,0,3791],[0,3792,0,3795],[0,3796,0,3799],[0,3760,0,3763],[0,3764,0,3767],[0,3768,0,3771],[0,3772,0,3775],[0,3776,0,3779],[0,3740,0,3743],[0,3744,0,3747],[0,3748,0,3751],[0,3752,0,3755],[0,3756,0,3759],[0,3880,0,3883],[0,3884,0,3887],[0,3888,0,3891],[0,3892,0,3895],[0,3896,0,3899],[0,3860,0,3863],[0,3864,0,3867],[0,3868,0,3871],[0,3872,0,3875],[0,3876,0,3879],[0,3840,0,3843],[0,3844,0,3847],[0,3848,0,3851],[0,3852,0,3855],[0,3856,0,3859],[0,3820,0,3823],[0,3824,0,3827],[0,3828,0,3831],[0,3832,0,3835],[0,3836,0,3839],[0,3960,0,3963],[0,3964,0,3967],[0,3968,0,3971],[0,3972,0,3975],[0,3976,0,3979],[0,3940,0,3943],[0,3944,0,3947],[0,3948,0,3951],[0,3952,0,3955],[0,3956,0,3959],[0,3920,0,3923],[0,3924,0,3927],[0,3928,0,3931],[0,3932,0,3935],[0,3936,0,3939],[0,3900,0,3903],[0,3904,0,3907],[0,3908,0,3911],[0,3912,0,3915]],"merged_total":4102,"flags":["merged_cut"]}
[]
[null,"Electricity Generation Technology LCOE equation for Standard Scenarios – ReEDS Model Inputs and Annual Technology Baseline presentation of technology assumptions."]
[null,"Note: Costs associated with a given year are for systems that come online in that year.  For example, the overnight capital cost (OCC) for a technology in 2020 represents the OCC of a system that\nbegins commercial operation in 2020.  The capacity factor for a technology in 2020 represents the expected annualized lifetime energy production for a system that begins commercial operation\nin 2020."]
[]
[null,"Levelized Cost of Energy ($/MWh)","LCOE = ((FCR * CAPEX + FOM)*1000/(CF * 8760)) + VOM + Fuel"]
[null,null,"LCOE = ((CRF * ProFinFactor * ConFinFactor * (OCC * CapRegMult + GCC) + FOM) * 1000 / (CF * 8760)) + VOM + Fuel"]
[]
[null,"Fixed Charge Rate","FCR = CRF * ProFinFactor","Amount of revenue per dollar of investment required that must be collected annually from customers to pay the carrying charges on that investment."]
[]
[null,"CAPEX","CAPEX = ConFinFActor * (OCC * CapRegMult + GCC)","Capital expenditures required to achieve commercial operation of the generation plant"]
[]
[null,"Capital Recovery Factor","CRF = WACC / (1 - (1 / (1 + WACC)^t))       note: WACC real","*ReEDS uses: CRF = (WACC - 1) / (1 - (1 / WACC)^t)"]
[null,null,"WACC = ((1+((1-DF)*((1+RROE)*(1+i)-1)) + (DF*((1+IR)*(1+i)-1)*(1-TR))) / (1+i)) - 1","but uses a WACC that is equal to 1 + the WACC rate, and returns a CRF that is 1+CRF"]
[null,null,"DF = debt fraction","*ReEDS uses: WACC = (1 + ((1 - DF)*(RROE*i - 1)) + (DF*(IR*i - 1)*(1-TR))) / i"]
[null,null,"RROE = rate of return on equity (real) = 10.24%","but uses RROE, i, and IR that are equal to 1 + the rates, and returns a WACC that is 1+WACC"]
[null,null,"i = inflation rate = 2.5%"]
[null,null,"IR = interest rate (real) = 5.4%"]
[]
[null,"Project Finance factor","ProFinFactor = (1 - TR * PVD) / (1 - TR)"]
[null,null,"TR = combined state/federal tax rate"]
[null,null,"PVD = present value of depreciation = summation from y=1 to y=M+1 of (FDy * fy)"]
[null,null,"M = # years in MACRS depreciation schedule"]
[null,null,"FDy = fraction of capital depreciated in year y"]
[null,null,"fy = depreciation factor in year y","fy = 1/dy"]
[null,null,"d = nominal discount rate (8.9%)","d = WACC * i"]
[null,null,"i = inflation rate"]
[]
[null,"Construction Finance Factor","ConFinFactor = summation from y=0 to y=C-1 of  (FCy * AIy)"]
[null,null,"FCy = fraction of capital spent in year y"]
[null,null,"AIy =1 + (1 - TR) * ((1 + IDC)(year+0.5) - 1) ","*ReEDS uses: AIy =1 + (1 - TR) * (IDC(year+0.5) - 1) "]
[null,null,"IDC = interest during construction","but uses an IDC that is equal to 1 + the interest rate"]
[null,null,"y = year index, starting at 0"]
[null,null,"C = construction duration (years)"]
[]
[null,"Overnight Capital Cost","OCC = input in $/kW"]
[]
[null,"Capital Regional Multiplier","CapRegMult = 1  for ATB","CapRegMult = 1  for ATB"]
[]
[null,"Grid Connection Costs","GCC = GF + OnSpurCost + Off SpurCost"]
[null,null,"GF","grid feature = 0 for ATB"]
[null,null,"OnSpurCost","Onshore Spur Line Costs = 0 for ATB"]
[null,null,"Off SpurCost","Offshore (underwater) Spur Line Costs"]
[]
[null,"Fixed Operating Expenses","FOM = input in $/kW"]
[]
[null,"* 1000","conversion factor from $/kW inputs to $/MWh output"]
[]
[null,"Capacity Factor","CF = input as %"]
[]
[null,"* 8760","conversion factor for hours per year"]
[]
[null,"Variable Operating Expenses","VOM = input in $/MWh"]
[]
[null,"Fuel","Fuel = input in $/MWh"]
[]
[null,"Overnight LCOE","=((OCC*CRF*(1-TR*PVD))/(8760*CF*(1-TR))+FOM/(8760*CF))*1000)+VOM","This is similar to the LCOE used in the TCDB (Transparent Cost database)"]
[]
[null,"Definitions:"]
[null,"AI","Accumulated Interest","Accumulated interest is a function of the interest during construction and the tax rate."]
[null,"C","Construction Duration","Number of years in construction period"]
[null,"CapRegMult","Capital Regional Multiplier","Capital cost multipliers to account for regional variations that affect plant costs, e.g. labor rates, etc. Separate multipliers are applied to land-based and offshore wind plants, PV, CSP, coal, gas, nuclear, etc. No multipliers for geothermal or hydropower due to site specific nature of plant cost estimates."]
[null,"CF","Capacity Factor (%)","Generally defined as the ratio of actual annual output to output at rated capacity for an entire year.  "]
[null,"ConFinFactor","Construction Finance Factor","Portion of all-in capital cost associated with construction period financing.  ConFinFactor is a function of C, FC, and IDC."]
[null,"CRF","Capital Recovery Factor","The ratio of a constant annuity to the present value of receiving that annuity for a given length of time. (Default in ReEDS is 8.89% real); CRF is a function of WACC and t."]
[null,"d","nominal discount rate (8.9%)","The discount rate is a function of the WACC and inflation."]
[null,"DF","Debt Fraction","Fraction of capital financed with debt.  1-DF is assumed financed with equity. (50% for all technologies in ReEDS)"]
[null,"EMRP","Expected Market Risk Premium","The market risk premium is the difference between the expected return on a market portfolio and the risk-free rate."]
[null,"f","Depreciation Factor","The depreciation factor is a function of the discount rate."]
[null,"FC","Capital Fraction","Fraction of capital spent in each year of construction, 1 to C."]
[null,"FD","Depreciation Fraction","Fraction of capital depreciated in each year, 1 to M."]
[null,"FOM","Fixed Operation and Maintenance Expenses ($/MW-year)","Annual expenditures to operate and maintain equipment that are not incurred on a per-unit-energy basis."]
[null,"Fuel","fuel cost ($/MWh)","Fuel costs are converted to $/MWh from various units."]
[null,"GCC","Grid Connection Costs","Distance-based costs of spur lines over land, offshore wind plant export cable costs and construction-period transit costs"]
[null,"GF","Grid Feature","Point of interconnection at the high voltage transmission network, including substation, transmission lines, load center, or BA center. (Default in ReEDS is $0/kW for substation and load center and $14/kW for others)"]
[null,"i","Inflation Rate","Assumed inflation rate based on historical data. (2.5% in ReEDS)"]
[null,"ICC","Installed Capital Cost ($/MW)","Total capital expenditure to achieve commercial operation up to the plant gate. This intermediate value is used only in presentation of technology cost assumptions with historic market data.  It is not required to calculate LCOE."]
[null,"IDC","Interest During Construction","Interest rate for financing project during construction period."]
[null,"IR","Interest Rate (real)","Assumed interest rate on debt. (5.4% for all technologies in ReEDS, 8% nominal)"]
[null,"M","Depreciation period (years)","Number of years in MACRS depreciation schedule."]
[null,"OCC","Overnight Capital Cost ($/MW)","Capital expenditures excluding construction period financing.  Includes onsite electrical equipment (e.g., switchyard), a nominal-distance spur line (<1 mi), and necessary upgrades at a transmission substation."]
[null,"OffDist","Offshore Distance","Total offshore distance covered by the offshore export cables"]
[null,"OffSpurCost","Offshore (underwater) Spur Line Costs","Cost for offshore (underwater) export cables from the offshore wind plant to land; OffSpurCost is a function of OffDist and OffDistFactor."]
[null,"OffDistFactor","Offshore Distance Factor","Incremental capital expenditure for offshore wind plant export cable length between landfall and offshore wind plant site.  "]
[null,"OnDist","Onshore Distance","Total onshore distance covered by the onshore transmission spur lines"]
[null,"OnRegTransMult","Onshore Regional Transmission Multiplier","Transmission cost multipliers to account for regional variations that affect onshore transmission line costs, e.g. labor rates, terrain, siting, etc."]
[null,"OnSpurCost","Onshore Spur Line Costs","Cost for onshore transmission lines from the plant gate to the grid feature; OnSpurCost is a function of OnDist, OnTransCost, and OnRegTransMult."]
[null,"OnTransCost","Onshore Transmission Costs (for spur line)","Base onshore transmission line costs (Default in ReEDS is $3922/MW-mile)"]
[null,"ProFinFactor","Project Finance factor","Technology-specific financial multiplier to account for any applicable differences in depreciation schedule, and tax policies. ProFinFactor is a function of TR, WACC, i, M, and FD"]
[null,"PVD","Present Value of Depreciation","PVD is a function of FD, f and y."]
[null,"RROE","Rate of Return on Equity (real)","Assumed rate of return on the share of assets financed with equity. (10% for all technologies in ReEDS, 13% nominal)"]
[null,"t","Economic Lifetime (years)","Length of time for paying off assets (20 years for all technologies in ReEDS)"]
[null,"TR","Tax Rate","Combined state and federal tax rate (40%)"]
[null,"VOM","Variable Operation and Maintenance Expenses ($/MWh)","Operating and maintenance costs incurred on a per-unit-energy basis. "]
[null,"WACC","Weighted Average Cost of Capital (real)","The average expected rate that is paid to finance assets. (Default in ReEDS is 6.2% real); WACC is a function of DF, RROE, IR, i, and TR."]
[null,"y","year index, starting at 0"]
[]
[null,"Notes:"]
[null,"CapRegMult = 1","ATB assumes that all plants represent typical equipment costs and do not include regionally specific labor or material cost increments."]
[null,"GCC = 0","ATB assumes that base plant cost includes small spur line to connect with grid for all technologies in overnight capital cost.  An exception is made for offshore wind plants where the export cable and construction-period transit costs based on a 30 km distance from shore are represented in GCC.  Specific transmission lines based on geographically determined distances between ReEDS regions and existing transmission features for wind and solar are not included in ATB."]
[null,"Inputs in ATB are in $/kW, in ReEDS they are $/MW"]

{"sheet":"Land-Based Wind","index":2,"n_rows":784,"n_cols":46,"rows_kept":784,"cut":false,"hidden":false,"merged":[[33,24,33,26],[36,24,36,26],[14,18,15,18],[11,16,11,19],[22,9,31,9],[28,14,28,18],[29,14,29,17],[14,14,15,14],[14,15,15,15],[14,16,15,16],[14,17,15,17],[14,19,15,19],[32,14,32,17],[31,14,31,17],[14,20,15,20],[14,21,15,21],[43,14,43,17],[41,14,41,17],[42,14,42,17],[33,9,42,9],[89,7,98,7],[89,9,98,9],[11,7,86,7],[11,9,20,9],[11,14,11,15],[44,9,53,9],[44,14,44,17],[45,14,45,17],[47,14,47,15],[55,9,64,9],[39,14,39,17],[30,14,30,17],[40,14,40,17],[33,14,33,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[66,9,75,9],[660,0,677,4],[161,6,161,19],[164,7,385,7],[164,9,193,9],[196,9,225,9],[228,9,257,9],[260,9,289,9],[420,9,449,9],[292,9,321,9],[324,9,353,9],[356,9,385,9],[532,9,538,9],[101,7,132,7],[101,9,110,9],[135,7,155,7],[388,9,415,9],[137,21,137,27],[77,9,86,9],[138,21,138,22],[139,21,139,22],[146,9,155,9],[112,9,121,9],[123,9,132,9],[135,9,144,9],[388,7,449,7],[766,6,766,19],[453,7,482,7],[453,9,482,9],[486,7,515,7],[486,9,515,9],[557,6,557,19],[783,7,783,11],[783,12,783,26],[779,7,779,11],[779,12,779,26],[780,7,780,11],[780,12,780,26],[771,12,771,26],[772,7,772,11],[772,12,772,26],[773,7,773,11],[773,12,773,26],[519,9,525,9],[519,7,525,7],[781,7,781,11],[781,12,781,26],[782,7,782,11],[782,12,782,26],[775,7,775,11],[769,7,769,11],[769,12,769,26],[768,7,768,11],[775,12,775,26],[776,7,776,11],[777,7,777,11],[778,7,778,11],[778,12,778,26],[774,7,774,11],[774,12,774,26],[770,7,770,11],[770,12,770,26],[771,7,771,11]]}
["Land-Based Wind Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=lw"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1",{"$f":"L167","v":0.47660855404916502},null,null,"Basis Year:",null,2016]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L170","v":0.46510666372613801}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L173","v":0.45327436091803402},null,null,"Land-Based Wind Techno-Resource Groups (TRG)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L176","v":0.43896298582938398},null,null,"Techno-Resource Group (TRG)","Wind Speed Range (m/s)","Weighted Average Wind Speed (m/s)","Weighted Average CAPEX ($/kW)","Weighted Average OPEX ($/kW/yr)","Weighted Average Net CF (%)","Potential Wind Plant Capacity (GW)","Potential Wind Plant Energy (TWh)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L179","v":0.411686043406085}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L182","v":0.36888912141143099},null,null,"TRG1","8.2 - 13.5",8.7439551300165199,1572.6527220869159,51,0.473521711974146,99.795000000000101,413.95466939898915]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L185","v":0.31359723218580099},null," ","TRG2","8.0 - 10.9",8.3524094160037698,1592.0539350966985,51,0.46196422724106501,200.089979999999,809.7254577869661]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L188","v":0.25045142716823698},null,null,"TRG3","7.7 - 11.1",8.1577166133619201,1598.9190760340405,51,0.44969393646266098,400.00163999999796,1575.7340138481247]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L191","v":0.18742300313685201},null,null,"TRG4","7.5 - 13.1",7.9297432154676999,1605.1666968336672,51,0.43522297025680401,800.108939999992,3050.457915107379]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L194","v":0.114581586146978},null,null,"TRG5","6.9 - 11.1",7.5121736390925999,1615.7203959522235,51,0.40730649949589298,1599.68424000001,5707.6812636960112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRG6","6.1 - 9.4",6.9092676373757804,1641.9852481862238,51,0.36366571999053598,1600.20318000003,5097.7860042921002]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1",{"$f":"(L12)*8760","v":4175.0909334706857},null,null,"TRG7","5.4 - 8.3",6.1865712197272398,1677.8747013600976,51,0.30817794465054799,1600.0722600000099,4319.6171481214442]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"(L13)*8760","v":4074.3343742409688},null,null,"TRG8","4.7 - 6.9",5.4767500392428401,1707.9665323079303,51,0.24565601942807799,1600.03691999999,3443.1942181771983]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",3970.683401641978,null,null,"TRG9","4.0 - 6.0",4.7923560222306101,1713.1460773798351,51,0.18251549436984901,1599.6396600000098,2557.561044620626]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",3845.3157558654038,null,null,"TRG10","1.0 - 5.3",4.0174473218470199,1713.1498501694018,51,0.111049550321784,1147.5117600000001,1116.2926248477602]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",3606.3697402373045,null,null,"Total",null,null,null,null,null,{"$f":"ROUNDUP(10647.14358,0)","v":10648},28092.0043598966]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",3231.4687035641355]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",2747.1117539476168,null,null,"Financial Assumptions (2016)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",2193.9545019937559,null,null,"Inflation Rate",null,null,null,{"$f":"L389","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",1641.8255074788235,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",1003.7346946475272,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L391","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L394","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1",{"$f":" $S$42 * (L56 + L102)","v":1528.7826793498916},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"S32","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":" $S$42 * (L57 + L103)","v":1548.8102835256557},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L398","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":" $S$42 * (L58 + L104)","v":1559.2548280000262},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L401","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",1567.4110759087962,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L404","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",1584.7106960846918,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L406","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",1622.3567730537618,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L408","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",1668.5874379338293,null,null,"WACC Real - Mid",null,null,null,{"$f":"L411","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",1705.0567555316238,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",1734.742353351892,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P51:P53,Q51:Q53)","v":1.0222911747680938}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",1751.1075993940499,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O56:T56,O58:T58)","v":0.86848872861724324}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S38 * S43) / (1 - S38)","v":1.0455844347615428}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1",{"$f":"(L56+L102)*($S$42-1)","v":33.335279349891529},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L414","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"(L57+L103)*($S$42-1)","v":33.771983525655777},null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L417","v":4.9101401138875428E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"(L58+L104)*($S$42-1)","v":33.999728000026437}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",34.1775759087962,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",34.554796084691787,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",35.375673053761801,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",36.383737933829394,null,null,0,0.8,{"$f":"1+(1-S38)*((1+S34)^(O51+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",37.178955531623856,null,null,1,0.1,{"$f":"1+(1-S38)*((1+S34)^(O52+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",37.826253351892191,null,null,2,0.1,{"$f":"1+(1-S38)*((1+S34)^(O53+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",38.183099394049748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1",{"$f":"L295","v":1495.4474},null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L298","v":1515.0382999999999},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L301","v":1525.2550999999999},null,"Depreciation",{"$f":"1/((1+S40)*(1+S30))^O55","v":0.94990271229407064},{"$f":"1/((1+S40)*(1+S30))^P55","v":0.90231516282363189},{"$f":"1/((1+S40)*(1+S30))^Q55","v":0.85711162051023382},{"$f":"1/((1+S40)*(1+S30))^R55","v":0.81417265306143727},{"$f":"1/((1+S40)*(1+S30))^S55","v":0.77338481141871873},{"$f":"1/((1+S40)*(1+S30))^T55","v":0.73464033001367912}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L304","v":1533.2335},null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L307","v":1550.1559}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L310","v":1586.9811}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L313","v":1632.2036999999998}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L316","v":1667.8778}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L319","v":1696.9160999999999}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L322","v":1712.9245000000001}]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1",{"$f":"L327","v":51.330986695928573}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L330","v":51.330986695928573}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L333","v":51.330986695928573}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L336","v":51.330986695928573}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L339","v":51.330986695928573}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L342","v":51.330986695928573}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L345","v":51.330986695928573}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L348","v":51.330986695928573}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L351","v":51.330986695928573}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L354","v":51.330986695928573}]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1",{"$f":"L359","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L362","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L365","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L368","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L371","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L374","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L377","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L380","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L383","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L386","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1",{"$f":"L423","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L426","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L429","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L432","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L435","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L438","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L441","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L444","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L447","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L450","v":5.2739388000000005E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1",{"$f":"L113+L124","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L114+L125","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","TRG 1",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","TRG 1",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1",{"$f":"L489","v":36.945579073132023}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L492","v":38.190150634549582}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"L495","v":39.36415261494848}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",{"$f":"L498","v":40.790325007412328}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",{"$f":"L501","v":43.815895128807483}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",{"$f":"L504","v":49.68351202149168}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",{"$f":"L507","v":59.57640360856827}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",{"$f":"L510","v":75.716343675104142}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",{"$f":"L513","v":102.39620203633912}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",{"$f":"L516","v":168.58880396034388}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","TRG 1",{"$f":"(((L56*$S$46*(1-$S$38*$S$43))/(8760*L12*(1-$S$38))+L67/(8760*L12))*1000)+L78","v":30.683582928232166},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",31.689234900857095]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",32.648552650246607]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",33.819504743395221]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",36.301176570958518]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",41.097739194968042]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",49.189033079595589]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",62.425755413606623]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",84.326917184744715]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",138.75374655164046]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[null,null,null,null,null,null,null,null,null,"High"]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Low",0.47660855404916502,0.48531953496646923,0.49096243262791917,0.49643465383681551,0.50173619859311747,0.50686706689698846,0.51182725874830581,0.51661677414702889,0.52123561309332089,0.52568377558705937,0.52996126162820345,0.53406807121691657,0.53800420435307605,0.54176966103664115,0.54536444126773442,0.54878854504631502,0.55204197237230124,0.55512472324585638,0.55803679766681713,0.56077819563522435,0.56334891715115976,0.56574896221458237,0.56797833082541072,0.57003702298376713,0.57192503868957001,0.57364237794281936,0.57518904074359678,0.57656502709182078,0.57777033698749114,0.57880497043068968,0.57966892742133469,0.5803622079593852,0.58088481204500475,0.58123673967807088,0.58141799085854251]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0.4766085540491648,0.47963758040161147,0.48260879045459004,0.48552218420818211,0.48837776166234692,0.49117552281708432,0.49391546767239447,0.49659759622823646,0.49922190848467157,0.50178840444169981,0.5042970840992802,0.50674794745745377,0.50914099451617967,0.51147622527543735,0.51375363973532895,0.51597323789577287,0.51813501975678944,0.52023898531837875,0.52228513458054071,0.52427346754321413,0.52620398420652148,0.52807668457040147,0.52989156863483378,0.53164863639985915,0.533347887865396,0.53498932303154634,0.53657294189826943,0.53809874446558559,0.53956673073345396,0.54097690070189508,0.54232925437084756,0.54362379174043407,0.54486051281059322,0.54603941758132513,0.54716050605260924]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",0.47660855404916502,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146,0.473521711974146]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0.46510666372613801,0.47397453049419824,0.47971905744501864,0.48528983403912745,0.49068686027648301,0.4959101361572516,0.50095966168130857,0.50583543684861232,0.51053746165932923,0.51506573611333439,0.5194202602105864,0.52360103395125135,0.52760805733520477,0.53144133036240493,0.53510085303297661,0.53858662534687818,0.54189864730402659,0.54503691890458805,0.54800144014839625,0.55079221103549281,0.55340923156596089,0.55585250173975886,0.55812202155680368,0.56021779101721991,0.56213981012092451,0.56388807886791759,0.56546259725828207,0.56686336529193482,0.56809038296887604,0.56914365028918867,0.57002316725278979,0.57072893385963752,0.57126095010989841,0.57161921600344767,0.57180373154024366]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0.46510666372613779,0.46819024322027741,0.47121496513619787,0.47418082947398232,0.47708783623358919,0.47993598541501847,0.48272527701827017,0.48545571104330271,0.48812728749017842,0.49074000635889736,0.49329386764941796,0.49578887136178174,0.49822501749594711,0.50060230605189338,0.5029207370297244,0.50518031042935696,0.50738102625081205,0.50952288449408956,0.51160588515918937,0.51363002824604931,0.51559531375479406,0.51750174168536123,0.51934931203772994,0.52113802481194194,0.52286788000791395,0.52453887762574991,0.52615101766540828,0.52770430012690994,0.52919872501021326,0.53063429231533887,0.53201100204222462,0.53332885419099507,0.53458784876158794,0.53578798575400333,0.53692926516822026]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",0.46510666372613801,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501,0.46196422724106501]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0.45327436091803402,0.46337821733460033,0.46992340762785489,0.47627063050657137,0.48241988597070234,0.48837117402043728,0.49412449465563402,0.49967984787624531,0.50503723368246056,0.51019665207413756,0.51515810305122911,0.51992158661392474,0.5244871027620821,0.52885465149565392,0.53302423281478239,0.53699584671942013,0.54076949320947232,0.54434517228512846,0.54772288394619906,0.55090262819273161,0.55388440502482061,0.55666821444241887,0.55925405644543169,0.56164193103400106,0.5638318382080324,0.56582377796752548,0.56761775031257511,0.56921375524308671,0.57061179275906004,0.57181186286059005,0.5728139655475819,0.57361810081998832,0.57422426867799858,0.5746324691214707,0.57484270215035738]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0.45327436091803408,0.45678772498548603,0.46023402799587571,0.46361326994929786,0.46692545084570519,0.47017057068509766,0.47334862946747525,0.47645962719279061,0.47950356386111476,0.48248043947244779,0.48539025402674219,0.48823300752404547,0.49100869996431018,0.49371733134751261,0.49635890167377128,0.49893341094299137,0.50144085915519665,0.503881246310387,0.50625457240856253,0.50856083744965208,0.51080004143379787,0.51297218436092873,0.51507726623102112,0.51711528704412224,0.51908624680013749,0.52099014549918532,0.52282698314121812,0.52459675972625985,0.52629947525426302,0.52793512972525125,0.52950372313915373,0.53100525549611222,0.53243972679605589,0.53380713703898475,0.53510748622487503]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",0.45327436091803402,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098,0.44969393646266098]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0.43896298582938398,0.44951720385913951,0.45635413448772444,0.46298427365276512,0.4694076213542121,0.47562417759226328,0.48163394236677021,0.48743691567768344,0.49303309752520086,0.49842248790917409,0.50360508682955363,0.5085808942865373,0.51334991027997678,0.51791213480982257,0.52226756787622319,0.52641620947912893,0.53035805961844096,0.53409311829435724,0.53762138550667982,0.5409428612554581,0.54405754554079122,0.54696543836262956,0.54966653972087409,0.55216084961567347,0.55444836804692854,0.55652909501463954,0.55840303051890505,0.56007017455962649,0.56153052713680363,0.5627840882505355,0.56383085790072318,0.56467083608731716,0.56530402281051528,0.56573041807016922,0.56595002186622945]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0.43896298582938448,0.44263295191530366,0.44623286781559462,0.44976273353035645,0.45322254905953957,0.45661231440314404,0.4599320295611698,0.46318169453356745,0.46636130932041114,0.46947087392170089,0.47251038833738723,0.47547985256751968,0.47837926661204866,0.48120863047094953,0.48396794414434591,0.48665720763213888,0.4892764209343532,0.49182558405098886,0.49430469698204577,0.49671375972744986,0.49905277228734946,0.5013217346616704,0.50352064685038789,0.50564950885355153,0.5077083206710622,0.50969708230304367,0.51161579374944655,0.51346445501029547,0.51524306608554094,0.51695162697520769,0.51859013767922169,0.52015859819773103,0.52165700853066188,0.52308536867801392,0.52444367863976271]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",0.43896298582938398,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401,0.43522297025680401]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0.411686043406085,0.4240449922933362,0.43205101187206257,0.43981487943904751,0.44733659499423312,0.45461615853785103,0.46165357006972751,0.46844882958980461,0.47500193709831406,0.48131289259508203,0.48738169608005066,0.49320834755345166,0.49879284701511117,0.50413519446497135,0.50923538990320594,0.51409343332975699,0.5187093247445087,0.52308306414769268,0.52721465153907732,0.53110408691872057,0.53475137028673814,0.53815650164307227,0.54131948098760696,0.54424030832051618,0.5469189836416839,0.54935550695111013,0.55154987824891077,0.55350209753497004,0.55521216480928781,0.55668008007198,0.55790584332293069,0.55888945456208217,0.55963091378966578,0.56013022100550813,0.56038737620955104]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0.4116860434060845,0.41598355963570466,0.42019904736626595,0.42433250659788424,0.42838393733050156,0.43235333956411803,0.43624071329873354,0.44004605853429019,0.44376937527087484,0.44741066350848757,0.45096992324707041,0.45444715448668127,0.4578423572272623,0.46115553146878441,0.46438667721139248,0.46753579445497068,0.47060288319954796,0.47358794344512434,0.47649097519169975,0.47931197843918733,0.48205095318776087,0.4847078994373335,0.48728281718787625,0.48977570643944707,0.49218656719192999,0.49451539944546996,0.49676220320000902,0.4989269784555761,0.50100972521211329,0.50301044346964952,0.50492913322809796,0.50676579448763237,0.50852042724816582,0.51019303150969841,0.51178360727220107]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",0.411686043406085,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298,0.40730649949589298]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0.36888912141143099,0.38362941229610725,0.39317804450548322,0.40243786646700219,0.41140887818059513,0.42009107964653847,0.42848447086462482,0.43658905183478508,0.44440482255729574,0.45193178303194936,0.45916993325867705,0.46611927323775504,0.47277980296897604,0.47915152245227099,0.48523443168784725,0.49102853067563557,0.4965338194154979,0.50175029790771064,0.50667796615199723,0.51131682414842694,0.51566687189713778,0.5197281093980608,0.52350053665105789,0.52698415365633611,0.53017896041375745,0.53308495692332181,0.5357021431851674,0.53803051919915601,0.54007008496528774,0.54182084048370061,0.5432827857542567,0.54445592077688665,0.54534024555186689,0.54593576007899025,0.54624246435818757]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0.36888912141143076,0.37401468992733927,0.37904242456206644,0.38397232531575048,0.38880439218832236,0.39353862517978205,0.39817502429012958,0.40271358951929576,0.40715432086738435,0.41149721833439523,0.41574228192025942,0.41988951162504595,0.42393890744868573,0.42789046939114417,0.43174419745259418,0.43550009163289738,0.43915815193208835,0.4427183783501672,0.44618077088713382,0.44954532954288456,0.45281205431762683,0.45598094521125687,0.45905200222374015,0.46202522535514584,0.4649006146053356,0.46767816997448236,0.47035789146251689,0.47293977906947376,0.47542383279528388,0.47781005263998183,0.48009843860346391,0.4822889906859375,0.48438170888729887,0.48637659320754806,0.48827364364665049]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",0.36888912141143099,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598,0.36366571999053598]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0.31359723218580099,0.32889030813776271,0.33879702970505149,0.34840411016683315,0.35771154952303597,0.36671934777394677,0.3754275049193504,0.38383602095917513,0.3919448958937079,0.3997541297227335,0.40726372244618025,0.41447367406433494,0.42138398457698245,0.42799465398405123,0.43430568228575617,0.44031706948202565,0.44602881557271634,0.45144092055811502,0.45655338443793481,0.46136620721224741,0.46587938888119629,0.47009292944470976,0.47400682890264439,0.47762108725521524,0.48093570450227896,0.48395068064383551,0.48666601568002832,0.48908170961071407,0.49119776243589258,0.49301417415570736,0.49453094477001502,0.49574807427874379,0.49666556268218054,0.49728340998011022,0.49760161617246096]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0.31359723218580088,0.31891501792178384,0.32413130084569297,0.32924608095767166,0.33425935825764824,0.33917113274562272,0.34398140442159503,0.34869017328549357,0.35329743933742574,0.35780320257739173,0.3622074630053197,0.36651022062128136,0.37071147542520511,0.37481122741705497,0.37880947659701031,0.38270622296492762,0.38650146652084283,0.39019520726475593,0.39378744519666692,0.39727818031646822,0.40066741262437489,0.4039551421202795,0.40714136880414609,0.41022609267604643,0.41320931373583708,0.41609103198369729,0.41887124741955539,0.42154996004344725,0.42412716985530108,0.4266028768551528,0.42897708104289489,0.43124978241874234,0.43342098098258769,0.43549067673443087,0.43745886967423619]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",0.31359723218580099,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799,0.30817794465054799]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0.25045142716823698,0.26398393200652537,0.27275017092157566,0.28125126404628514,0.28948721138059036,0.297458012924745,0.30516366867855887,0.31260417864196843,0.31977954281522747,0.32668976119814569,0.33333483379065959,0.33971476059302302,0.34582954160504564,0.35167917682666394,0.35726366625806827,0.36258300989919523,0.36763720774991793,0.37242625981049005,0.37695016608065801,0.381208926560485,0.38520254125009812,0.38893101014943382,0.39239433325836526,0.39559251057708272,0.39852554210545937,0.40119342784349515,0.40359616779131702,0.40573376194879801,0.40760621031593819,0.40921351289286445,0.41055566967944979,0.41163268067563086,0.41244454588166146,0.41299126529735125,0.41327283892263672]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0.25045142716823743,0.25515701821004066,0.25977279165727996,0.2642987475100822,0.268734885768384,0.27308120643218525,0.27733770950148601,0.28150439497622282,0.28558126285649088,0.28956831314229015,0.29346554583355716,0.29727296093035543,0.30099055843262151,0.30461833834032365,0.30815630065362043,0.31160444537238496,0.31496277249664906,0.3182312820264126,0.3214099739616757,0.3244988483023431,0.32749790504860521,0.33040714420036676,0.33322656575759613,0.33595616972035675,0.33859595608852167,0.34114592486224954,0.34360607604147692,0.34597640962623549,0.34825692561646188,0.35044762401218776,0.35254850481331801,0.3545595680200429,0.3564808136322673,0.3583122416499912,0.36005385207318286]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",0.25045142716823698,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799,0.24565601942807799]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0.18742300313685201,0.20127185389822752,0.21024301895036215,0.2189428399664653,0.22737131694647197,0.23552844989064189,0.2434142387987803,0.25102868367082226,0.25837178450702747,0.26544354130720116,0.27224395407127844,0.27877302279951893,0.28503074749172791,0.29101712814784042,0.29673216476805131,0.30217585735229557,0.30734820590044337,0.31224921041275444,0.31687887088896904,0.32123718732915219,0.32532415973343365,0.32913978810174849,0.3326840724339668,0.33595701273028356,0.33895860899056873,0.34168886121482245,0.34414776940317443,0.34633533355549495,0.34825155367178384,0.34989642975217117,0.35126996179652692,0.35237214980478626,0.35320299377720882,0.35376249371359991,0.35405064961389449]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0.18742300313685223,0.19223859558339018,0.19696227079230463,0.20159402876372548,0.20613386949758777,0.21058179299389151,0.2149377992526367,0.21920188827375844,0.22337406005735408,0.22745431460342364,0.23144265191190216,0.23533907198285464,0.23914357481621609,0.24285616041195407,0.24647682877023089,0.25000557989091671,0.25344241377404397,0.25678733041961266,0.26004032982762282,0.26320141199797709,0.26627057693087014,0.26924782462620467,0.2721331550839482,0.27492656830416562,0.27762806428672715,0.28023764303179499,0.28275530453930431,0.28518104880928757,0.28751487584167978,0.28975678563651353,0.29190677819369126,0.29396485351340784,0.2959310115955659,0.29780525244016542,0.2995875760471739]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",0.18742300313685201,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901,0.18251549436984901]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0.114581586146978,0.12454889121952897,0.13100562473999008,0.13726706633093697,0.1433332159923229,0.14920407372433481,0.15487963952683248,0.16035991339976921,0.1656448953433319,0.17073458535738037,0.17562898344186789,0.18032808959698138,0.18483190382258063,0.18914042611861892,0.19325365648523646,0.19717159492238651,0.20089424142997561,0.20442159600819065,0.20775365865684478,0.21089042937598468,0.2138319081657038,0.2165780950259554,0.21912898995664609,0.221484592957916,0.22364490402967169,0.22560992317191314,0.22737965038473384,0.22895408566804032,0.23033322902183256,0.23151708044620406,0.2325056399410613,0.23329890750635762,0.23389688314227991,0.23429956684868794,0.23450695862553506]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0.11458158614697783,0.1180474678902908,0.12144719489162513,0.12478076715107429,0.12804818466859155,0.13124944744417691,0.13438455547783038,0.13745350876950521,0.1404563073192715,0.14339295112712924,0.14626344019303175,0.14906777451702569,0.15180595409906439,0.15447797893912443,0.1570838490373227,0.15962356439356568,0.16209712500787676,0.16450453088025593,0.16684578201070321,0.16912087839914852,0.171329820045732,0.17347260695038358,0.17554923911307987,0.17755971653386765,0.17950403921265345,0.18138220714955405,0.18319422034452276,0.18494007879758292,0.18661978250868783,0.18823333147786084,0.18978072570503185,0.19126196519034105,0.19267704993371837,0.19402597993516374,0.1953087551946539]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",0.114581586146978,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784,0.111049550321784]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Low",{"$f":"(L165)*8760","v":4175.0909334706857},4251.3991263062708,4300.8309098205718,4348.7675676105036,4395.2090996757088,4440.1555060176188,4483.6067866351586,4525.5629415279727,4566.0239706974908,4604.9898741426405,4642.4606518630626,4678.4363038601896,4712.9168301329464,4745.9022306809766,4777.3925055053533,4807.3876546057199,4835.887677981359,4862.8925756337021,4888.4023475613185,4912.4169937645656,4934.9365142441593,4955.9609089997412,4975.4901780305981,4993.5243213377998,5010.0633389206332,5025.1072307790973,5038.655996913908,5050.7096373243503,5061.2681520104225,5070.331540972842,5077.8998042108915,5083.9729417242143,5088.5509535142419,5091.6338395799012,5093.221599920832]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L166)*8760","v":4175.0909334706839},4201.6252043181166,4227.6530043822086,4253.1743336636755,4278.1891921621591,4302.6975798776584,4326.6994968101753,4350.1949429593515,4373.1839183257234,4395.6664229092903,4417.6424567096947,4439.1120197272949,4460.0751119617335,4480.5317334128313,4500.4818840814814,4519.92556396697,4538.8627730694752,4557.293511388998,4575.2177789255365,4592.6355756785561,4609.5469016491279,4625.9517568367164,4641.8501412411442,4657.2420548627661,4672.1274977008688,4686.5064697563457,4700.3789710288402,4713.7450015185295,4726.6045612250564,4738.9576501486008,4750.8042682886244,4762.1444156462021,4772.9780922207965,4783.3052980124085,4793.126033020857]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"(L167)*8760","v":4175.0909334706857},4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187,4148.0501968935187]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L168)*8760","v":4074.3343742409688},4152.0168871291762,4202.3389432183631,4251.1389461827566,4298.4168960219913,4344.1727927375241,4388.4066363282627,4431.1184267938443,4472.3081641357239,4511.9758483528094,4550.1214794447369,4586.7450574129616,4621.846582256394,4655.4260539746674,4687.4834725688752,4718.0188380386526,4747.0321503832729,4774.5234096041913,4800.4926156999509,4824.9397686709171,4847.8648685178177,4869.2679152402879,4889.1489088376002,4907.5078493108467,4924.3447366592991,4939.6595708829582,4953.4523519825507,4965.723079957349,4976.471754807354,4985.6983765332925,4993.4029451344386,4999.5854606104249,5004.2459229627102,5007.3843321902013,5009.0006882925345]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L169)*8760","v":4074.334374240967},4101.3465306096305,4127.8430945930932,4153.8240661920854,4179.2894454062416,4204.2392322355618,4228.6734266800468,4252.5920287393319,4275.9950384139629,4298.8824557039406,4321.2542806089014,4343.1105131292079,4364.4511532644965,4385.2762010145861,4405.5856563803854,4425.3795193611668,4444.6577899571139,4463.4204681682249,4481.667553994499,4499.3990474353923,4516.6149484919961,4533.3152571637647,4549.4999734505145,4565.1690973526111,4580.3226288693259,4594.9605680015693,4609.0829147489767,4622.6896691117308,4635.7808310894679,4648.356400682369,4660.4163778898874,4671.9607627131172,4682.9895551515101,4693.5027552050688,4703.5003628736094]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"(L170)*8760","v":4074.3343742409688},4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296,4046.8066306317296]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L171)*8760","v":3970.683401641978},4059.1931838510991,4116.5290508200087,4172.1307232375648,4225.9982011033526,4278.131484419031,4328.5305731833541,4377.195467395909,4424.1261670583544,4469.3226721694446,4512.7849827287673,4554.5130987379807,4594.5070201958388,4632.7667471019286,4669.2922794574934,4704.0836172621202,4737.140760514978,4768.4637092177254,4798.0524633687037,4825.9070229683293,4852.0273880174282,4876.4135585155891,4899.0655344619818,4919.9833158578494,4939.1669027023636,4956.6162949955233,4972.331492738158,4986.3124959294391,4998.5593045693658,5009.0719186587685,5017.8503381968176,5024.8945631830975,5030.2045936192671,5033.7804295040833,5035.6220708371302]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L172)*8760","v":3970.6834016419784},4001.4604708728575,4031.6500852438712,4061.252244755849,4090.2669494083775,4118.6941992014554,4146.533994135083,4173.7863342088458,4200.4512194233648,4226.5286497786428,4252.0186252742615,4276.9211459106382,4301.2362116873574,4324.9638226042107,4348.1039786622368,4370.6566798606045,4392.6219261995229,4413.9997176789902,4434.7900542990074,4454.9929360589522,4474.6083629600689,4493.6363350017355,4512.0768521837454,4529.9299145065106,4547.1955219692045,4563.8736745728638,4579.9643723170711,4595.4676152020365,4610.3834032273444,4624.7117363932011,4638.4526146989865,4651.6060381459429,4664.17200673345,4676.1505204615059,4687.5415793299053]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"(L173)*8760","v":3970.683401641978},3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101,3939.3188834129101]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L174)*8760","v":3845.3157558654038},3937.7707058060623,3997.6622181124662,4055.7422371982225,4112.0107630628981,4166.4677957082267,4219.1133351329072,4269.9473813365066,4318.9699343207594,4366.180994084365,4411.5805606268896,4455.1686339500666,4496.9452140525964,4536.9103009340461,4575.0638945957153,4611.4059950371693,4645.9366022575432,4678.6557162585696,4709.5633370385149,4738.659464597813,4765.9440989373315,4791.4172400566349,4815.0788879548572,4836.9290426333,4856.9677040910938,4875.1948723282421,4891.6105473456082,4906.214729142328,4919.0074177183997,4929.9886130746909,4939.1583152103349,4946.5165241248988,4952.0632398201142,4955.7984622946824,4957.7221915481696]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L175)*8760","v":3845.3157558654079},3877.4646587780603,3908.9999220646091,3939.9215457259224,3970.2295297615665,3999.9238741715417,4029.0045789558476,4057.4716441140508,4085.3250696468017,4112.5648555541002,4139.191001835512,4165.2035084914723,4190.6023755215465,4215.387602925518,4239.55919070447,4263.1171388575367,4286.0614473849337,4308.3921162866627,4330.1091455627211,4351.2125352124604,4371.7022852371811,4391.5783956362329,4410.8408664093977,4429.4896975571119,4447.5248890785051,4464.9464409746624,4481.7543532451518,4497.9486258901879,4513.5292589093388,4528.4962523028198,4542.8496060699817,4556.5893202121242,4569.7153947285979,4582.2278296194017,4594.1266248843212]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"(L176)*8760","v":3845.3157558654038},3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031,3812.5532194496031]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L177)*8760","v":3606.3697402373045},3714.6341324896252,3784.766863999268,3852.7783438860561,3918.6685721494823,3982.437548791575,4044.0852738108129,4103.6117472066881,4161.016968981231,4216.3009391329188,4269.4636576612438,4320.5051245682362,4369.4253398523742,4416.2243035131487,4460.9020155520839,4503.4584759686713,4543.8936847618961,4582.2076419337882,4618.4003474823176,4652.4718014079926,4684.4220037118257,4714.2509543933129,4741.9586534514374,4767.5451008877217,4791.0102967011508,4812.3542408917247,4831.5769334604583,4848.6783744063378,4863.658563729361,4876.5175014305451,4887.255187508873,4895.87162196384,4902.3668047974725,4906.7407360082516,4908.9934155956671]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L178)*8760","v":3606.3697402373004},3644.0159824087727,3680.9436549284897,3717.1527577974662,3752.6432910151939,3787.4152545816742,3821.4686484969056,3854.8034727603822,3887.4197273728637,3919.317412334351,3950.4965276443368,3980.9570733033279,4010.6990493108178,4039.7224556665515,4068.027292371798,4095.6135594255429,4122.4812568280404,4148.6303845792891,4174.0609426792898,4198.7729311272806,4222.7663499247856,4246.0411990710418,4268.5974785657963,4290.4351884095568,4311.5543286013071,4331.9548991423171,4351.6369000320792,4370.6003312708463,4388.8451928581126,4406.3714847941301,4423.1792070781385,4439.2683597116593,4454.6389426939322,4469.2909560249582,4483.2243997044816]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"(L179)*8760","v":3606.3697402373045},3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224,3568.0049355840224]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L180)*8760","v":3231.4687035641355},3360.5936517138994,3444.2396698680332,3525.3557102509394,3603.9417728620133,3679.9978577036768,3753.5239647741137,3824.5200940727173,3892.9862456019109,3958.9224193598766,4022.3286153460108,4083.2048335627342,4141.55107400823,4197.3673366818939,4250.6536215855422,4301.4099287185672,4349.6362580797613,4395.3326096715455,4438.4989834914959,4479.1353795402201,4517.2417978189269,4552.8182383270123,4585.8647010632667,4616.3811860295045,4644.3676932245153,4669.8242226482989,4692.750774302066,4713.1473481846069,4731.0139442959207,4746.3505626372171,4759.1572032072891,4769.4338660055273,4777.1805510343538,4782.397258291955,4785.0839877777235]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L181)*8760","v":3231.4687035641336},3276.3686837634918,3320.4116391637021,3363.5975697659742,3405.9264755697041,3447.3983565748908,3488.013212781535,3527.7710441890308,3566.6718507982869,3604.7156326093022,3641.9023896214726,3678.2321218354027,3713.7048292504869,3748.3205118664227,3782.079169684725,3814.9808027041809,3847.0254109250941,3878.2129943474647,3908.5435529712922,3938.017086795669,3966.6335958224113,3994.39308005061,4021.2955394799637,4047.3409741110777,4072.52938394274,4096.8607689764658,4120.3351292116477,4142.9524646485897,4164.7127752866872,4185.6160611262412,4205.662322166344,4224.8515584088127,4243.1837698527379,4260.6589564981214,4277.2771183446584]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"(L182)*8760","v":3231.4687035641355},3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951,3185.7117071170951]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L183)*8760","v":2747.1117539476168},2881.0790992868015,2967.8619802162511,3052.0200050614585,3133.5531738217951,3212.4614864997739,3288.7449430935094,3362.4035436023742,3433.4372880288811,3501.8461763711452,3567.6302086285391,3630.7893848035742,3691.3237048943661,3749.233168900289,3804.5177768232238,3857.1775286625448,3907.212424416995,3954.6224640890878,3999.4076476763089,4041.5679751792873,4081.1034465992793,4118.0140619356571,4152.2998211871645,4183.9607243556857,4212.9967714399636,4239.4079624399992,4263.1942973570485,4284.3557761898555,4302.8923989384193,4318.8041656039968,4332.091076185332,4342.7531306817955,4350.7903290959011,4356.2026714257654,4358.990157670758]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L184)*8760","v":2747.1117539476159},2793.6955569948263,2839.3901954082703,2884.1956691892037,2928.1119783369986,2971.139122851655,3013.2771027331723,3054.5259179809236,3094.8855685958497,3134.3560545779515,3172.9373759266005,3210.6295326424247,3247.4325247247966,3283.3463521734016,3318.3710149898102,3352.5065131727661,3385.7528467225834,3418.1100156392617,3449.578019922802,3480.1568595722615,3509.8465345895238,3538.6470449736485,3566.5583907243199,3593.5805718421666,3619.713588325933,3644.9574401771883,3669.3121273953052,3692.7776499805977,3715.3540079324375,3737.0412012511383,3757.8392299357592,3777.748093988183,3796.7677934074682,3814.8983281936144,3832.1396983463092]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"(L185)*8760","v":2747.1117539476168},2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006,2699.6387951388006]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L186)*8760","v":2193.9545019937559},2312.4992443771621,2389.2914972730027,2463.761073045458,2535.9079716939714,2605.732193220766,2673.2337376241758,2738.4126049036436,2801.2687950613927,2861.8023080957564,2920.0131440061782,2975.9013027948818,3029.4667844602,3080.7095890015762,3129.6297164206781,3176.2271667169503,3220.5019398892809,3262.4540359398929,3302.0834548665644,3339.3901966698486,3374.3742613508593,3407.0356489090404,3437.3743593432796,3465.3903926552448,3491.0837488438242,3514.4544279090173,3535.502429851937,3554.2277546714704,3570.6304023676184,3584.7103729414926,3596.4676663919799,3605.9022827185263,3613.0142219233544,3617.8034840047972,3620.2700689622975]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L187)*8760","v":2193.95450199376},2235.1754795199563,2275.6096549177723,2315.25702818832,2354.1175993310439,2392.1913683459429,2429.4783352330173,2465.9784999917119,2501.6918626228603,2536.6184231264615,2570.7581815019607,2604.1111377499137,2636.6772918697643,2668.4566438612351,2699.4491937257148,2729.6549414620922,2759.0738870706459,2787.7060305513742,2815.5513719042792,2842.6099111285257,2868.8816482257816,2894.366583195213,2919.064716036542,2942.9760467503252,2966.1005753354498,2988.438301793306,3009.9892261233376,3030.753348325823,3050.730668400206,3069.9211863467649,3088.3249021646657,3105.9418158555759,3122.7719274186616,3138.8152368539231,3154.0717441610818]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"(L188)*8760","v":2193.9545019937559},2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631,2151.9467301899631]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L189)*8760","v":1641.8255074788235},1763.1414401484731,1841.7288460051725,1917.9392781062361,1991.7727364510945,2063.2292210420228,2132.3087318773155,2199.011268956403,2263.3368322815604,2325.285421851082,2384.8570376643993,2442.051679723786,2496.8693480275365,2549.3100425750822,2599.3737633681294,2647.0605104061092,2692.3702836878838,2735.3030832157287,2775.858908987369,2814.0377610033734,2849.8396392648788,2883.2645437713168,2914.3124745215491,2942.9834315172839,2969.2774147573823,2993.1944242418444,3014.7344599718081,3033.8975219461358,3050.6836101648264,3065.0927246290194,3077.124865337576,3086.7800322899275,3094.0582254883493,3098.9594449311353,3101.4836906177156]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L190)*8760","v":1641.8255074788256},1684.0100973104979,1725.3894921405886,1765.9636919702352,1805.7326967988688,1844.6965066264897,1882.8551214530976,1920.2085412781239,1956.7567661024218,1992.4997959259911,2027.437630748263,2061.5702705698068,2094.8977153900528,2127.4199652087177,2159.1370200272227,2190.0488798444303,2220.1555446606253,2249.4570144758068,2277.9532892899761,2305.6443691022791,2332.5302539144222,2358.6109437255527,2383.8864385353863,2408.3567383444906,2432.0218431517296,2454.881752958524,2476.9364677643057,2498.185987569359,2518.630312373115,2538.2694421758583,2557.1033769767355,2575.1321167774527,2592.3556615771572,2608.7740113758491,2624.3871661732433]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"(L191)*8760","v":1641.8255074788235},1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773,1598.8357306798773]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L192)*8760","v":1003.7346946475272},1091.0482870830738,1147.6092727223131,1202.4595010590078,1255.5989720927487,1307.027685825173,1356.7456422550524,1404.7528413819782,1451.0492832075875,1495.6349677306521,1538.5098949507628,1579.6740648695568,1619.1274774858064,1656.8701327991018,1692.9020308106715,1727.2231715201058,1759.8335549265864,1790.7331810317501,1819.9220498339603,1847.4001613336259,1873.1675155315652,1897.2241124273694,1919.5699520202197,1940.2050343113442,1959.1293592999241,1976.3429269859591,1991.8457373702686,2005.6377904520332,2017.7190862312532,2028.0896247087476,2036.7494058836969,2043.6984297556928,2048.9366963263719,2052.4642055945064,2054.2809575596871]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L193)*8760","v":1003.7346946475258},1034.0958187189474,1063.8774272506362,1093.0795202434108,1121.702097696862,1149.7451596109897,1177.208705985794,1204.0927368208656,1230.3972521168184,1256.1222518736522,1281.2677360909581,1305.833704769145,1329.8201579078041,1353.2270955067299,1376.0545175669467,1398.3024240876352,1419.9708150690005,1441.0596905110419,1461.5690504137601,1481.498894776541,1500.8492236006123,1519.6200368853602,1537.8113346305797,1555.4231168366807,1572.4553835028444,1588.9081346300934,1604.7813702180194,1620.0750902668265,1634.7892947761054,1648.9239837460609,1662.4791571760791,1675.4548150673877,1687.8509574193729,1699.6675842320344,1710.9046955051681]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"(L194)*8760","v":1003.7346946475272},972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278,972.7940608188278]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Low",{"$f":" $S$42*(L293 + L454)","v":1528.7826793498916},1437.5062928490556,1400.7146581213253,1360.0308227589835,1315.6738048625964,1266.1822633950935,1213.5778737539501,1157.9322246388483,1099.4687147358745,1038.4107427330634,974.98170731522771,909.40500717090617,841.90404098470276,750.60226739320387,724.11664540819459,693.24191849343606,687.95637220820129,682.6708259229664,677.38527963773174,672.09973335249686,666.81418706726208,661.5286407820272,656.24309449679242,650.95754821155765,645.67200192632288,640.38645564108799,635.10090935585322,629.81536307061845,624.52981678538367,619.2442705001489,613.95872421491413,608.67317792967924,603.38763164444458,598.1020853592097,592.81653907397492]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" $S$42*(L294 + L455)","v":1528.7826793498916},1508.1632708130539,1488.2418826903481,1469.0185149817739,1450.4931676873314,{"$f":" $S$42*(Q294 + Q455)","v":1432.6658408070207},1415.5365343408412,1399.1052482887937,1383.371982650878,1368.3367374270936,1353.999512617441,1340.3603082219199,1327.4191242405307,1315.175960673273,1303.630817520147,1292.7836947811527,1282.6345924562902,1273.1835105455591,1264.4304490489594,1256.375407966492,1249.0183872981559,1242.3593870439515,1236.3984072038786,1231.1354477779375,1226.5705087661279,1222.7035901684503,1219.5346919849042,1217.0638142154896,1215.290956860207,1214.2161199190557,1213.8393033920363,1214.1605072791483,1215.1797315803922,1216.8969762957677,1219.3122414252746]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":" $S$42*(L295 + L456)","v":1528.7826793498916},1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694,1595.8423327522694]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" $S$42*(L296 + L457)","v":1548.8102835256557},1458.3069125235093,1422.1696185016517,1381.9001172938463,1337.7330766915818,1288.2017143852429,1235.3649471505921,1179.3084790732012,1120.2716715376962,1058.4938859258673,994.21448361953526,927.67282600075384,859.10827445426673,766.25630546507523,739.36800298632477,708.09407136781931,702.78086659698238,697.46766182614556,692.15445705530863,686.84125228447169,681.52804751363487,676.21484274279806,670.90163797196124,665.58843320112419,660.27522843028737,654.96202365945055,649.64881888861362,644.3356141177768,639.02240934693998,633.70920457610305,628.39599980526611,623.08279503442918,617.76959026359248,612.45638549275566,607.14318072191861]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" $S$42*(L297 + L458)","v":1548.8102835256557},1528.4798767039251,1508.8391075086931,1489.8879759399597,1471.6264819977248,1454.0546256819885,1437.1724069927507,1420.9798259300114,1405.4768824937707,1390.6635766840286,1376.539908500785,1363.1058779440402,1350.3614850137935,1338.3067297100456,1326.9416120327965,1316.2661319820456,1306.2802895577934,1296.9840847600399,1288.3775175887847,1280.4605880440283,1273.2332961257703,1266.6956418340105,1260.8476251687498,1255.6892461299874,1251.2205047177238,1247.4414009319585,1244.3519347726919,1241.9521062399238,1240.2419153336541,1239.2213620538832,1238.8904464006109,1239.2491683738369,1240.2975279735617,1242.0355251997848,1244.4631600525065]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":" $S$42*(L298 + L459)","v":1548.8102835256557},1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904,1615.5296270880904]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" $S$42*(L299 + L460)","v":1559.2548280000262},1477.3900707020787,1445.4761371420143,1408.2236064155579,1365.9664000639168,1305.7985671695103,1244.8832528025027,1183.0641289030768,1120.3411954712644,1056.7144525070962,992.18390001050864,926.74953798153456,860.41136642020581,771.73210591360305,746.4520719109978,717.32495175950532,712.79733849198567,708.26972522446613,703.74211195694659,699.21449868942693,694.68688542190728,690.15927215438774,685.63165888686819,681.10404561934854,676.576432351829,672.04881908430934,667.52120581678969,662.99359254927015,658.46597928175072,653.93836601423106,649.41075274671152,644.88313947919187,640.35552621167221,635.82791294415267,631.30029967663302]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" $S$42*(L300 + L461)","v":1559.2548280000262},1540.9305653796609,1523.2403277458861,1506.1841150987029,1489.7619274381109,1473.9737647641098,1458.8196270767,1444.2995143758815,1430.4134266616541,1417.1613639340178,1404.5433261929725,1392.5593134385185,1381.2093256706557,1370.4933628893843,1360.4114250947039,1350.9635122866146,1342.1496244651164,1333.9697616302096,1326.423923781894,1319.5121109201693,1313.234323045036,1307.5905601564937,1302.5808222545427,1298.2051093391829,1294.4634214104142,1291.3557584682367,1288.8821205126503,1287.0425075436551,1285.8369195612511,1285.2653565654382,1285.3278185562165,1286.0243055335859,1287.3548174975467,1289.3193544480985,1291.9179163852416]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":" $S$42*(L301 + L462)","v":1559.2548280000262},1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334,1622.4959982228334]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" $S$42*(L302 + L463)","v":1567.4110759087962},1489.7116036134389,1460.0809040578727,1424.5853350098578,1383.5966814054427,1322.92434899723,1261.4838387195623,1199.1176923693051,1135.8259099464924,1071.6084914511573,1006.4654368832327,940.39674624275165,873.40241952975146,783.76498418621088,758.35563034999734,729.25560091463626,724.98142142844313,720.70724194224977,716.43306245605663,712.15888296986316,707.88470348366991,703.61052399747678,699.33634451128353,695.06216502509017,690.78798553889692,686.51380605270367,682.23962656651042,677.96544708031706,673.69126759412393,669.41708810793057,665.14290862173732,660.86872913554407,656.59454964935082,652.32037016315758,648.04619067696433]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" $S$42*(L303 + L464)","v":1567.4110759087962},1550.1594011889972,1533.5119005534862,1517.4685740022633,1502.0294215353281,1487.1944431526808,1472.9636388543217,1459.3370086402504,1446.3145525104671,1433.8962704649716,1422.082162503764,1410.8722286268444,1400.2664688342129,1390.2648831258693,1380.8674715018137,1372.0742339620458,1363.8851705065661,1356.3002811353742,1349.3195658484701,1342.9430246458542,1337.1706575275261,1332.0024644934861,1327.4384455437339,1323.4786006782695,1320.1229298970934,1317.371433200205,1315.2241105876049,1313.6809620592924,1312.7419876152678,1312.4071872555312,1312.6765609800825,1313.5501087889218,1315.0278306820494,1317.1097266594643,1319.7957967211676]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":" $S$42*(L304 + L465)","v":1567.4110759087962},1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293,1628.8357435531293]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" $S$42*(L305 + L466)","v":1584.7106960846918},1523.7077661704197,1502.0757084014247,1472.2329388539106,1434.7472789041499,1368.8166729078357,1302.3952883420375,1235.321742726544,1167.5960360613917,1099.2181683466188,1030.1881395821501,960.50594976802358,890.17159890427581,796.36840316345683,770.3577376582449,741.150367649533,739.02459204336958,736.89881643720616,734.77304083104275,732.64726522487933,730.52148961871603,728.39571401255239,726.26993840638897,724.14416280022556,722.01838719406214,719.89261158789884,717.76683598173543,715.64106037557201,713.51528476940848,711.38950916324507,709.26373355708165,707.13795795091823,705.01218234475482,702.8864067385914,700.76063113242799]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" $S$42*(L306 + L467)","v":1584.7106960846918},1571.2611267020902,1558.3102309545407,1545.8580088420431,1533.9044603645971,1522.4495855222031,1511.4933843148613,1501.0358567425708,1491.0770028053323,1481.6168225031461,1472.6553158360114,1464.1924828039287,1456.2283234068977,1448.7628376449188,1441.7960255179919,1435.3278870261165,1429.3584221692934,1423.887630947522,1418.9155133608022,1414.4420694091345,1410.4672990925187,1406.9912024109549,1404.0137793644428,1401.5350299529825,1399.5549541765743,1398.0735520352177,1397.0908235289132,1396.6067686576607,1396.6213874214598,1397.1346798203108,1398.1466458542136,1399.6572855231686,1401.6665988271752,1404.1745857662338,1407.1812463403442]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":" $S$42*(L307 + L468)","v":1584.7106960846918},1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605,1639.5450626443605]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" $S$42*(L308 + L469)","v":1622.3567730537618},1587.1968085033575,1579.1351002241377,1559.5269842666657,1529.1935876192981,1458.7589789412148,1387.8856264118483,1316.4028219164825,1244.3105654551543,1171.6088570278998,1098.2976966346462,1024.3770842754277,904.17534574803585,865.55022052089043,833.97624644259042,809.45342351313604,791.98175173252685,792.11587997951153,792.25000822649645,792.38413647348125,792.51826472046605,792.65239296745074,792.78652121443542,792.92064946142045,793.05477770840525,793.18890595538994,793.32303420237474,793.45716244935943,793.59129069634434,793.72541894332915,793.85954719031383,793.99367543729875,794.12780368428332,794.26193193126824,794.39606017825304]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" $S$42*(L309 + L470)","v":1622.3567730537618},1615.2981591793407,1608.5607491920316,1602.1445430918345,1596.0495408787494,1590.2757425527768,1584.8231481139164,1579.6917575621678,1574.8815708975317,1570.3925881200075,1566.2248092295954,1562.3782342262955,1558.8528631101078,1555.6486958810319,1552.7657325390685,1550.2039730842173,1547.9634175164779,1546.0440658358507,1544.4459180423357,1543.168974135933,1542.2132341166423,1541.5786979844638,1541.2653657393976,1541.2732373814431,1541.6023129106009,1542.2525923268711,1543.2240756302531,1544.5167628207473,1546.1306538983538,1548.065748863072,1550.322047714903,1552.8995504538454,1555.7982570799006,1559.0181675930676,1562.5592819933468]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":" $S$42*(L310 + L471)","v":1622.3567730537618},1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232,1666.197204258232]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" $S$42*(L311 + L472)","v":1668.5874379338293},1654.3764185212697,1658.7713269500689,1649.261004135479,1626.811685071279,1557.0918937624438,1486.5088732584218,1414.8839711032811,1342.2171872970575,1268.5085218397885,1193.7579747314001,1117.9655459719295,993.28100472699475,953.36380568406003,921.34973525502232,897.23879343988187,881.03098023863856,881.32922575297312,881.62747126730767,881.92571678164222,882.22396229597678,882.52220781031144,882.82045332464611,883.11869883898055,883.4169443533151,883.71518986764966,884.01343538198421,884.31168089631876,884.60992641065343,884.90817192498798,885.20641743932254,885.50466295365709,885.80290846799164,886.1011539823262,886.39939949666075]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" $S$42*(L312 + L473)","v":1668.5874379338293},1667.3203080227042,1666.2134733677829,1665.2669339690651,1664.4806898265508,1663.8547409402406,1663.3890873101336,1663.0837289362303,1662.9386658185306,1662.9538979570348,1663.1294253517424,1663.4652480026539,1663.9613659097688,1664.6177790730874,1665.4344874926096,1666.4114911683355,1667.548790100265,1668.846384288398,1670.3042737327351,1671.9224584332753,1673.7009383900195,1675.6397136029668,1677.7387840721183,1679.9981497974732,1682.4178107790319,1684.9977670167941,1687.7380185107602,1690.6385652609295,1693.6994072673028,1696.9205445298794,1700.3019770486599,1703.843704823644,1707.5457278548317,1711.4080461422232,1715.430659685818]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":" $S$42*(L313 + L474)","v":1668.5874379338293},1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394,1702.6158667320394]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" $S$42*(L314 + L475)","v":1705.0567555316238},1699.3387469480481,1711.5893121585402,1709.7668996892096,1694.7700021559415,1634.462656758101,1572.2052737775807,1507.8135641628276,1441.2875279138814,1372.6271650307772,1301.8324755134433,1228.9034593619169,1106.007621361028,1066.364191894696,1034.9297605617519,1011.7043273621955,996.68789229602692,993.9648146599751,991.24173702392306,988.51865938787125,985.79558175181921,983.07250411576717,980.34942647971525,977.62634884366321,974.90327120761117,972.18019357155936,969.45711593550709,966.73403829945539,964.01096066340335,961.28788302735131,958.5648053912995,955.84172775524746,953.11865011919542,950.39557248314361,947.67249484709146]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" $S$42*(L315 + L476)","v":1705.0567555316238},1707.3446431807549,1709.6940727586068,1712.1050442651799,1714.577557700474,1717.1116130644893,1719.7072103572254,1722.3643495786825,1725.0830307288609,1727.8632538077604,1730.7050188153808,1733.6083257517221,1736.5731746167844,1739.5995654105679,1742.6874981330725,1745.836972784298,1749.0479893642446,1752.3205478729121,1755.6546483103007,1759.0502906764104,1762.5074749712412,1766.026201194793,1769.6064693470657,1773.2482794280597,1776.9516314377745,1780.7165253762105,1784.5429612433677,1788.4309390392455,1792.3804587638444,1796.3915204171647,1800.4641239992056,1804.5982695099681,1808.7939569494513,1813.0511863176553,1817.3699576145807]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":" $S$42*(L316 + L477)","v":1705.0567555316238},1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579,1733.1514179202579]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" $S$42*(L317 + L478)","v":1734.742353351892},1783.1366300275752,1824.8654706262464,1846.4725294979612,1849.2813908434075,1786.7680563227598,1721.9297246580393,1654.5688213621202,1584.6853464350568,1512.2792998769039,1437.3506816875515,1359.8994918670646,1227.7916355743887,1185.8086927546001,1153.9597223502876,1132.2447243614511,1120.6636987880906,1120.7083121134438,1120.7529254387969,1120.7975387641502,1120.8421520895033,1120.8867654148564,1120.9313787402095,1120.9759920655629,1121.020605390916,1121.0652187162691,1121.1098320416222,1121.1544453669753,1121.1990586923287,1121.2436720176818,1121.2882853430349,1121.332898668388,1121.3775119937413,1121.4221253190944,1121.4667386444476]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" $S$42*(L318 + L479)","v":1734.742353351892},1750.8948606005806,1766.7245282962772,1782.2313564389817,1797.4153450286947,1812.276494065416,1826.8148035491456,1841.0302734798831,1854.9229038576291,1868.4926946823834,1881.739645954146,1894.6637576729167,1907.2650298386955,1919.5434624514826,1931.4990555112779,1943.1318090180816,1954.4417229718936,1965.4287973727137,1976.0930322205418,1986.4344275153783,1996.4529832572232,2006.1486994460763,2015.5215760819376,2024.5716131648071,2033.298810694685,2041.7031686715707,2049.784687095465,2057.5433659663677,2064.9792052842781,2072.0922050491968,2078.8823652611241,2085.3496859200595,2091.4941670260032,2097.3158085789551,2102.8146105789151]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":" $S$42*(L319 + L480)","v":1734.742353351892},1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725,1738.4073381714725]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" $S$42*(L320 + L481)","v":1751.1075993940499},1820.2306791470046,1882.2028900776693,1924.8000157757297,1949.0565333556999,1953.6680642501676,1942.0535748057796,1915.0633813597499,1873.7526516189314,1819.176553285934,1752.3902540450213,1674.4489216040993,1524.0081706472547,1473.7513142044804,1435.6208756768053,1409.6168550642294,1395.7392523667525,1389.1090006848578,1382.4787490029632,1375.8484973210686,1369.2182456391738,1362.5879939572794,1355.9577422753846,1349.3274905934904,1342.6972389115956,1336.066987229701,1329.4367355478066,1322.8064838659118,1316.1762321840174,1309.5459805021226,1302.915728820228,1296.2854771383334,1289.6552254564388,1283.0249737745439,1276.3947220926495]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" $S$42*(L321 + L482)","v":1751.1075993940499},1776.5192022708475,1801.3511660515521,1825.6034907361629,1849.2761763246801,1872.3692228171039,1894.8826302134344,1916.8163985136712,1938.1705277178146,1958.9450178258644,1979.1398688378208,1998.7550807536836,2017.7906535734528,2036.2465872971286,2054.1228819247108,2071.4195374561996,2088.1365538915948,2104.2739312308963,2119.8316694741047,2134.80976862122,2149.2082286722411,2163.0270496271687,2176.2662314860027,2188.9257742487434,2201.0056779153906,2212.5059424859442,2223.4265679604046,2233.7675543387709,2243.528901621044,2252.710609807224,2261.31267889731,2269.3351088913023,2276.7778997892015,2283.6410515910075,2289.9245642967198]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":" $S$42*(L322 + L483)","v":1751.1075993940499},1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517,1738.4111665928517]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Low",{"$f":"(L293+L454)*($S$42-1)","v":33.335279349891529},31.344987411636485,30.542741652344127,29.655626017697234,28.688416222166978,27.609247559046377,26.462202889189346,25.248843212294794,23.974039761996981,22.642663771972614,21.259586475828161,19.829679107251341,18.357812899844053,16.366967393203808,15.789445408194558,15.116218493435971,15.000966558471605,14.885714623507237,14.770462688542873,14.655210753578505,14.539958818614139,14.424706883649772,14.309454948685408,14.194203013721042,14.078951078756676,13.963699143792308,13.848447208827942,13.733195273863576,13.617943338899209,13.502691403934843,13.387439468970477,13.272187534006109,13.156935599041747,13.041683664077377,12.926431729113011]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L294+L455)*($S$42-1)","v":33.335279349891529},32.885670813054027,32.451282690348187,32.032114981773994,31.628167687331459,31.239440807020578,30.865934340841349,30.507648288793781,30.164582650877861,29.836737427093599,29.524112617440991,29.226708221920035,28.944524240530736,28.677560673273089,28.425817520147099,28.189294781152761,27.96799245629008,27.761910545559058,27.571049048959676,27.395407966491963,27.234987298155897,27.089787043951489,26.959807203878732,26.84504777793763,26.745508766128182,26.661190168450389,26.592091984904254,26.538214215489774,26.499556860206948,26.476119919055773,26.467903392036252,26.47490727914839,26.497131580392178,26.534576295767621,26.587241425274719]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"(L295+L456)*($S$42-1)","v":33.335279349891529},34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995,34.797522682099995]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L296+L457)*($S$42-1)","v":33.771983525655777},31.798547277839067,31.010569491696138,30.132488460182991,29.169421141052588,28.089384180034273,26.937272490450457,25.714954859586964,24.427650589526337,23.080578982289282,21.678959339897176,20.228010964376473,18.732953157812275,16.708305465075199,16.122002986324794,15.440071367819268,15.324216336445978,15.208361305072689,15.092506273699398,14.976651242326108,14.860796210952818,14.744941179579529,14.629086148206241,14.513231116832948,14.39737608545966,14.281521054086371,14.165666022713081,14.049810991339791,13.933955959966502,13.818100928593211,13.702245897219921,13.58639086584663,13.470535834473344,13.354680803100054,13.238825771726763]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L297+L458)*($S$42-1)","v":33.771983525655777},33.328676703925218,32.900407508693213,32.487175939959769,32.088981997724879,31.705825681988546,31.337706992750764,30.984625930011539,30.646582493770875,30.323576684028765,30.015608500785209,29.722677944040218,29.444785013793769,29.181929710045885,28.934112032796559,28.701331982045783,28.483589557793564,28.280884760039907,28.093217588784796,27.920588044028253,27.762996125770258,27.620441834010819,27.492925168749938,27.380446129987611,27.283004717723848,27.200600931958633,27.133234772691978,27.080906239923877,27.04361533365433,27.021362053883344,27.014146400610912,27.021968373837034,27.04482797356172,27.082725199784953,27.135660052506747]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"(L298+L459)*($S$42-1)","v":33.771983525655777},35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226,35.226806363288226]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L299+L460)*($S$42-1)","v":33.999728000026437},32.214657701742681,31.518770768466439,30.70647511975794,29.785051952616229,28.473085546596014,27.144820222466244,25.796847229189499,24.429166566766465,23.041778235197818,21.63468223448217,20.207878564620234,18.761367225612709,16.827705913603015,16.276471910997778,15.64135175950525,15.542626639774547,15.443901520043847,15.345176400313147,15.246451280582443,15.147726160851738,15.049001041121038,14.950275921390338,14.851550801659636,14.752825681928936,14.654100562198233,14.555375442467531,14.456650322736831,14.357925203006131,14.259200083275427,14.160474963544727,14.061749843814024,13.963024724083322,13.864299604352622,13.765574484621919]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L300+L461)*($S$42-1)","v":33.999728000026437},33.600165379660787,33.214427745886304,32.842515098702997,32.484427438110863,32.140164764109898,31.809727076700106,31.493114375881486,31.190326661654037,30.901363934017759,30.626226192972652,30.36491343851872,30.117425670655958,29.883762889384368,29.663925094703949,29.457912286614704,29.265724465116627,29.087361630209728,28.922823781893996,28.772110920169439,28.635223045036049,28.512160156493831,28.402922254542787,28.307509339182918,28.225921410414216,28.158158468236689,28.104220512650333,28.064107543655147,28.037819561251133,28.025356565438294,28.026718556216622,28.041905533586124,28.070917497546798,28.113754448098643,28.170416385241662]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"(L301+L462)*($S$42-1)","v":33.999728000026437},35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819,35.378708874330819]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L302+L463)*($S$42-1)","v":34.1775759087962},32.483330121418277,31.837229364025116,31.063244463566853,30.169482232652413,28.846515157634713,27.506797877231655,26.146896997502878,24.766812518449107,23.366544440071081,21.946092762367325,20.505457485338567,19.044638608985618,17.090084186210863,16.536030349997461,15.901500914636287,15.808301947190884,15.715102979745479,15.621904012300076,15.52870504485467,15.435506077409265,15.342307109963864,15.249108142518459,15.155909175073054,15.062710207627649,14.969511240182246,14.876312272736842,14.783113305291437,14.689914337846034,14.596715370400629,14.503516402955224,14.410317435509821,14.317118468064416,14.223919500619013,14.130720533173609]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L303+L464)*($S$42-1)","v":34.1775759087962},33.801401188997232,33.438400553486204,33.08857400226313,32.751921535327995,32.428443152680799,32.11813885432155,31.821008640250241,31.537052510466879,31.266270464971459,31.008662503763979,30.764228626844446,30.532968834212859,30.314883125869212,30.109971501813511,29.91823396204575,29.739670506565936,29.574281135374065,29.422065848470133,29.283024645854148,29.157157527526106,29.044464493486011,28.944945543733855,28.858600678269639,28.785429897093376,28.725433200205046,28.67861058760467,28.644962059292233,28.624487615267736,28.617187255531185,28.623060980082577,28.642108788921913,28.674330682049199,28.719726659464413,28.778296721167582]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"(L304+L465)*($S$42-1)","v":34.1775759087962},35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335,35.516947738786335]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L305+L466)*($S$42-1)","v":34.554796084691787},33.224620293637649,32.75293082568195,32.102205858112413,31.284826800304348,29.847202474569979,28.398876666581998,26.936330413094236,25.459563714107485,23.968576569622574,22.463368979637867,20.943940944154196,19.41029246317235,17.364903163456788,16.797737658244792,16.160867649532968,16.11451487184662,16.068162094160275,16.021809316473927,15.975456538787579,15.929103761101237,15.882750983414885,15.836398205728539,15.790045428042193,15.743692650355849,15.697339872669502,15.650987094983156,15.60463431729681,15.558281539610462,15.511928761924116,15.46557598423777,15.419223206551422,15.372870428865076,15.32651765117873,15.280164873492383]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L306+L467)*($S$42-1)","v":34.554796084691787},34.261526702090315,33.979130954540722,33.707608842043001,33.446960364597153,33.197185522203185,32.958284314861096,32.73025674257088,32.513102805332537,32.306822503146073,32.111415836011489,31.926882803928777,31.753223406897941,31.590437644918982,31.438525517991902,31.297487026116691,31.167322169293364,31.048030947521912,30.93961336080233,30.842069409134627,30.755399092518804,30.679602410954857,30.614679364442786,30.560629952982588,30.517454176574262,30.485152035217816,30.463723528913249,30.453168657660562,30.453487421459741,30.464679820310803,30.486745854213737,30.519685523168551,30.563498827175241,30.6181857662338,30.683746340344243]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"(L307+L468)*($S$42-1)","v":34.554796084691787},35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667,35.750465653644667]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L308+L469)*($S$42-1)","v":35.375673053761801},34.60900604735744,34.43321958590996,34.005662398222988,33.344239251212279,31.808404637241733,30.263003163937203,28.704312521536661,27.13233271004092,25.547063729450763,23.9485055797646,22.336658260983182,19.715645748035843,18.873420520890431,18.184946442590469,17.650223513135959,17.269251732526897,17.272176414132947,17.275101095739004,17.278025777345057,17.280950458951114,17.283875140557164,17.286799822163218,17.289724503769275,17.292649185375332,17.295573866981385,17.298498548587439,17.301423230193492,17.304347911799546,17.307272593405603,17.310197275011653,17.313121956617714,17.316046638223764,17.318971319829817,17.321896001435874]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L309+L470)*($S$42-1)","v":35.375673053761801},35.221759179340545,35.074849192031422,34.934943091834434,34.80204087874958,34.676142552776867,34.55724811391628,34.445357562167835,34.340470897531524,34.242588120007348,34.151709229595305,34.067834226295396,33.990963110107629,33.921095881031988,33.858232539068489,33.802373084217123,33.753517516477892,33.711665835850795,33.676818042335832,33.648974135933003,33.628134116642315,33.614297984463761,33.607465739397341,33.607637381443055,33.614812910600904,33.628992326870893,33.65017563025301,33.67836282074726,33.713553898353652,33.755748863072178,33.804947714902838,33.861150453845632,33.92435707990056,33.994567593067629,34.071781993346825]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"(L310+L471)*($S$42-1)","v":35.375673053761801},36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845,36.331618618007845]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L311+L472)*($S$42-1)","v":36.383737933829394},36.073865047144253,36.169696522847204,35.962322857502684,35.472812914507919,33.952564974176411,32.413494223544106,30.85170512558965,29.267197680313821,27.659971887717433,26.030027747798869,24.377365260558946,21.658604726994774,20.788205684059971,20.090135255022343,19.564393439881897,19.210980238638626,19.217483515833933,19.223986793029241,19.230490070224544,19.236993347419851,19.243496624615158,19.249999901810465,19.256503179005769,19.263006456201076,19.269509733396383,19.276013010591686,19.282516287786994,19.289019564982301,19.295522842177604,19.302026119372911,19.308529396568218,19.315032673763522,19.321535950958829,19.328039228154136]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L312+L473)*($S$42-1)","v":36.383737933829394},36.356108022704348,36.331973367782929,36.311333969065153,36.294189826551012,36.280540940240513,36.270387310133643,36.263728936230414,36.260565818530814,36.260897957034864,36.264725351742541,36.272048002653868,36.282865909768823,36.297179073087413,36.314987492609646,36.336291168335514,36.361090100265017,36.389384288398155,36.421173732734935,36.456458433275351,36.495238390019402,36.537513602967088,36.583284072118417,36.632549797473381,36.685310779031987,36.741567016794221,36.801318510760105,36.864565260929609,36.931307267302763,37.001544529879546,37.075277048659977,37.152504823644037,37.233227854831732,37.317446142223069,37.405159685818042]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"(L313+L474)*($S$42-1)","v":36.383737933829394},37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648,37.125731675090648]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L314+L475)*($S$42-1)","v":37.178955531623856},37.054273707298357,37.32139866822444,37.281660758071183,36.954651710018787,35.639643218071257,34.28211393592936,32.878045419966263,31.42743767018283,29.930290686579831,28.386604469155703,26.796379017911249,24.116621361027811,23.252191894695898,22.566760561751781,22.060327362195455,21.732892296026925,21.673515279976591,21.614138263926254,21.55476124787592,21.495384231825582,21.436007215775245,21.376630199724911,21.317253183674573,21.257876167624236,21.198499151573902,21.139122135523561,21.079745119473227,21.020368103422889,20.960991087372552,20.901614071322221,20.842237055271884,20.782860039221546,20.723483023171212,20.664106007120871]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L315+L476)*($S$42-1)","v":37.178955531623856},37.228843180754851,37.280072758606885,37.332644265179958,37.386557700474071,37.441813064489224,37.49841035722541,37.556349578682635,37.615630728860907,37.676253807760219,37.738218815380563,37.801525751721954,37.866174616784377,37.932165410567841,37.999498133072343,38.068172784297886,38.138189364244475,38.209547872912097,38.282248310300751,38.356290676410453,38.431674971241193,38.508401194792974,38.586469347065794,38.665879428059647,38.746631437774546,38.828725376210478,38.912161243367457,38.996939039245468,39.083058763844519,39.170520417164617,39.259323999205748,39.349469509967925,39.440956949451135,39.533786317655384,39.627957614580673]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"(L316+L477)*($S$42-1)","v":37.178955531623856},37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339,37.791562824744339]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L317+L478)*($S$42-1)","v":37.826253351892191},38.881496032039415,39.791398124137515,40.262542488308661,40.323790027851288,38.960679693408473,37.546872533097435,36.078060412865028,34.554243332712439,32.975421292640867,31.341594292647915,29.652762332734994,26.772135574388678,25.85669275459998,25.162222350287404,24.688724361450937,24.436198788090586,24.437171586699222,24.438144385307851,24.439117183916487,24.440089982525127,24.441062781133756,24.442035579742388,24.443008378351024,24.44398117695966,24.444953975568293,24.445926774176922,24.446899572785558,24.447872371394197,24.448845170002826,24.449817968611459,24.450790767220095,24.451763565828731,24.452736364437364,24.453709163046]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L318+L479)*($S$42-1)","v":37.826253351892191},38.178460600580507,38.52362829627706,38.861756438981843,39.192845028694862,39.516894065416118,39.833903549145617,40.143873479883339,40.446803857629305,40.742694682383508,41.031545954145948,41.313357672916617,41.588129838695522,41.855862451482672,42.116555511278051,42.370209018081667,42.616822971893519,42.856397372713609,43.088932220541928,43.31442751537849,43.532883257223283,43.744299446076319,43.948676081937592,44.146013164807094,44.33631069468484,44.519568671570809,44.695787095465022,44.864965966367471,45.027105284278157,45.182205049197073,45.330265261124232,45.471285920059628,45.605267026003247,45.732208578955117,45.852110578915216]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"(L319+L480)*($S$42-1)","v":37.826253351892191},37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833,37.906168760683833]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L320+L481)*($S$42-1)","v":38.183099394049748},39.690335971369848,41.04164704468905,41.970482191651293,42.499398302820026,42.599953255904076,42.346697999048551,41.758173776224666,40.857388638703569,39.667350637663894,38.211067823884235,36.511548248658684,33.231170647254622,32.135314204480359,31.30387567680523,30.736855064229232,30.434252366752354,30.289678978420909,30.145105590089457,30.000532201758009,29.855958813426557,29.711385425095109,29.566812036763658,29.422238648432216,29.277665260100765,29.133091871769317,28.988518483437872,28.84394509510642,28.699371706774972,28.55479831844352,28.410224930112072,28.26565154178062,28.121078153449172,27.976504765117721,27.831931376786276]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L321+L482)*($S$42-1)","v":38.183099394049748},38.737202270847639,39.278666051552023,39.807490736162897,40.323676324680264,40.827222817104115,41.318130213434465,41.796398513671306,42.262027717814632,42.71501782586445,43.15536883782076,43.583080753683561,43.998153573452853,44.400587297128631,44.790381924710907,45.167537456199668,45.53205389159492,45.883931230896664,46.2231694741049,46.549768621219634,46.863728672240853,47.165049627168564,47.453731486002759,47.729774248743446,47.993177915390625,48.243942485944295,48.482067960404464,48.707554338771118,48.920401621044256,49.1206098072239,49.308178897310022,49.483108891302635,49.64539978920174,49.795051591007343,49.932064296719439]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"(L322+L483)*($S$42-1)","v":38.183099394049748},37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301,37.906252239845301]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Low",1495.4474,1406.1613054374191,1370.1719164689812,1330.3751967412863,1286.9853886404294,1238.573015836047,1187.1156708647609,1132.6833814265535,1075.4946749738776,1015.7680789610909,953.72212083939951,889.57532806365487,823.54622808485874,734.23530000000005,708.32720000000006,678.12570000000005,672.95540564972964,667.78511129945912,662.61481694918882,657.4445225989183,652.27422824864789,647.10393389837748,641.93363954810707,636.76334519783666,631.59305084756625,626.42275649729572,621.25246214702531,616.0821677967549,610.91187344648449,605.74157909621408,600.57128474594367,595.40099039567315,590.23069604540285,585.06040169513233,579.89010734486192]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",1495.4474,1475.2775999999999,1455.7906,1436.9864,1418.865,1401.4264000000001,1384.6705999999999,1368.5976000000001,1353.2074,1338.5,1324.4754,1311.1335999999999,1298.4746,1286.4983999999999,1275.2049999999999,1264.5944,1254.6666,1245.4216000000001,1236.8593999999998,1228.98,1221.7834,1215.2696000000001,1209.4386,1204.2903999999999,1199.8249999999998,1196.0423999999998,1192.9425999999999,1190.5255999999999,1188.7914000000001,1187.74,1187.3714,1187.6856,1188.6826000000001,1190.3624,1192.7249999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",1495.4474,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694,1561.0448100701694]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",1515.0382999999999,1426.5083652456701,1391.1590490099557,1351.7676288336634,1308.5636555505291,1260.1123302052085,1208.4276746601417,1153.5935242136143,1095.8440209481698,1035.4133069435779,972.53552427963803,907.44481503637735,840.37532129645444,749.548,723.24599999999998,692.654,687.45665026053643,682.25930052107287,677.0619507816092,671.86460104214564,666.66725130268208,661.46990156321851,656.27255182375495,651.07520208429128,645.87785234482772,640.68050260536415,635.48315286590059,630.28580312643703,625.08845338697347,619.89110364750979,614.69375390804623,609.49640416858256,604.29905442911911,599.10170468965555,593.90435495019187]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",1515.0382999999999,1495.1512,1475.9386999999999,1457.4007999999999,1439.5374999999999,1422.3488,1405.8346999999999,1389.9951999999998,1374.8302999999999,1360.34,1346.5242999999998,1333.3832,1320.9166999999998,1309.1247999999998,1298.0074999999999,1287.5647999999999,1277.7966999999999,1268.7031999999999,1260.2842999999998,1252.54,1245.4703,1239.0751999999998,1233.3546999999999,1228.3087999999998,1223.9375,1220.2407999999998,1217.2186999999999,1214.8711999999998,1213.1982999999998,1212.1999999999998,1211.8762999999999,1212.2271999999998,1213.2527,1214.9527999999998,1217.3274999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",1515.0382999999999,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021,1580.3028207248021]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",1525.2550999999999,1445.175413000336,1413.9573663735478,1377.5171312958,1336.1813481113006,1277.3254816229144,1217.7384325800365,1157.2672816738873,1095.9120289044979,1033.6726742718984,970.54921777602647,906.54165941691429,841.64999919459308,754.90440000000001,730.17560000000003,701.68360000000007,697.25471185221113,692.82582370442231,688.39693555663348,683.96804740884454,679.53915926105549,675.11027111326666,670.68138296547784,666.2524948176889,661.82360666990007,657.39471852211113,652.96583037432219,648.53694222653337,644.10805407874454,639.67916593095561,635.25027778316678,630.82138963537784,626.3925014875889,621.96361333980008,617.53472519201114]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",1525.2550999999999,1507.3304000000001,1490.0258999999999,1473.3416,1457.2774999999999,1441.8335999999999,1427.0099,1412.8063999999999,1399.2230999999999,1386.26,1373.9170999999999,1362.1943999999999,1351.0918999999999,1340.6096,1330.7474999999999,1321.5056,1312.8838999999998,1304.8824,1297.5011,1290.74,1284.5990999999999,1279.0783999999999,1274.1778999999999,1269.8976,1266.2375,1263.1976,1260.7779,1258.9784,1257.7991,1257.24,1257.3010999999999,1257.9823999999999,1259.2838999999999,1261.2055999999998,1263.7474999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",1525.2550999999999,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025,1587.1172893485025]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",1533.2335,1457.2282734920207,1428.2436746938477,1393.5220905462909,1353.4271991727903,1294.0778338395953,1233.9770408423306,1172.9707953718023,1111.0590974280433,1048.2419470110863,984.5193441208653,919.89128875741312,854.35778092076589,766.67489999999998,741.81959999999992,713.35410000000002,709.17311948125223,704.99213896250433,700.81115844375654,696.63017792500852,692.44919740626062,688.26821688751295,684.08723636876505,679.90625585001715,675.72527533126924,671.54429481252146,667.36331429377356,663.18233377502565,659.00135325627787,654.82037273752996,650.63939221878206,646.45841170003428,642.27743118128637,638.09645066253859,633.91547014379069]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",1533.2335,1516.3579999999999,1500.0735,1484.38,1469.2775000000001,1454.7660000000001,1440.8455000000001,1427.5160000000001,1414.7775000000001,1402.63,1391.0735,1380.1079999999999,1369.7335,1359.95,1350.7575000000002,1342.1559999999999,1334.1455000000001,1326.7260000000001,1319.8975,1313.66,1308.0135,1302.9580000000001,1298.4935,1294.6199999999999,1291.3375000000001,1288.646,1286.5455000000002,1285.0360000000001,1284.1175000000001,1283.79,1284.0535,1284.9079999999999,1286.3535000000002,1288.3899999999999,1291.0174999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",1533.2335,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343,1593.318795814343]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",1550.1559,1490.4831458767821,1469.3227775757427,1440.1307329957981,1403.4624521038456,1338.9694704332658,1273.9964116754554,1208.3854123134497,1142.1364723472843,1075.2495917769961,1007.7247706025122,939.56200882386941,870.76130644110344,779.00350000000003,753.56000000000006,724.98950000000002,722.91007717152297,720.83065434304592,718.75123151456887,716.67180868609171,714.59238585761477,712.5129630291375,710.43354020066045,708.3541173721834,706.27469454370635,704.1952717152293,702.11584888675225,700.0364260582752,697.95700322979803,695.87758040132098,693.79815757284393,691.71873474436677,689.63931191588972,687.55988908741267,685.48046625893562]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",1550.1559,1536.9995999999999,1524.3310999999999,1512.1504,1500.4575,1489.2523999999999,1478.5351000000001,1468.3055999999999,1458.5638999999999,1449.31,1440.5438999999999,1432.2655999999999,1424.4750999999999,1417.1723999999999,1410.3575000000001,1404.0303999999999,1398.1911,1392.8396,1387.9758999999999,1383.6,1379.7119,1376.3116,1373.3991000000001,1370.9744000000001,1369.0374999999999,1367.5883999999999,1366.6270999999999,1366.1536000000001,1366.1678999999999,1366.67,1367.6598999999999,1369.1376,1371.1031,1373.5563999999999,1376.4974999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",1550.1559,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159,1603.7945969907159]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",1586.9811,1552.587802456,1544.7018806382277,1525.5213218684428,1495.8493483680859,1426.9505743039731,1357.6226232479112,1287.6985093949459,1217.1782327451135,1146.0617932984492,1074.3491910548817,1002.0404260144445,884.4597,846.67679999999996,815.79129999999998,791.80320000000006,774.71249999999998,774.84370356537863,774.9749071307574,775.10611069613617,775.23731426151494,775.36851782689359,775.49972139227225,775.63092495765113,775.7621285230299,775.89333208840856,776.02453565378732,776.15573921916598,776.28694278454475,776.41814634992352,776.54934991530217,776.68055348068106,776.8117570460596,776.94296061143837,777.07416417681713]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",1586.9811,1580.0764000000001,1573.4859000000001,1567.2096000000001,1561.2474999999999,1555.5996,1550.2659000000001,1545.2464,1540.5411000000001,1536.15,1532.0731000000001,1528.3104000000001,1524.8619000000001,1521.7275999999999,1518.9075,1516.4016000000001,1514.2099000000001,1512.3324,1510.7691,1509.52,1508.5851,1507.9644000000001,1507.6579000000002,1507.6656,1507.9875,1508.6236000000001,1509.5739000000001,1510.8384000000001,1512.4171000000001,1514.31,1516.5171,1519.0383999999999,1521.8739,1525.0236,1528.4875]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",1586.9811,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224,1629.865585640224]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",1632.2036999999998,1618.3025534741255,1622.6016304272216,1613.2986812779764,1591.3388721567712,1523.1393287882674,1454.0953790348776,1384.0322659776914,1312.9499896167438,1240.8485499520712,1167.7279469836012,1093.5881807113706,971.62239999999997,932.57560000000001,901.25959999999998,877.67439999999999,861.81999999999994,862.1117422371392,862.40348447427846,862.69522671141772,862.98696894855698,863.27871118569624,863.57045342283561,863.86219565997476,864.15393789711402,864.44568013425328,864.73742237139254,865.0291646085318,865.32090684567117,865.61264908281032,865.90439131994958,866.19613355708884,866.4878757942281,866.77961803136736,867.07136026850662]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",1632.2036999999998,1630.9641999999999,1629.8815,1628.9556,1628.1864999999998,1627.5742,1627.1187,1626.82,1626.6780999999999,1626.693,1626.8646999999999,1627.1931999999999,1627.6785,1628.3206,1629.1195,1630.0752,1631.1876999999999,1632.4569999999999,1633.8831,1635.4659999999999,1637.2057,1639.1021999999998,1641.1554999999998,1643.3655999999999,1645.7324999999998,1648.2561999999998,1650.9367,1653.7739999999999,1656.7681,1659.9189999999999,1663.2266999999999,1666.6912,1670.3125,1674.0906,1678.0255]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",1632.2036999999998,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487,1665.4901350569487]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",1667.8778,1662.2844732407498,1674.2679134903158,1672.4852389311384,1657.8153504459226,1598.8230135400297,1537.9231598416513,1474.9355187428614,1409.8600902436986,1342.6968743441973,1273.4458710442877,1202.1070803440057,1081.8910000000001,1043.1120000000001,1012.3630000000001,989.64400000000001,974.95500000000004,972.29129937999846,969.62759875999677,966.96389813999531,964.30019751999362,961.63649689999193,958.97279627999035,956.30909565998866,953.64539503998697,950.9816944199855,948.31799379998358,945.65429317998212,942.99059255998043,940.32689193997874,937.66319131997727,934.99949069997558,932.33579007997389,929.67208945997243,927.00838883997062]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",1667.8778,1670.1158,1672.414,1674.7724000000001,1677.191,1679.6698000000001,1682.2088000000001,1684.808,1687.4674,1690.1870000000001,1692.9668000000001,1695.8068000000001,1698.7070000000001,1701.6674,1704.6880000000001,1707.7688000000001,1710.9098000000001,1714.1110000000001,1717.3724,1720.694,1724.0758000000001,1727.5178000000001,1731.02,1734.5824,1738.2049999999999,1741.8878,1745.6308000000001,1749.434,1753.2973999999999,1757.221,1761.2048,1765.2488000000001,1769.3530000000001,1773.5174,1777.742]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",1667.8778,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137,1695.3598550955137]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",1696.9160999999999,1744.2551339955357,1785.0740725021089,1806.2099870096527,1808.9576008155561,1747.8073766293512,1684.3828521249418,1618.4907609492552,1550.1311031023442,1479.303878584263,1406.0090873949036,1330.2467295343297,1201.0195000000001,1159.952,1128.7975000000001,1107.556,1096.2275,1096.2711405267446,1096.314781053489,1096.3584215802337,1096.4020621069783,1096.4457026337227,1096.4893431604671,1096.5329836872118,1096.5766242139564,1096.6202647407008,1096.6639052674452,1096.7075457941899,1096.7511863209345,1096.7948268476789,1096.8384673744233,1096.882107901168,1096.9257484279126,1096.969388954657,1097.0130294814016]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",1696.9160999999999,1712.7164,1728.2009,1743.3696,1758.2224999999999,1772.7595999999999,1786.9809,1800.8863999999999,1814.4760999999999,1827.75,1840.7081000000001,1853.3504,1865.6768999999999,1877.6876,1889.3824999999999,1900.7616,1911.8249000000001,1922.5724,1933.0040999999999,1943.12,1952.9200999999998,1962.4043999999999,1971.5729000000001,1980.4256,1988.9625000000001,1997.1835999999998,2005.0889,2012.6784,2019.9521,2026.9099999999999,2033.5520999999999,2039.8784000000001,2045.8888999999999,2051.5835999999999,2056.9625000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",1696.9160999999999,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886,1700.5011694107886]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",1712.9245000000001,1780.5403431756347,1841.1612430329803,1882.8295335840783,1906.5571350528799,1911.0681109942636,1899.7068768067311,1873.3052075835253,1832.8952629802279,1779.50920264827,1714.1791862211371,1637.9373733554405,1490.777,1441.616,1404.317,1378.88,1365.3050000000001,1358.819321706437,1352.3336434128737,1345.8479651193106,1339.3622868257473,1332.8766085321843,1326.390930238621,1319.9052519450581,1313.4195736514948,1306.9338953579318,1300.4482170643687,1293.9625387708054,1287.4768604772423,1280.991182183679,1274.505503890116,1268.0198255965527,1261.5341473029896,1255.0484690094263,1248.5627907158632]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",1712.9245000000001,1737.7819999999999,1762.0725,1785.796,1808.9524999999999,1831.5419999999999,1853.5645,1875.02,1895.9085,1916.23,1935.9845,1955.172,1973.7925,1991.846,2009.3325,2026.252,2042.6044999999999,2058.39,2073.6084999999998,2088.2600000000002,2102.3445000000002,2115.8620000000001,2128.8125,2141.1959999999999,2153.0124999999998,2164.2619999999997,2174.9445000000001,2185.06,2194.6084999999998,2203.59,2212.0045,2219.8519999999999,2227.1324999999997,2233.846,2239.9925000000003]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",1712.9245000000001,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064,1700.5049143530064]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Low",51.330986695928573,50.223123673714291,49.484548325571438,48.745972977428586,48.007397629285727,47.268822281142882,46.530246933000022,45.79167158485717,45.05309623671431,44.314520888571451,43.575945540428606,42.837370192285746,42.098794844142894,41.360219496000042,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048,38.405918103428618,38.036630429357196,37.667342755285766,37.298055081214343,36.928767407142914,36.559479733071484,36.190192059000054,35.820904384928625,35.451616710857209,35.082329036785779,34.71304136271435,34.34375368864292,33.97446601457149,33.605178340500068,33.235890666428638]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",51.330986695928573,50.96169902185715,50.59241134778572,50.223123673714291,49.853835999642868,49.484548325571438,49.115260651500016,48.745972977428586,48.376685303357156,48.007397629285727,47.638109955214297,47.268822281142882,46.899534607071452,46.530246933000022,46.160959258928592,45.79167158485717,45.42238391078574,45.05309623671431,44.683808562642881,44.314520888571451,43.945233214500036,43.575945540428606,43.206657866357176,42.837370192285746,42.468082518214317,42.098794844142894,41.729507170071464,41.360219496000042,40.990931821928612,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",51.330986695928573,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",51.330986695928573,50.223123673714291,49.484548325571438,48.745972977428586,48.007397629285727,47.268822281142882,46.530246933000022,45.79167158485717,45.05309623671431,44.314520888571451,43.575945540428606,42.837370192285746,42.098794844142894,41.360219496000042,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048,38.405918103428618,38.036630429357196,37.667342755285766,37.298055081214343,36.928767407142914,36.559479733071484,36.190192059000054,35.820904384928625,35.451616710857209,35.082329036785779,34.71304136271435,34.34375368864292,33.97446601457149,33.605178340500068,33.235890666428638]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",51.330986695928573,50.96169902185715,50.59241134778572,50.223123673714291,49.853835999642868,49.484548325571438,49.115260651500016,48.745972977428586,48.376685303357156,48.007397629285727,47.638109955214297,47.268822281142882,46.899534607071452,46.530246933000022,46.160959258928592,45.79167158485717,45.42238391078574,45.05309623671431,44.683808562642881,44.314520888571451,43.945233214500036,43.575945540428606,43.206657866357176,42.837370192285746,42.468082518214317,42.098794844142894,41.729507170071464,41.360219496000042,40.990931821928612,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",51.330986695928573,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",51.330986695928573,50.223123673714291,49.484548325571438,48.745972977428586,48.007397629285727,47.268822281142882,46.530246933000022,45.79167158485717,45.05309623671431,44.314520888571451,43.575945540428606,42.837370192285746,42.098794844142894,41.360219496000042,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048,38.405918103428618,38.036630429357196,37.667342755285766,37.298055081214343,36.928767407142914,36.559479733071484,36.190192059000054,35.820904384928625,35.451616710857209,35.082329036785779,34.71304136271435,34.34375368864292,33.97446601457149,33.605178340500068,33.235890666428638]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",51.330986695928573,50.96169902185715,50.59241134778572,50.223123673714291,49.853835999642868,49.484548325571438,49.115260651500016,48.745972977428586,48.376685303357156,48.007397629285727,47.638109955214297,47.268822281142882,46.899534607071452,46.530246933000022,46.160959258928592,45.79167158485717,45.42238391078574,45.05309623671431,44.683808562642881,44.314520888571451,43.945233214500036,43.575945540428606,43.206657866357176,42.837370192285746,42.468082518214317,42.098794844142894,41.729507170071464,41.360219496000042,40.990931821928612,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",51.330986695928573,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",51.330986695928573,50.223123673714291,49.484548325571438,48.745972977428586,48.007397629285727,47.268822281142882,46.530246933000022,45.79167158485717,45.05309623671431,44.314520888571451,43.575945540428606,42.837370192285746,42.098794844142894,41.360219496000042,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048,38.405918103428618,38.036630429357196,37.667342755285766,37.298055081214343,36.928767407142914,36.559479733071484,36.190192059000054,35.820904384928625,35.451616710857209,35.082329036785779,34.71304136271435,34.34375368864292,33.97446601457149,33.605178340500068,33.235890666428638]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",51.330986695928573,50.96169902185715,50.59241134778572,50.223123673714291,49.853835999642868,49.484548325571438,49.115260651500016,48.745972977428586,48.376685303357156,48.007397629285727,47.638109955214297,47.268822281142882,46.899534607071452,46.530246933000022,46.160959258928592,45.79167158485717,45.42238391078574,45.05309623671431,44.683808562642881,44.314520888571451,43.945233214500036,43.575945540428606,43.206657866357176,42.837370192285746,42.468082518214317,42.098794844142894,41.729507170071464,41.360219496000042,40.990931821928612,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",51.330986695928573,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",51.330986695928573,50.223123673714291,49.484548325571438,48.745972977428586,48.007397629285727,47.268822281142882,46.530246933000022,45.79167158485717,45.05309623671431,44.314520888571451,43.575945540428606,42.837370192285746,42.098794844142894,41.360219496000042,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048,38.405918103428618,38.036630429357196,37.667342755285766,37.298055081214343,36.928767407142914,36.559479733071484,36.190192059000054,35.820904384928625,35.451616710857209,35.082329036785779,34.71304136271435,34.34375368864292,33.97446601457149,33.605178340500068,33.235890666428638]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",51.330986695928573,50.96169902185715,50.59241134778572,50.223123673714291,49.853835999642868,49.484548325571438,49.115260651500016,48.745972977428586,48.376685303357156,48.007397629285727,47.638109955214297,47.268822281142882,46.899534607071452,46.530246933000022,46.160959258928592,45.79167158485717,45.42238391078574,45.05309623671431,44.683808562642881,44.314520888571451,43.945233214500036,43.575945540428606,43.206657866357176,42.837370192285746,42.468082518214317,42.098794844142894,41.729507170071464,41.360219496000042,40.990931821928612,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",51.330986695928573,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",51.330986695928573,50.223123673714291,49.484548325571438,48.745972977428586,48.007397629285727,47.268822281142882,46.530246933000022,45.79167158485717,45.05309623671431,44.314520888571451,43.575945540428606,42.837370192285746,42.098794844142894,41.360219496000042,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048,38.405918103428618,38.036630429357196,37.667342755285766,37.298055081214343,36.928767407142914,36.559479733071484,36.190192059000054,35.820904384928625,35.451616710857209,35.082329036785779,34.71304136271435,34.34375368864292,33.97446601457149,33.605178340500068,33.235890666428638]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",51.330986695928573,50.96169902185715,50.59241134778572,50.223123673714291,49.853835999642868,49.484548325571438,49.115260651500016,48.745972977428586,48.376685303357156,48.007397629285727,47.638109955214297,47.268822281142882,46.899534607071452,46.530246933000022,46.160959258928592,45.79167158485717,45.42238391078574,45.05309623671431,44.683808562642881,44.314520888571451,43.945233214500036,43.575945540428606,43.206657866357176,42.837370192285746,42.468082518214317,42.098794844142894,41.729507170071464,41.360219496000042,40.990931821928612,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",51.330986695928573,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",51.330986695928573,50.223123673714291,49.484548325571438,48.745972977428586,48.007397629285727,47.268822281142882,46.530246933000022,45.79167158485717,45.05309623671431,44.314520888571451,43.575945540428606,42.837370192285746,42.098794844142894,41.360219496000042,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048,38.405918103428618,38.036630429357196,37.667342755285766,37.298055081214343,36.928767407142914,36.559479733071484,36.190192059000054,35.820904384928625,35.451616710857209,35.082329036785779,34.71304136271435,34.34375368864292,33.97446601457149,33.605178340500068,33.235890666428638]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",51.330986695928573,50.96169902185715,50.59241134778572,50.223123673714291,49.853835999642868,49.484548325571438,49.115260651500016,48.745972977428586,48.376685303357156,48.007397629285727,47.638109955214297,47.268822281142882,46.899534607071452,46.530246933000022,46.160959258928592,45.79167158485717,45.42238391078574,45.05309623671431,44.683808562642881,44.314520888571451,43.945233214500036,43.575945540428606,43.206657866357176,42.837370192285746,42.468082518214317,42.098794844142894,41.729507170071464,41.360219496000042,40.990931821928612,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",51.330986695928573,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",51.330986695928573,50.223123673714291,49.484548325571438,48.745972977428586,48.007397629285727,47.268822281142882,46.530246933000022,45.79167158485717,45.05309623671431,44.314520888571451,43.575945540428606,42.837370192285746,42.098794844142894,41.360219496000042,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048,38.405918103428618,38.036630429357196,37.667342755285766,37.298055081214343,36.928767407142914,36.559479733071484,36.190192059000054,35.820904384928625,35.451616710857209,35.082329036785779,34.71304136271435,34.34375368864292,33.97446601457149,33.605178340500068,33.235890666428638]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",51.330986695928573,50.96169902185715,50.59241134778572,50.223123673714291,49.853835999642868,49.484548325571438,49.115260651500016,48.745972977428586,48.376685303357156,48.007397629285727,47.638109955214297,47.268822281142882,46.899534607071452,46.530246933000022,46.160959258928592,45.79167158485717,45.42238391078574,45.05309623671431,44.683808562642881,44.314520888571451,43.945233214500036,43.575945540428606,43.206657866357176,42.837370192285746,42.468082518214317,42.098794844142894,41.729507170071464,41.360219496000042,40.990931821928612,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",51.330986695928573,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",51.330986695928573,50.223123673714291,49.484548325571438,48.745972977428586,48.007397629285727,47.268822281142882,46.530246933000022,45.79167158485717,45.05309623671431,44.314520888571451,43.575945540428606,42.837370192285746,42.098794844142894,41.360219496000042,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048,38.405918103428618,38.036630429357196,37.667342755285766,37.298055081214343,36.928767407142914,36.559479733071484,36.190192059000054,35.820904384928625,35.451616710857209,35.082329036785779,34.71304136271435,34.34375368864292,33.97446601457149,33.605178340500068,33.235890666428638]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",51.330986695928573,50.96169902185715,50.59241134778572,50.223123673714291,49.853835999642868,49.484548325571438,49.115260651500016,48.745972977428586,48.376685303357156,48.007397629285727,47.638109955214297,47.268822281142882,46.899534607071452,46.530246933000022,46.160959258928592,45.79167158485717,45.42238391078574,45.05309623671431,44.683808562642881,44.314520888571451,43.945233214500036,43.575945540428606,43.206657866357176,42.837370192285746,42.468082518214317,42.098794844142894,41.729507170071464,41.360219496000042,40.990931821928612,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",51.330986695928573,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",51.330986695928573,50.223123673714291,49.484548325571438,48.745972977428586,48.007397629285727,47.268822281142882,46.530246933000022,45.79167158485717,45.05309623671431,44.314520888571451,43.575945540428606,42.837370192285746,42.098794844142894,41.360219496000042,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048,38.405918103428618,38.036630429357196,37.667342755285766,37.298055081214343,36.928767407142914,36.559479733071484,36.190192059000054,35.820904384928625,35.451616710857209,35.082329036785779,34.71304136271435,34.34375368864292,33.97446601457149,33.605178340500068,33.235890666428638]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",51.330986695928573,50.96169902185715,50.59241134778572,50.223123673714291,49.853835999642868,49.484548325571438,49.115260651500016,48.745972977428586,48.376685303357156,48.007397629285727,47.638109955214297,47.268822281142882,46.899534607071452,46.530246933000022,46.160959258928592,45.79167158485717,45.42238391078574,45.05309623671431,44.683808562642881,44.314520888571451,43.945233214500036,43.575945540428606,43.206657866357176,42.837370192285746,42.468082518214317,42.098794844142894,41.729507170071464,41.360219496000042,40.990931821928612,40.621644147857189,40.25235647378576,39.88306879971433,39.5137811256429,39.144493451571471,38.775205777500048]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",51.330986695928573,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002,51.700274370000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions",{"$f":"'WACC Calc'!B342","v":"Inflation Rate"},{"$f":"'WACC Calc'!F342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN342","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B343","v":"Interest Rate Nominal - Low"},{"$f":"'WACC Calc'!F343","v":3.73E-2},{"$f":"'WACC Calc'!G343","v":3.73E-2},{"$f":"'WACC Calc'!H343","v":3.73E-2},{"$f":"'WACC Calc'!I343","v":3.73E-2},{"$f":"'WACC Calc'!J343","v":3.73E-2},{"$f":"'WACC Calc'!K343","v":3.73E-2},{"$f":"'WACC Calc'!L343","v":3.73E-2},{"$f":"'WACC Calc'!M343","v":3.73E-2},{"$f":"'WACC Calc'!N343","v":3.73E-2},{"$f":"'WACC Calc'!O343","v":3.73E-2},{"$f":"'WACC Calc'!P343","v":3.73E-2},{"$f":"'WACC Calc'!Q343","v":3.73E-2},{"$f":"'WACC Calc'!R343","v":3.73E-2},{"$f":"'WACC Calc'!S343","v":3.73E-2},{"$f":"'WACC Calc'!T343","v":3.73E-2},{"$f":"'WACC Calc'!U343","v":3.73E-2},{"$f":"'WACC Calc'!V343","v":3.73E-2},{"$f":"'WACC Calc'!W343","v":3.73E-2},{"$f":"'WACC Calc'!X343","v":3.73E-2},{"$f":"'WACC Calc'!Y343","v":3.73E-2},{"$f":"'WACC Calc'!Z343","v":3.73E-2},{"$f":"'WACC Calc'!AA343","v":3.73E-2},{"$f":"'WACC Calc'!AB343","v":3.73E-2},{"$f":"'WACC Calc'!AC343","v":3.73E-2},{"$f":"'WACC Calc'!AD343","v":3.73E-2},{"$f":"'WACC Calc'!AE343","v":3.73E-2},{"$f":"'WACC Calc'!AF343","v":3.73E-2},{"$f":"'WACC Calc'!AG343","v":3.73E-2},{"$f":"'WACC Calc'!AH343","v":3.73E-2},{"$f":"'WACC Calc'!AI343","v":3.73E-2},{"$f":"'WACC Calc'!AJ343","v":3.73E-2},{"$f":"'WACC Calc'!AK343","v":3.73E-2},{"$f":"'WACC Calc'!AL343","v":3.73E-2},{"$f":"'WACC Calc'!AM343","v":3.73E-2},{"$f":"'WACC Calc'!AN343","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B344","v":"Interest Rate Nominal - Mid"},{"$f":"'WACC Calc'!F344","v":3.73E-2},{"$f":"'WACC Calc'!G344","v":3.73E-2},{"$f":"'WACC Calc'!H344","v":3.73E-2},{"$f":"'WACC Calc'!I344","v":3.73E-2},{"$f":"'WACC Calc'!J344","v":3.73E-2},{"$f":"'WACC Calc'!K344","v":3.73E-2},{"$f":"'WACC Calc'!L344","v":3.73E-2},{"$f":"'WACC Calc'!M344","v":3.73E-2},{"$f":"'WACC Calc'!N344","v":3.73E-2},{"$f":"'WACC Calc'!O344","v":3.73E-2},{"$f":"'WACC Calc'!P344","v":3.73E-2},{"$f":"'WACC Calc'!Q344","v":3.73E-2},{"$f":"'WACC Calc'!R344","v":3.73E-2},{"$f":"'WACC Calc'!S344","v":3.73E-2},{"$f":"'WACC Calc'!T344","v":3.73E-2},{"$f":"'WACC Calc'!U344","v":3.73E-2},{"$f":"'WACC Calc'!V344","v":3.73E-2},{"$f":"'WACC Calc'!W344","v":3.73E-2},{"$f":"'WACC Calc'!X344","v":3.73E-2},{"$f":"'WACC Calc'!Y344","v":3.73E-2},{"$f":"'WACC Calc'!Z344","v":3.73E-2},{"$f":"'WACC Calc'!AA344","v":3.73E-2},{"$f":"'WACC Calc'!AB344","v":3.73E-2},{"$f":"'WACC Calc'!AC344","v":3.73E-2},{"$f":"'WACC Calc'!AD344","v":3.73E-2},{"$f":"'WACC Calc'!AE344","v":3.73E-2},{"$f":"'WACC Calc'!AF344","v":3.73E-2},{"$f":"'WACC Calc'!AG344","v":3.73E-2},{"$f":"'WACC Calc'!AH344","v":3.73E-2},{"$f":"'WACC Calc'!AI344","v":3.73E-2},{"$f":"'WACC Calc'!AJ344","v":3.73E-2},{"$f":"'WACC Calc'!AK344","v":3.73E-2},{"$f":"'WACC Calc'!AL344","v":3.73E-2},{"$f":"'WACC Calc'!AM344","v":3.73E-2},{"$f":"'WACC Calc'!AN344","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B345","v":"Interest Rate Nominal - Constant"},{"$f":"'WACC Calc'!F345","v":3.73E-2},{"$f":"'WACC Calc'!G345","v":3.73E-2},{"$f":"'WACC Calc'!H345","v":3.73E-2},{"$f":"'WACC Calc'!I345","v":3.73E-2},{"$f":"'WACC Calc'!J345","v":3.73E-2},{"$f":"'WACC Calc'!K345","v":3.73E-2},{"$f":"'WACC Calc'!L345","v":3.73E-2},{"$f":"'WACC Calc'!M345","v":3.73E-2},{"$f":"'WACC Calc'!N345","v":3.73E-2},{"$f":"'WACC Calc'!O345","v":3.73E-2},{"$f":"'WACC Calc'!P345","v":3.73E-2},{"$f":"'WACC Calc'!Q345","v":3.73E-2},{"$f":"'WACC Calc'!R345","v":3.73E-2},{"$f":"'WACC Calc'!S345","v":3.73E-2},{"$f":"'WACC Calc'!T345","v":3.73E-2},{"$f":"'WACC Calc'!U345","v":3.73E-2},{"$f":"'WACC Calc'!V345","v":3.73E-2},{"$f":"'WACC Calc'!W345","v":3.73E-2},{"$f":"'WACC Calc'!X345","v":3.73E-2},{"$f":"'WACC Calc'!Y345","v":3.73E-2},{"$f":"'WACC Calc'!Z345","v":3.73E-2},{"$f":"'WACC Calc'!AA345","v":3.73E-2},{"$f":"'WACC Calc'!AB345","v":3.73E-2},{"$f":"'WACC Calc'!AC345","v":3.73E-2},{"$f":"'WACC Calc'!AD345","v":3.73E-2},{"$f":"'WACC Calc'!AE345","v":3.73E-2},{"$f":"'WACC Calc'!AF345","v":3.73E-2},{"$f":"'WACC Calc'!AG345","v":3.73E-2},{"$f":"'WACC Calc'!AH345","v":3.73E-2},{"$f":"'WACC Calc'!AI345","v":3.73E-2},{"$f":"'WACC Calc'!AJ345","v":3.73E-2},{"$f":"'WACC Calc'!AK345","v":3.73E-2},{"$f":"'WACC Calc'!AL345","v":3.73E-2},{"$f":"'WACC Calc'!AM345","v":3.73E-2},{"$f":"'WACC Calc'!AN345","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B346","v":"Calculated Interest Rate Real - Low"},{"$f":"'WACC Calc'!F346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM346","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN346","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B347","v":"Calculated Interest Rate Real - Mid"},{"$f":"'WACC Calc'!F347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM347","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN347","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B348","v":"Calculated Interest Rate Real - Constant"},{"$f":"'WACC Calc'!F348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM348","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN348","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B349","v":"Interest During Construction  - Nominal"},{"$f":"'WACC Calc'!F349","v":3.73E-2},{"$f":"'WACC Calc'!G349","v":3.73E-2},{"$f":"'WACC Calc'!H349","v":3.73E-2},{"$f":"'WACC Calc'!I349","v":3.73E-2},{"$f":"'WACC Calc'!J349","v":3.73E-2},{"$f":"'WACC Calc'!K349","v":3.73E-2},{"$f":"'WACC Calc'!L349","v":3.73E-2},{"$f":"'WACC Calc'!M349","v":3.73E-2},{"$f":"'WACC Calc'!N349","v":3.73E-2},{"$f":"'WACC Calc'!O349","v":3.73E-2},{"$f":"'WACC Calc'!P349","v":3.73E-2},{"$f":"'WACC Calc'!Q349","v":3.73E-2},{"$f":"'WACC Calc'!R349","v":3.73E-2},{"$f":"'WACC Calc'!S349","v":3.73E-2},{"$f":"'WACC Calc'!T349","v":3.73E-2},{"$f":"'WACC Calc'!U349","v":3.73E-2},{"$f":"'WACC Calc'!V349","v":3.73E-2},{"$f":"'WACC Calc'!W349","v":3.73E-2},{"$f":"'WACC Calc'!X349","v":3.73E-2},{"$f":"'WACC Calc'!Y349","v":3.73E-2},{"$f":"'WACC Calc'!Z349","v":3.73E-2},{"$f":"'WACC Calc'!AA349","v":3.73E-2},{"$f":"'WACC Calc'!AB349","v":3.73E-2},{"$f":"'WACC Calc'!AC349","v":3.73E-2},{"$f":"'WACC Calc'!AD349","v":3.73E-2},{"$f":"'WACC Calc'!AE349","v":3.73E-2},{"$f":"'WACC Calc'!AF349","v":3.73E-2},{"$f":"'WACC Calc'!AG349","v":3.73E-2},{"$f":"'WACC Calc'!AH349","v":3.73E-2},{"$f":"'WACC Calc'!AI349","v":3.73E-2},{"$f":"'WACC Calc'!AJ349","v":3.73E-2},{"$f":"'WACC Calc'!AK349","v":3.73E-2},{"$f":"'WACC Calc'!AL349","v":3.73E-2},{"$f":"'WACC Calc'!AM349","v":3.73E-2},{"$f":"'WACC Calc'!AN349","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B350","v":"Rate of Return on Equity Nominal - Low"},{"$f":"'WACC Calc'!F350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM350","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN350","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B351","v":"Rate of Return on Equity Nominal - Mid"},{"$f":"'WACC Calc'!F351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM351","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN351","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B352","v":"Rate of Return on Equity Nominal - Constant"},{"$f":"'WACC Calc'!F352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM352","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN352","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B353","v":"Calculated Rate of Return on Equity Real - Low"},{"$f":"'WACC Calc'!F353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM353","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN353","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B354","v":"Calculated Rate of Return on Equity Real - Mid"},{"$f":"'WACC Calc'!F354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM354","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN354","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B355","v":"Calculated Rate of Return on Equity Real - Constant"},{"$f":"'WACC Calc'!F355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM355","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN355","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B356","v":"Debt Fraction - Low"},{"$f":"'WACC Calc'!F356","v":0.6},{"$f":"'WACC Calc'!G356","v":0.6071428571428571},{"$f":"'WACC Calc'!H356","v":0.61428571428571421},{"$f":"'WACC Calc'!I356","v":0.62142857142857133},{"$f":"'WACC Calc'!J356","v":0.62857142857142845},{"$f":"'WACC Calc'!K356","v":0.63571428571428557},{"$f":"'WACC Calc'!L356","v":0.64285714285714268},{"$f":"'WACC Calc'!M356","v":0.6499999999999998},{"$f":"'WACC Calc'!N356","v":0.65714285714285692},{"$f":"'WACC Calc'!O356","v":0.66428571428571404},{"$f":"'WACC Calc'!P356","v":0.67142857142857115},{"$f":"'WACC Calc'!Q356","v":0.67857142857142827},{"$f":"'WACC Calc'!R356","v":0.68571428571428539},{"$f":"'WACC Calc'!S356","v":0.69285714285714251},{"$f":"'WACC Calc'!T356","v":0.7},{"$f":"'WACC Calc'!U356","v":0.7},{"$f":"'WACC Calc'!V356","v":0.7},{"$f":"'WACC Calc'!W356","v":0.7},{"$f":"'WACC Calc'!X356","v":0.7},{"$f":"'WACC Calc'!Y356","v":0.7},{"$f":"'WACC Calc'!Z356","v":0.7},{"$f":"'WACC Calc'!AA356","v":0.7},{"$f":"'WACC Calc'!AB356","v":0.7},{"$f":"'WACC Calc'!AC356","v":0.7},{"$f":"'WACC Calc'!AD356","v":0.7},{"$f":"'WACC Calc'!AE356","v":0.7},{"$f":"'WACC Calc'!AF356","v":0.7},{"$f":"'WACC Calc'!AG356","v":0.7},{"$f":"'WACC Calc'!AH356","v":0.7},{"$f":"'WACC Calc'!AI356","v":0.7},{"$f":"'WACC Calc'!AJ356","v":0.7},{"$f":"'WACC Calc'!AK356","v":0.7},{"$f":"'WACC Calc'!AL356","v":0.7},{"$f":"'WACC Calc'!AM356","v":0.7},{"$f":"'WACC Calc'!AN356","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B357","v":"Debt Fraction - Mid"},{"$f":"'WACC Calc'!F357","v":0.6},{"$f":"'WACC Calc'!G357","v":0.60357142857142854},{"$f":"'WACC Calc'!H357","v":0.6071428571428571},{"$f":"'WACC Calc'!I357","v":0.61071428571428565},{"$f":"'WACC Calc'!J357","v":0.61428571428571421},{"$f":"'WACC Calc'!K357","v":0.61785714285714277},{"$f":"'WACC Calc'!L357","v":0.62142857142857133},{"$f":"'WACC Calc'!M357","v":0.62499999999999989},{"$f":"'WACC Calc'!N357","v":0.62857142857142845},{"$f":"'WACC Calc'!O357","v":0.63214285714285701},{"$f":"'WACC Calc'!P357","v":0.63571428571428557},{"$f":"'WACC Calc'!Q357","v":0.63928571428571412},{"$f":"'WACC Calc'!R357","v":0.64285714285714268},{"$f":"'WACC Calc'!S357","v":0.64642857142857124},{"$f":"'WACC Calc'!T357","v":0.65},{"$f":"'WACC Calc'!U357","v":0.65},{"$f":"'WACC Calc'!V357","v":0.65},{"$f":"'WACC Calc'!W357","v":0.65},{"$f":"'WACC Calc'!X357","v":0.65},{"$f":"'WACC Calc'!Y357","v":0.65},{"$f":"'WACC Calc'!Z357","v":0.65},{"$f":"'WACC Calc'!AA357","v":0.65},{"$f":"'WACC Calc'!AB357","v":0.65},{"$f":"'WACC Calc'!AC357","v":0.65},{"$f":"'WACC Calc'!AD357","v":0.65},{"$f":"'WACC Calc'!AE357","v":0.65},{"$f":"'WACC Calc'!AF357","v":0.65},{"$f":"'WACC Calc'!AG357","v":0.65},{"$f":"'WACC Calc'!AH357","v":0.65},{"$f":"'WACC Calc'!AI357","v":0.65},{"$f":"'WACC Calc'!AJ357","v":0.65},{"$f":"'WACC Calc'!AK357","v":0.65},{"$f":"'WACC Calc'!AL357","v":0.65},{"$f":"'WACC Calc'!AM357","v":0.65},{"$f":"'WACC Calc'!AN357","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B358","v":"Debt Fraction - Constant"},{"$f":"'WACC Calc'!F358","v":0.6},{"$f":"'WACC Calc'!G358","v":0.6},{"$f":"'WACC Calc'!H358","v":0.6},{"$f":"'WACC Calc'!I358","v":0.6},{"$f":"'WACC Calc'!J358","v":0.6},{"$f":"'WACC Calc'!K358","v":0.6},{"$f":"'WACC Calc'!L358","v":0.6},{"$f":"'WACC Calc'!M358","v":0.6},{"$f":"'WACC Calc'!N358","v":0.6},{"$f":"'WACC Calc'!O358","v":0.6},{"$f":"'WACC Calc'!P358","v":0.6},{"$f":"'WACC Calc'!Q358","v":0.6},{"$f":"'WACC Calc'!R358","v":0.6},{"$f":"'WACC Calc'!S358","v":0.6},{"$f":"'WACC Calc'!T358","v":0.6},{"$f":"'WACC Calc'!U358","v":0.6},{"$f":"'WACC Calc'!V358","v":0.6},{"$f":"'WACC Calc'!W358","v":0.6},{"$f":"'WACC Calc'!X358","v":0.6},{"$f":"'WACC Calc'!Y358","v":0.6},{"$f":"'WACC Calc'!Z358","v":0.6},{"$f":"'WACC Calc'!AA358","v":0.6},{"$f":"'WACC Calc'!AB358","v":0.6},{"$f":"'WACC Calc'!AC358","v":0.6},{"$f":"'WACC Calc'!AD358","v":0.6},{"$f":"'WACC Calc'!AE358","v":0.6},{"$f":"'WACC Calc'!AF358","v":0.6},{"$f":"'WACC Calc'!AG358","v":0.6},{"$f":"'WACC Calc'!AH358","v":0.6},{"$f":"'WACC Calc'!AI358","v":0.6},{"$f":"'WACC Calc'!AJ358","v":0.6},{"$f":"'WACC Calc'!AK358","v":0.6},{"$f":"'WACC Calc'!AL358","v":0.6},{"$f":"'WACC Calc'!AM358","v":0.6},{"$f":"'WACC Calc'!AN358","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B359","v":"Tax Rate (Federal and State)"},{"$f":"'WACC Calc'!F359","v":0.25740000000000002},{"$f":"'WACC Calc'!G359","v":0.25740000000000002},{"$f":"'WACC Calc'!H359","v":0.25740000000000002},{"$f":"'WACC Calc'!I359","v":0.25740000000000002},{"$f":"'WACC Calc'!J359","v":0.25740000000000002},{"$f":"'WACC Calc'!K359","v":0.25740000000000002},{"$f":"'WACC Calc'!L359","v":0.25740000000000002},{"$f":"'WACC Calc'!M359","v":0.25740000000000002},{"$f":"'WACC Calc'!N359","v":0.25740000000000002},{"$f":"'WACC Calc'!O359","v":0.25740000000000002},{"$f":"'WACC Calc'!P359","v":0.25740000000000002},{"$f":"'WACC Calc'!Q359","v":0.25740000000000002},{"$f":"'WACC Calc'!R359","v":0.25740000000000002},{"$f":"'WACC Calc'!S359","v":0.25740000000000002},{"$f":"'WACC Calc'!T359","v":0.25740000000000002},{"$f":"'WACC Calc'!U359","v":0.25740000000000002},{"$f":"'WACC Calc'!V359","v":0.25740000000000002},{"$f":"'WACC Calc'!W359","v":0.25740000000000002},{"$f":"'WACC Calc'!X359","v":0.25740000000000002},{"$f":"'WACC Calc'!Y359","v":0.25740000000000002},{"$f":"'WACC Calc'!Z359","v":0.25740000000000002},{"$f":"'WACC Calc'!AA359","v":0.25740000000000002},{"$f":"'WACC Calc'!AB359","v":0.25740000000000002},{"$f":"'WACC Calc'!AC359","v":0.25740000000000002},{"$f":"'WACC Calc'!AD359","v":0.25740000000000002},{"$f":"'WACC Calc'!AE359","v":0.25740000000000002},{"$f":"'WACC Calc'!AF359","v":0.25740000000000002},{"$f":"'WACC Calc'!AG359","v":0.25740000000000002},{"$f":"'WACC Calc'!AH359","v":0.25740000000000002},{"$f":"'WACC Calc'!AI359","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ359","v":0.25740000000000002},{"$f":"'WACC Calc'!AK359","v":0.25740000000000002},{"$f":"'WACC Calc'!AL359","v":0.25740000000000002},{"$f":"'WACC Calc'!AM359","v":0.25740000000000002},{"$f":"'WACC Calc'!AN359","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B360","v":"WACC Nominal - Low"},{"$f":"'WACC Calc'!F360","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G360","v":5.2292237857142862E-2},{"$f":"'WACC Calc'!H360","v":5.1845087714285719E-2},{"$f":"'WACC Calc'!I360","v":5.1397937571428583E-2},{"$f":"'WACC Calc'!J360","v":5.095078742857144E-2},{"$f":"'WACC Calc'!K360","v":5.050363728571429E-2},{"$f":"'WACC Calc'!L360","v":5.0056487142857153E-2},{"$f":"'WACC Calc'!M360","v":4.9609337000000017E-2},{"$f":"'WACC Calc'!N360","v":4.9162186857142867E-2},{"$f":"'WACC Calc'!O360","v":4.8715036714285731E-2},{"$f":"'WACC Calc'!P360","v":4.8267886571428588E-2},{"$f":"'WACC Calc'!Q360","v":4.7820736428571445E-2},{"$f":"'WACC Calc'!R360","v":4.7373586285714309E-2},{"$f":"'WACC Calc'!S360","v":4.6926436142857166E-2},{"$f":"'WACC Calc'!T360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM360","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AN360","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B361","v":"WACC Nominal - Mid"},{"$f":"'WACC Calc'!F361","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G361","v":5.251581292857143E-2},{"$f":"'WACC Calc'!H361","v":5.2292237857142862E-2},{"$f":"'WACC Calc'!I361","v":5.2068662785714294E-2},{"$f":"'WACC Calc'!J361","v":5.1845087714285719E-2},{"$f":"'WACC Calc'!K361","v":5.1621512642857151E-2},{"$f":"'WACC Calc'!L361","v":5.1397937571428583E-2},{"$f":"'WACC Calc'!M361","v":5.1174362500000008E-2},{"$f":"'WACC Calc'!N361","v":5.095078742857144E-2},{"$f":"'WACC Calc'!O361","v":5.0727212357142865E-2},{"$f":"'WACC Calc'!P361","v":5.050363728571429E-2},{"$f":"'WACC Calc'!Q361","v":5.0280062214285728E-2},{"$f":"'WACC Calc'!R361","v":5.0056487142857153E-2},{"$f":"'WACC Calc'!S361","v":4.9832912071428578E-2},{"$f":"'WACC Calc'!T361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM361","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AN361","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B362","v":"WACC Nominal - Constant"},{"$f":"'WACC Calc'!F362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM362","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN362","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B363","v":"WACC Real - Low"},{"$f":"'WACC Calc'!F363","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G363","v":2.6626573519163976E-2},{"$f":"'WACC Calc'!H363","v":2.6190329477352003E-2},{"$f":"'WACC Calc'!I363","v":2.5754085435540253E-2},{"$f":"'WACC Calc'!J363","v":2.531784139372828E-2},{"$f":"'WACC Calc'!K363","v":2.4881597351916529E-2},{"$f":"'WACC Calc'!L363","v":2.4445353310104778E-2},{"$f":"'WACC Calc'!M363","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!N363","v":2.3572865226480832E-2},{"$f":"'WACC Calc'!O363","v":2.3136621184669082E-2},{"$f":"'WACC Calc'!P363","v":2.2700377142857109E-2},{"$f":"'WACC Calc'!Q363","v":2.2264133101045358E-2},{"$f":"'WACC Calc'!R363","v":2.1827889059233607E-2},{"$f":"'WACC Calc'!S363","v":2.1391645017421634E-2},{"$f":"'WACC Calc'!T363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM363","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AN363","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B364","v":"WACC Real - Mid"},{"$f":"'WACC Calc'!F364","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G364","v":2.6844695540069852E-2},{"$f":"'WACC Calc'!H364","v":2.6626573519163976E-2},{"$f":"'WACC Calc'!I364","v":2.6408451498257879E-2},{"$f":"'WACC Calc'!J364","v":2.6190329477352003E-2},{"$f":"'WACC Calc'!K364","v":2.5972207456446128E-2},{"$f":"'WACC Calc'!L364","v":2.5754085435540253E-2},{"$f":"'WACC Calc'!M364","v":2.5535963414634377E-2},{"$f":"'WACC Calc'!N364","v":2.531784139372828E-2},{"$f":"'WACC Calc'!O364","v":2.5099719372822404E-2},{"$f":"'WACC Calc'!P364","v":2.4881597351916529E-2},{"$f":"'WACC Calc'!Q364","v":2.4663475331010654E-2},{"$f":"'WACC Calc'!R364","v":2.4445353310104778E-2},{"$f":"'WACC Calc'!S364","v":2.4227231289198681E-2},{"$f":"'WACC Calc'!T364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM364","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AN364","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B365","v":"WACC Real - Constant"},{"$f":"'WACC Calc'!F365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM365","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN365","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L407 / (1 - (1 / (1 + L407)^$S$31))","v":6.7096778007694757E-2},{"$f":" M407 / (1 - (1 / (1 + M407)^$S$31))","v":6.6761019134054037E-2},6.6425996207738744E-2,6.6091712442616024E-2,6.575817104670903E-2,6.5425375221928969E-2,6.5093328163806016E-2,6.4762033061217916E-2,6.4431493096117357E-2,6.4101711443258991E-2,6.3772691269923604E-2,6.3444435735641846E-2,6.3116947991916528E-2,6.2790231181943434E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L408 / (1 - (1 / (1 + L408)^$S$31))","v":6.7096778007694757E-2},6.692880677854636E-2,6.6761019134054037E-2,6.6593415476480178E-2,6.6425996207738744E-2,6.6258761729386814E-2,6.6091712442616024E-2,6.5924848748244669E-2,6.575817104670903E-2,6.5591679738054756E-2,6.5425375221928969E-2,6.5259257897571407E-2,6.5093328163806016E-2,6.4927586419032624E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",{"$f":" L409 / (1 - (1 / (1 + L409)^$S$31))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L410 / (1 - (1 / (1 + L410)^$S$31))","v":4.9101401138875428E-2},{"$f":" M410 / (1 - (1 / (1 + M410)^$S$31))","v":4.8819847437759203E-2},4.8539152752522068E-2,4.8259319326572417E-2,4.7980349382990443E-2,4.7702245124276337E-2,4.742500873210017E-2,4.7148642367052525E-2,4.6873148168396411E-2,4.6598528253819903E-2,4.63247847191912E-2,4.6051919638313739E-2,4.5779935062682853E-2,4.5508833021245226E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L411 / (1 - (1 / (1 + L411)^$S$31))","v":4.9101401138875428E-2},4.8960517052332578E-2,4.8819847437759203E-2,4.8679392577469144E-2,4.8539152752522068E-2,4.8399128242714425E-2,4.8259319326572417E-2,4.8119726281343964E-2,4.7980349382990443E-2,4.7841188906179402E-2,4.7702245124276337E-2,4.7563518309337138E-2,4.742500873210017E-2,4.7286716661978534E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Low",{"$f":"L407","v":5.2739388000000005E-2},{"$f":"M407","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"L408","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"L407","v":5.2739388000000005E-2},{"$f":"M407","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"L408","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"L407","v":5.2739388000000005E-2},{"$f":"M407","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"L408","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"L407","v":5.2739388000000005E-2},{"$f":"M407","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"L408","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"L407","v":5.2739388000000005E-2},{"$f":"M407","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"L408","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"L407","v":5.2739388000000005E-2},{"$f":"M407","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"L408","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"L407","v":5.2739388000000005E-2},{"$f":"M407","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"L408","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"L407","v":5.2739388000000005E-2},{"$f":"M407","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"L408","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"L407","v":5.2739388000000005E-2},{"$f":"M407","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"L408","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"L407","v":5.2739388000000005E-2},{"$f":"M407","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"L408","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Low",{"$f":"((((L416/(1-(1/(1 + L416)^$S$31)))* L530 * $S$42 * (L293 * 1 + L454) +L325) * 1000 / (L165 * 8760)) + L357 + 0)-L524","v":36.945579073132023},{"$f":"((((M416/(1-(1/(1 + M416)^$S$31)))* M530 * $S$42 * (M293 * 1 + M454) +M325) * 1000 / (M165 * 8760)) + M357 + 0)-M524","v":34.495588587287067},33.275960846500304,32.039833776462245,30.79039274217131,29.505579820732773,28.21566034724114,26.92098662139195,25.624045215588556,24.327180331058123,23.032608075573876,21.742429399235078,20.458641851730782,18.883750386928082,18.214077714687701,17.612136360224618,17.361948802414144,17.119954914580905,16.88579686171694,16.659138768776966,16.439665135511735,16.227079391022926,16.02110257419066,15.821472127705958,15.627940794835842,15.440275609195544,15.258256968929905,15.0816777876122,14.910342714977251,14.744067421376696,14.582677940472903,14.426010065247461,14.273908792946001,14.126227815041887,13.982829048661566]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"((((L417/(1-(1/(1 + L417)^$S$31)))* L531 * $S$42 * (L294 * 1 + L455) +L326) * 1000 / (L166 * 8760)) + L358 + 0)-L525","v":36.945579073132038},36.251003137254834,35.581744413535006,34.937036365434416,34.31614863243027,33.71838509725805,33.143082081014938,32.589606656548135,32.057355071375277,31.545751272165386,31.054245523415084,30.582313113602208,30.12945314266765,29.695187385121873,29.279059223580003,28.91380839502688,28.564971672138011,28.232228132226624,27.915272783827053,27.613815910688274,27.327582456448173,27.05631144751867,26.799755451792556,26.557680071067175,26.329863465200059,26.116095906128614,25.916179360115731,25.729927096597525,25.557163322228359,25.397722838758025,25.251450723530066,25.118202031428279,24.997841517267325,24.89024337759783,24.795291011075069]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",36.945579073132023,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471,38.363809151661471]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"((((L416/(1-(1/(1 + L416)^$S$31)))* L530 * $S$42 * (L296 * 1 + L457) +L328) * 1000 / (L168 * 8760)) + L360 + 0)-L524","v":38.190150634549582},{"$f":"((((M416/(1-(1/(1 + M416)^$S$31)))* M530 * $S$42 * (M296 * 1 + M457) +M328) * 1000 / (M168 * 8760)) + M360 + 0)-M524","v":35.657338343169897},34.397135460194448,33.118287547362264,31.824347770227089,30.492720438450494,29.154943235310594,27.811576591900209,26.465373550502161,25.118925551058918,23.77467898693676,22.434950162142911,21.101938849489869,19.466943182891288,18.771896131388171,18.147435883280195,17.887015920740971,17.635380061507618,17.392138039883587,17.156924125761392,16.929395319203355,16.70922970767797,16.49612496951163,16.289797009030341,16.089978710549993,15.896418799763852,15.708880802423367,15.527142091298431,15.35099301337347,15.180236090151089,15.014685284686173,14.854165329641464,14.698511111298814,14.547567105007371,14.401186857981699]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"((((L417/(1-(1/(1 + L417)^$S$31)))* L531 * $S$42 * (L297 * 1 + L458) +L329) * 1000 / (L169 * 8760)) + L361 + 0)-L525","v":38.190150634549596},37.470240987390376,36.776829143908465,36.109086444445566,35.466224308227822,34.847492027733409,34.252174712840052,33.679591373222067,33.129093128483376,32.600061536469475,32.091907030956889,31.604067460706091,31.136006722557479,30.687213481801834,30.257199973666417,29.880000897619457,29.519773229793195,29.176172227822846,28.8488704786404,28.53755716197152,28.24193736033234,27.961731412619695,27.696674308499354,27.446515121123717,27.211016475859129,26.989954052845825,26.783116121476763,26.590303104910813,26.411327172984468,26.246011861940268,26.09419171956635,25.955711974392464,25.830428227777372,25.718206167703492,25.618921303293867]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",38.190150634549582,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216,39.651113038090216]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"((((L416/(1-(1/(1 + L416)^$S$31)))* L530 * $S$42 * (L299 * 1 + L460) +L331) * 1000 / (L171 * 8760)) + L363 + 0)-L524","v":39.36415261494848},{"$f":"((((M416/(1-(1/(1 + M416)^$S$31)))* M530 * $S$42 * (M299 * 1 + M460) +M331) * 1000 / (M171 * 8760)) + M363 + 0)-M524","v":36.788102584603031},35.492602391872289,34.165702093728527,32.813121638084873,31.235467343478092,29.703157519436413,28.210533996537173,26.754629327118852,25.332687251810047,23.94214113122343,22.580594769602317,21.245805313714413,19.638153137833712,18.942234470333037,18.326920584341902,18.059838062645486,17.802929482287226,17.555717019838518,17.31775581971872,17.088631398987584,16.867957305871421,16.655373004510238,16.450541961865099,16.253149915720599,16.062903305217404,15.879527847667394,15.702767247315396,15.532382023391881,15.3681484463403,15.209857572388232,15.057314367765747,14.910336914934801,14.768755694103882,14.632412934048686]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"((((L417/(1-(1/(1 + L417)^$S$31)))* L531 * $S$42 * (L300 * 1 + L461) +L332) * 1000 / (L172 * 8760)) + L364 + 0)-L525","v":39.364152614948473},38.614689279038025,37.893925713532262,37.200849596300344,36.534502312548831,35.8939756573306,35.278408785038074,34.686985384825107,34.118931062945073,33.573510914864009,33.050027271549673,32.54781760584239,32.066252586138795,31.604734265716814,31.162694397147355,30.775445660185895,30.405716043603615,30.053096387029058,29.717199126712149,29.397657266300577,29.094123417196705,28.8062689036684,28.533782928157155,28.276371792739091,28.033758172980551,27.805680440700186,27.591892032549101,27.392160861436398,27.206268768193507,27.03401101099951,26.875195790356802,26.729643807519391,26.597187854547609,26.477672434184434,26.370953408021897]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",39.36415261494848,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273,40.852081155390273]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"((((L416/(1-(1/(1 + L416)^$S$31)))* L530 * $S$42 * (L302 * 1 + L463) +L334) * 1000 / (L174 * 8760)) + L366 + 0)-L524","v":40.790325007412328},{"$f":"((((M416/(1-(1/(1 + M416)^$S$31)))* M530 * $S$42 * (M302 * 1 + M463) +M334) * 1000 / (M174 * 8760)) + M366 + 0)-M524","v":38.13238114708512},36.792146415830295,35.414869973953159,34.007288299117072,32.344440850999206,30.732770937663574,29.165992349963169,27.640651473023322,26.153554514493795,24.701739959103822,23.282454224995831,21.893130080613417,20.223595908754419,19.499069788924405,18.861007613077604,18.582395028649401,18.314981922106075,18.058226297968464,17.811625160501748,17.574711337293969,17.347050625326858,17.128239223340977,16.917901419000888,16.715687503421151,16.521271889005167,16.334351409639421,16.154643784847199,15.981886231745568,15.815834210676256,15.656260292081999,15.502953133695218,15.355716558486973,15.21436872501295,15.078741382780485]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"((((L417/(1-(1/(1 + L417)^$S$31)))* L531 * $S$42 * (L303 * 1 + L464) +L335) * 1000 / (L175 * 8760)) + L367 + 0)-L525","v":40.790325007412285},40.009480846443246,39.259169554097944,38.538248963065861,37.845640344432319,37.180324300540036,36.541336980666117,35.927766590592782,35.338750170094016,34.773470615023136,34.231153922909705,33.711066643090213,33.212513514258056,32.734835273876939,32.277406625440534,31.876965939466203,31.494690703836227,31.130127357515189,30.782846884399589,30.452443578462745,30.138533895282162,29.840755383656973,29.558765691422888,29.292241640228816,29.040878364435901,28.80438850966889,28.582501487056017,28.374962779377302,28.181533295796601,28.001988772040342,27.836119213221252,27.683728376666618,27.544633292442843,27.41866381932109,27.305662234256872]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",40.790325007412328,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823,42.32234083616823]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"((((L416/(1-(1/(1 + L416)^$S$31)))* L530 * $S$42 * (L305 * 1 + L466) +L337) * 1000 / (L177 * 8760)) + L369 + 0)-L524","v":43.815895128807483},{"$f":"((((M416/(1-(1/(1 + M416)^$S$31)))* M530 * $S$42 * (M305 * 1 + M466) +M337) * 1000 / (M177 * 8760)) + M369 + 0)-M524","v":41.036913090177549},39.603412995162792,38.104257077011049,36.55151185776878,34.601224869579269,32.729578367639917,30.927574546200209,29.189525895756759,27.510252503936933,25.885022199505336,24.309498677467928,22.779696369551289,20.959755461983569,20.170464377716129,19.482329361887878,19.197714829813233,18.926878883447635,18.669105415543445,18.423736989234463,18.190169594475655,17.967847999545729,17.756261624003965,17.554940870082227,17.363453858459547,17.18140352184356,17.008425016343427,16.844183416083428,16.688371661209189,16.540708733582331,16.400938037957658,16.268825969483171,16.144160651106461,16.026750826846722,15.916424898912338]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"((((L417/(1-(1/(1 + L417)^$S$31)))* L531 * $S$42 * (L306 * 1 + L467) +L338) * 1000 / (L178 * 8760)) + L370 + 0)-L525","v":43.815895128807533},42.961783014007636,42.143438510123168,41.359270087745458,40.607787733782175,39.887595271701699,39.197383378741009,38.535923227793646,37.902060690164376,37.294711042816395,36.712854130035787,36.155529935123432,35.621834522669388,35.110916316169408,34.621972679628769,34.194896562579181,33.787365737914165,33.398788702264049,33.028608555723004,32.676300971269846,32.34137232170972,32.023357950964055,31.721820577632744,31.436348820112084,31.166555833511701,30.912078049485075,30.672574011089168,30.447723295332626,30.237225516930319,30.040799407263894,29.858181963192575,29.689127660754806,29.533407729396671,29.390809482579908,29.261135701177917]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",43.815895128807483,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056,45.425146186358056]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"((((L416/(1-(1/(1 + L416)^$S$31)))* L530 * $S$42 * (L308 * 1 + L469) +L340) * 1000 / (L180 * 8760)) + L372 + 0)-L524","v":49.68351202149168},{"$f":"((((M416/(1-(1/(1 + M416)^$S$31)))* M530 * $S$42 * (M308 * 1 + M469) +M340) * 1000 / (M180 * 8760)) + M372 + 0)-M524","v":46.627510638093774},45.014481560490808,43.292558018200637,41.482849256626743,39.061344354809535,36.764178030048555,34.576709529986587,32.488722338191344,30.491100271704045,28.575676499943224,26.735106296114338,24.251234948959421,23.11235610971773,22.127068327381028,21.414847615731535,20.835153809658483,20.536476847597722,20.255485611971629,19.991192637474157,19.742703210535797,19.509206258156404,19.289966398214787,19.084316992656252,18.891654070364268,18.711431007411992,18.543153870049412,18.386377340378925,18.240701156974318,18.105767013231986,17.981255865095743,17.866885607390607,17.762409084667024,17.66761240822057,17.582313555913885]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"((((L417/(1-(1/(1 + L417)^$S$31)))* L531 * $S$42 * (L309 * 1 + L470) +L341) * 1000 / (L181 * 8760)) + L373 + 0)-L525","v":49.683512021491708},48.685850511702633,47.734608189210419,46.827198596058345,45.961234086800509,45.134507439947157,44.344975486901951,43.590744505375291,42.870057159921416,42.181280802461735,41.522896970963075,40.893491946204321,40.291748245055544,39.716436944297229,39.166410742649688,38.68773041262088,38.231232978394061,37.796065929938173,37.381432403569612,36.986587244269685,36.61083341874847,36.253518744576752,35.914032904365989,35.591804717720187,35.286299646602821,34.997017512340946,34.723490405073946,34.465280768227011,34.221979642681809,33.993205056754213,33.778600549662436,33.577833817302199,33.390595470490631,33.216597896582556,33.055574216533479]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",49.68351202149168,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384,51.439498261855384]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"((((L416/(1-(1/(1 + L416)^$S$31)))* L530 * $S$42 * (L311 * 1 + L472) +L343) * 1000 / (L183 * 8760)) + L375 + 0)-L524","v":59.57640360856827},{"$f":"((((M416/(1-(1/(1 + M416)^$S$31)))* M530 * $S$42 * (M311 * 1 + M472) +M343) * 1000 / (M183 * 8760)) + M375 + 0)-M524","v":55.952190504494382},54.033472142662475,51.96512353091898,49.777614260495817,46.770687812063272,43.936131627954964,41.252198438797834,38.703182966046185,36.275282730411135,33.956307078635504,31.735437214355315,28.766639157311058,27.380812719382359,26.193207256540536,25.339369570651883,24.654591087433019,24.270469913033239,23.911132565839448,23.575055015753978,23.260867930266649,22.967340027242582,22.693363719299697,22.437942709077713,22.20018125352075,21.9792748629873,21.77450224041991,21.585218298030792,21.410848115690118,21.250881727658349,21.104869643003344,20.972419020869225,20.853190435413229,20.746895176929769,20.653293045740455]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"((((L417/(1-(1/(1 + L417)^$S$31)))* L531 * $S$42 * (L312 * 1 + L473) +L344) * 1000 / (L184 * 8760)) + L376 + 0)-L525","v":59.576403608568292},58.348799862524196,57.183416624448824,56.076198469485206,55.023446720988595,54.021781482254198,53.068108433069241,52.159589708509827,51.293618286962165,50.467795404669396,49.679910588347148,48.92792395938973,48.209950514739795,47.524246132308974,46.869195085144987,46.300954114351867,45.759290634012501,45.243006409913207,44.75098803408364,44.282200136690925,43.83567926473728,43.410528353930545,43.005911728954494,42.621050575753152,42.255218836181371,41.907739481225491,41.577981124514615,41.265354941935222,40.969311867459837,40.68934003847879,40.424962467121709,40.175734916492566,39.941243963351582,39.721105230442859,39.514961773837676]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",59.57640360856827,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359,61.609418416899359]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"((((L416/(1-(1/(1 + L416)^$S$31)))* L530 * $S$42 * (L314 * 1 + L475) +L346) * 1000 / (L186 * 8760)) + L378 + 0)-L524","v":75.716343675104142},{"$f":"((((M416/(1-(1/(1 + M416)^$S$31)))* M530 * $S$42 * (M314 * 1 + M475) +M346) * 1000 / (M186 * 8760)) + M378 + 0)-M524","v":71.013587800025363},68.595425410832277,66.008317690333001,63.28749951443703,59.624717166566306,56.165058068491376,52.880704427618724,49.75170732082529,46.760654665381985,43.892259690071242,41.133025478305854,37.452231169996196,35.680885895699696,34.166851885854953,33.080837188326555,32.212637976104531,31.63174306614647,31.087449476069928,30.57731840074436,30.099163335310074,29.651021355817445,29.231128477957661,28.837898458879447,28.469904520523762,28.125863564124813,27.804622520026854,27.505146537429653,27.226508768351913,26.967881541360772,26.728528754709469,26.507799347087754,26.305121728494562,26.11999907436601,25.952005403658017]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"((((L417/(1-(1/(1 + L417)^$S$31)))* L531 * $S$42 * (L315 * 1 + L476) +L347) * 1000 / (L187 * 8760)) + L379 + 0)-L525","v":75.716343675104},74.132208236093334,72.632323251322603,71.210736681187655,69.862058490230439,68.581396346632431,67.364299973121149,66.206712821992298,65.104929974744309,64.055561351778223,63.055499467774943,62.1018910918119,61.192112272683374,60.323746273229666,59.494564027106307,58.776692807727663,58.092561138659136,57.440521581220054,56.819048439161051,56.226727404483142,55.662246272909385,55.12438660421703,54.612016218597567,54.124082434884599,53.659605968359692,53.217675416068474,52.797442266980035,52.398116381472029,52.01896189180929,51.659293480728543,51.318473000542831,50.995906399294917,50.691040924721428,50.403362579628897,50.132393805730771]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",75.716343675104142,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193,78.244910662982193]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"((((L416/(1-(1/(1 + L416)^$S$31)))* L530 * $S$42 * (L317 * 1 + L478) +L349) * 1000 / (L189 * 8760)) + L381 + 0)-L524","v":102.39620203633912},{"$f":"((((M416/(1-(1/(1 + M416)^$S$31)))* M530 * $S$42 * (M317 * 1 + M478) +M349) * 1000 / (M189 * 8760)) + M381 + 0)-M524","v":96.328194948849344},93.10074491795497,89.541051687479055,85.725833005996364,80.184475175899138,75.040506326007034,70.234540862661319,65.722235065495568,61.466036959193438,57.433896101059737,53.598253836866967,48.58804584613307,46.130979701050492,44.070555134442813,42.611521985395221,41.481661648826162,40.696610377872929,39.970019436337296,39.29752001872756,38.675255417756233,38.099815324701062,37.568180594515788,37.077676647723614,36.625934045311205,36.210855058077165,35.830585278016969,35.483489498772109,35.168131236087099,34.883255375815011,34.627773531649439,34.400751772542655,34.20140044464577,34.029065866994799,33.883223726224792]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"((((L417/(1-(1/(1 + L417)^$S$31)))* L531 * $S$42 * (L318 * 1 + L479) +L350) * 1000 / (L190 * 8760)) + L382 + 0)-L525","v":102.39620203633899},100.13309984906563,98.011815546052162,96.019551093071286,94.145015031953491,92.37820750818571,90.710241103126378,89.133190702165095,87.639967054134402,86.224209773256192,84.880196383482101,83.602764668428435,82.387246111229956,81.22940862009402,80.125407063616663,79.17465443137327,78.269197640809494,77.40624565036606,76.58324314283476,75.797846622898803,75.047903388191955,74.331432980509945,73.646610783404256,72.991753483621025,72.365306155383578,71.765830761306546,71.191995893935669,70.642567605739771,70.116401197180636,69.612433849658487,69.129678005668197,68.667215410917649,68.224191744831757,67.799811774442475,67.39333497561897]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",102.39620203633912,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336,105.53474232351336]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"((((L416/(1-(1/(1 + L416)^$S$31)))* L530 * $S$42 * (L320 * 1 + L481) +L352) * 1000 / (L192 * 8760)) + L384 + 0)-L524","v":168.58880396034388},{"$f":"((((M416/(1-(1/(1 + M416)^$S$31)))* M530 * $S$42 * (M320 * 1 + M481) +M352) * 1000 / (M192 * 8760)) + M384 + 0)-M524","v":157.94772124172053},152.7514712123278,147.15794819712067,141.26211824548793,135.02169387052299,128.62854223898799,122.12334848895131,115.54914821597067,108.94235957315486,102.3341913271545,95.751723253863076,86.732144112937434,82.152203938354603,78.328144644776486,75.593306059125581,73.4774511952415,71.766133335189096,70.178779548898575,68.70510411434384,67.336066568127578,66.063700008815459,64.880968039546744,63.781645038575547,62.760215557305315,61.811789502754564,60.932030430305353,60.117094796338833,59.363580434408256,58.668482848938353,58.029158184956017,57.443291946444027,56.908872711300837,56.424170235412937,55.987717458564589]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"((((L417/(1-(1/(1 + L417)^$S$31)))* L531 * $S$42 * (L321 * 1 + L482) +L353) * 1000 / (L193 * 8760)) + L385 + 0)-L525","v":168.58880396034414},164.73053313828873,161.13829534188463,157.7848406451273,154.64652428761877,151.70272966254933,148.93539869419905,146.32864698882204,143.8684464271613,141.5423618023035,139.33933106282348,137.24948096463771,135.26397165011082,133.37486499345724,131.57501257835426,130.02978763975239,128.55861364010084,127.1563753168445,125.81842069382682,124.54050991028069,123.31877069132327,122.14965947664658,121.02992738549597,119.95659033112685,118.92690270669857,117.93833415431089,116.98854900499943,116.0753880378209,115.19685225948632,114.35108844826463,113.53637624308075,112.75111658857357,111.99382137401861,111.26310412444198,110.55767162247928]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",168.58880396034388,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975,173.45189633304975]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",1,1,1,1,0.8,0.6,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Low",{"$f":"L$523*('WACC Calc'!$C$1017/(1-$L$406)*L416/L520)","v":0},{"$f":"M$523*('WACC Calc'!$C$1017/(1-$L$406)*M416/M520)","v":0},{"$f":"N$523*('WACC Calc'!$C$1017/(1-$L$406)*N416/N520)","v":0},{"$f":"O$523*('WACC Calc'!$C$1017/(1-$L$406)*O416/O520)","v":0},{"$f":"P$523*('WACC Calc'!$C$1017/(1-$L$406)*P416/P520)","v":0},{"$f":"Q$523*('WACC Calc'!$C$1017/(1-$L$406)*Q416/Q520)","v":0},{"$f":"R$523*('WACC Calc'!$C$1017/(1-$L$406)*R416/R520)","v":0},{"$f":"S$523*('WACC Calc'!$C$1017/(1-$L$406)*S416/S520)","v":0},{"$f":"T$523*('WACC Calc'!$C$1017/(1-$L$406)*T416/T520)","v":0},{"$f":"U$523*('WACC Calc'!$C$1017/(1-$L$406)*U416/U520)","v":0},{"$f":"V$523*('WACC Calc'!$C$1017/(1-$L$406)*V416/V520)","v":0},{"$f":"W$523*('WACC Calc'!$C$1017/(1-$L$406)*W416/W520)","v":0},{"$f":"X$523*('WACC Calc'!$C$1017/(1-$L$406)*X416/X520)","v":0},{"$f":"Y$523*('WACC Calc'!$C$1017/(1-$L$406)*Y416/Y520)","v":0},{"$f":"Z$523*('WACC Calc'!$C$1017/(1-$L$406)*Z416/Z520)","v":0},{"$f":"AA$523*('WACC Calc'!$C$1017/(1-$L$406)*AA416/AA520)","v":0},{"$f":"AB$523*('WACC Calc'!$C$1017/(1-$L$406)*AB416/AB520)","v":0},{"$f":"AC$523*('WACC Calc'!$C$1017/(1-$L$406)*AC416/AC520)","v":0},{"$f":"AD$523*('WACC Calc'!$C$1017/(1-$L$406)*AD416/AD520)","v":0},{"$f":"AE$523*('WACC Calc'!$C$1017/(1-$L$406)*AE416/AE520)","v":0},{"$f":"AF$523*('WACC Calc'!$C$1017/(1-$L$406)*AF416/AF520)","v":0},{"$f":"AG$523*('WACC Calc'!$C$1017/(1-$L$406)*AG416/AG520)","v":0},{"$f":"AH$523*('WACC Calc'!$C$1017/(1-$L$406)*AH416/AH520)","v":0},{"$f":"AI$523*('WACC Calc'!$C$1017/(1-$L$406)*AI416/AI520)","v":0},{"$f":"AJ$523*('WACC Calc'!$C$1017/(1-$L$406)*AJ416/AJ520)","v":0},{"$f":"AK$523*('WACC Calc'!$C$1017/(1-$L$406)*AK416/AK520)","v":0},{"$f":"AL$523*('WACC Calc'!$C$1017/(1-$L$406)*AL416/AL520)","v":0},{"$f":"AM$523*('WACC Calc'!$C$1017/(1-$L$406)*AM416/AM520)","v":0},{"$f":"AN$523*('WACC Calc'!$C$1017/(1-$L$406)*AN416/AN520)","v":0},{"$f":"AO$523*('WACC Calc'!$C$1017/(1-$L$406)*AO416/AO520)","v":0},{"$f":"AP$523*('WACC Calc'!$C$1017/(1-$L$406)*AP416/AP520)","v":0},{"$f":"AQ$523*('WACC Calc'!$C$1017/(1-$L$406)*AQ416/AQ520)","v":0},{"$f":"AR$523*('WACC Calc'!$C$1017/(1-$L$406)*AR416/AR520)","v":0},{"$f":"AS$523*('WACC Calc'!$C$1017/(1-$L$406)*AS416/AS520)","v":0},{"$f":"AT$523*('WACC Calc'!$C$1017/(1-$L$406)*AT416/AT520)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Mid",{"$f":"L$523*('WACC Calc'!$C$1017/(1-$L$406)*L417/L521)","v":0},{"$f":"M$523*('WACC Calc'!$C$1017/(1-$L$406)*M417/M521)","v":0},{"$f":"N$523*('WACC Calc'!$C$1017/(1-$L$406)*N417/N521)","v":0},{"$f":"O$523*('WACC Calc'!$C$1017/(1-$L$406)*O417/O521)","v":0},{"$f":"P$523*('WACC Calc'!$C$1017/(1-$L$406)*P417/P521)","v":0},{"$f":"Q$523*('WACC Calc'!$C$1017/(1-$L$406)*Q417/Q521)","v":0},{"$f":"R$523*('WACC Calc'!$C$1017/(1-$L$406)*R417/R521)","v":0},{"$f":"S$523*('WACC Calc'!$C$1017/(1-$L$406)*S417/S521)","v":0},{"$f":"T$523*('WACC Calc'!$C$1017/(1-$L$406)*T417/T521)","v":0},{"$f":"U$523*('WACC Calc'!$C$1017/(1-$L$406)*U417/U521)","v":0},{"$f":"V$523*('WACC Calc'!$C$1017/(1-$L$406)*V417/V521)","v":0},{"$f":"W$523*('WACC Calc'!$C$1017/(1-$L$406)*W417/W521)","v":0},{"$f":"X$523*('WACC Calc'!$C$1017/(1-$L$406)*X417/X521)","v":0},{"$f":"Y$523*('WACC Calc'!$C$1017/(1-$L$406)*Y417/Y521)","v":0},{"$f":"Z$523*('WACC Calc'!$C$1017/(1-$L$406)*Z417/Z521)","v":0},{"$f":"AA$523*('WACC Calc'!$C$1017/(1-$L$406)*AA417/AA521)","v":0},{"$f":"AB$523*('WACC Calc'!$C$1017/(1-$L$406)*AB417/AB521)","v":0},{"$f":"AC$523*('WACC Calc'!$C$1017/(1-$L$406)*AC417/AC521)","v":0},{"$f":"AD$523*('WACC Calc'!$C$1017/(1-$L$406)*AD417/AD521)","v":0},{"$f":"AE$523*('WACC Calc'!$C$1017/(1-$L$406)*AE417/AE521)","v":0},{"$f":"AF$523*('WACC Calc'!$C$1017/(1-$L$406)*AF417/AF521)","v":0},{"$f":"AG$523*('WACC Calc'!$C$1017/(1-$L$406)*AG417/AG521)","v":0},{"$f":"AH$523*('WACC Calc'!$C$1017/(1-$L$406)*AH417/AH521)","v":0},{"$f":"AI$523*('WACC Calc'!$C$1017/(1-$L$406)*AI417/AI521)","v":0},{"$f":"AJ$523*('WACC Calc'!$C$1017/(1-$L$406)*AJ417/AJ521)","v":0},{"$f":"AK$523*('WACC Calc'!$C$1017/(1-$L$406)*AK417/AK521)","v":0},{"$f":"AL$523*('WACC Calc'!$C$1017/(1-$L$406)*AL417/AL521)","v":0},{"$f":"AM$523*('WACC Calc'!$C$1017/(1-$L$406)*AM417/AM521)","v":0},{"$f":"AN$523*('WACC Calc'!$C$1017/(1-$L$406)*AN417/AN521)","v":0},{"$f":"AO$523*('WACC Calc'!$C$1017/(1-$L$406)*AO417/AO521)","v":0},{"$f":"AP$523*('WACC Calc'!$C$1017/(1-$L$406)*AP417/AP521)","v":0},{"$f":"AQ$523*('WACC Calc'!$C$1017/(1-$L$406)*AQ417/AQ521)","v":0},{"$f":"AR$523*('WACC Calc'!$C$1017/(1-$L$406)*AR417/AR521)","v":0},{"$f":"AS$523*('WACC Calc'!$C$1017/(1-$L$406)*AS417/AS521)","v":0},{"$f":"AT$523*('WACC Calc'!$C$1017/(1-$L$406)*AT417/AT521)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Constant",{"$f":"L$523*('WACC Calc'!$C$1017/(1-$L$406)*L418/L522)","v":0},{"$f":"M$523*('WACC Calc'!$C$1017/(1-$L$406)*M418/M522)","v":0},{"$f":"N$523*('WACC Calc'!$C$1017/(1-$L$406)*N418/N522)","v":0},{"$f":"O$523*('WACC Calc'!$C$1017/(1-$L$406)*O418/O522)","v":0},{"$f":"P$523*('WACC Calc'!$C$1017/(1-$L$406)*P418/P522)","v":0},{"$f":"Q$523*('WACC Calc'!$C$1017/(1-$L$406)*Q418/Q522)","v":0},{"$f":"R$523*('WACC Calc'!$C$1017/(1-$L$406)*R418/R522)","v":0},{"$f":"S$523*('WACC Calc'!$C$1017/(1-$L$406)*S418/S522)","v":0},{"$f":"T$523*('WACC Calc'!$C$1017/(1-$L$406)*T418/T522)","v":0},{"$f":"U$523*('WACC Calc'!$C$1017/(1-$L$406)*U418/U522)","v":0},{"$f":"V$523*('WACC Calc'!$C$1017/(1-$L$406)*V418/V522)","v":0},{"$f":"W$523*('WACC Calc'!$C$1017/(1-$L$406)*W418/W522)","v":0},{"$f":"X$523*('WACC Calc'!$C$1017/(1-$L$406)*X418/X522)","v":0},{"$f":"Y$523*('WACC Calc'!$C$1017/(1-$L$406)*Y418/Y522)","v":0},{"$f":"Z$523*('WACC Calc'!$C$1017/(1-$L$406)*Z418/Z522)","v":0},{"$f":"AA$523*('WACC Calc'!$C$1017/(1-$L$406)*AA418/AA522)","v":0},{"$f":"AB$523*('WACC Calc'!$C$1017/(1-$L$406)*AB418/AB522)","v":0},{"$f":"AC$523*('WACC Calc'!$C$1017/(1-$L$406)*AC418/AC522)","v":0},{"$f":"AD$523*('WACC Calc'!$C$1017/(1-$L$406)*AD418/AD522)","v":0},{"$f":"AE$523*('WACC Calc'!$C$1017/(1-$L$406)*AE418/AE522)","v":0},{"$f":"AF$523*('WACC Calc'!$C$1017/(1-$L$406)*AF418/AF522)","v":0},{"$f":"AG$523*('WACC Calc'!$C$1017/(1-$L$406)*AG418/AG522)","v":0},{"$f":"AH$523*('WACC Calc'!$C$1017/(1-$L$406)*AH418/AH522)","v":0},{"$f":"AI$523*('WACC Calc'!$C$1017/(1-$L$406)*AI418/AI522)","v":0},{"$f":"AJ$523*('WACC Calc'!$C$1017/(1-$L$406)*AJ418/AJ522)","v":0},{"$f":"AK$523*('WACC Calc'!$C$1017/(1-$L$406)*AK418/AK522)","v":0},{"$f":"AL$523*('WACC Calc'!$C$1017/(1-$L$406)*AL418/AL522)","v":0},{"$f":"AM$523*('WACC Calc'!$C$1017/(1-$L$406)*AM418/AM522)","v":0},{"$f":"AN$523*('WACC Calc'!$C$1017/(1-$L$406)*AN418/AN522)","v":0},{"$f":"AO$523*('WACC Calc'!$C$1017/(1-$L$406)*AO418/AO522)","v":0},{"$f":"AP$523*('WACC Calc'!$C$1017/(1-$L$406)*AP418/AP522)","v":0},{"$f":"AQ$523*('WACC Calc'!$C$1017/(1-$L$406)*AQ418/AQ522)","v":0},{"$f":"AR$523*('WACC Calc'!$C$1017/(1-$L$406)*AR418/AR522)","v":0},{"$f":"AS$523*('WACC Calc'!$C$1017/(1-$L$406)*AS418/AS522)","v":0},{"$f":"AT$523*('WACC Calc'!$C$1017/(1-$L$406)*AT418/AT522)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$534:$I$539,L534:L539)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$534:$I$539,M534:M539)","v":0.86948175131384309},0.87047665742710634,0.87147345174003898,0.87247213905056065,0.87347272417155697,0.87447521193094124,0.87547960717170226,0.87648591475196025,0.87749413954502842,0.87850428643946166,0.87951636033911595,0.8805303661632039,0.88154630884635043,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$534:$I$539,L541:L546)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$534:$I$539,M541:M546)","v":0.86898500483681673},0.86948175131384309,0.86997896864480273,0.87047665742710634,0.8709748182590944,0.87147345174003898,0.87197255847014687,0.87247213905056065,0.87297219408335747,0.87347272417155697,0.87397372991911793,0.87447521193094124,0.87497717081287241,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$534:$I$539,L548:L553)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$534:$I$539,M548:M553)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$406*L527*(1-0/2)-0)/(1-L$406)","v":1.0455844347615428},{"$f":"(1-M$406*M527*(1-0/2)-0)/(1-M$406)","v":1.045240233250494},1.0448953789095918,1.0445498700809508,1.0442037051015161,1.0438568823030452,1.043509400012087,1.0431612565499648,1.0428124502327571,1.0424629793712763,1.0421128422710513,1.0417620372323075,1.0414105625499479,1.0410584165135328,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$406*L528*(1-0/2)-0)/(1-L$406)","v":1.0455844347615428},1.0454124155063338,1.045240233250494,1.0450678877872714,1.0448953789095918,1.0447227064100582,1.0445498700809508,1.0443768697142259,1.0442037051015161,1.0440303760341285,1.0438568823030452,1.0436832236989215,1.043509400012087,1.0433354110325432,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,null,1,{"$f":"1/((1+L$410)*(1+L$389))^$K534","v":0.94990271229407064},{"$f":"1/((1+M$410)*(1+M$389))^$K534","v":0.95030635409453434},0.95071033907954272,0.95111466768695574,0.95151934035537877,0.95192435752416293,0.9523297196334094,0.95273542712396841,0.95314148043744085,0.9535478800161824,0.95395462630330263,0.9543617197426677,0.95476916077890162,0.95517694985738821,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K534+1","v":2},0.90231516282363189,{"$f":"1/((1+M$410)*(1+M$389))^$K535","v":0.90308216663244656},0.90385014883273906,0.90461911108926818,0.90538905507033507,0.90615998244779039,0.90693189489704817,0.90770479409709048,0.9084786817304763,0.90925355948335573,0.91002942904547379,0.91080629211018216,0.91158415037444818,0.91236300553886351,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K535+1","v":3},0.85711162051023382,0.85820472122027303,0.85929968147386859,0.86039650522693867,0.86149519644550498,0.86259575910571962,0.86369819719390251,0.86480251470656533,0.86590871565044081,0.86701680404252179,0.86812678391008302,0.86923865929071609,0.87035243423235997,0.87146811279333103,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K536+1","v":4},0.81417265306143727,0.8155573996895541,0.81694509154496453,0.81833573614793775,0.81972934104115436,0.82112591378977984,0.8225254619815503,0.8239279932268414,0.82533351515874409,0.82674203543315228,0.82815356172883103,0.82956810174749862,0.83098566321390466,0.83240625387590828,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K537+1","v":5},0.77338481141871873,0.77502937905379909,0.77667814499208132,0.77833112174270613,0.77998832185742861,0.7816497579307774,0.78331544260023034,0.7849853885463689,0.78665960849304239,0.78833811520754593,0.79002092150077619,0.79170804022740315,0.79339948428603879,0.79509526661940477,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K538+1","v":6},0.73464033001367912,0.73651534352476666,0.73839594258109176,0.7402821462067295,0.74217397349867931,0.74407144362717281,0.74597457583599736,0.74788338944279897,0.74979790383939593,0.75171813849210833,0.75364411294206379,0.75557584680552148,0.75751335977419454,0.75945667161556996,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$411)*(1+L$389))^$K541","v":0.94990271229407064},{"$f":"1/((1+M$411)*(1+M$389))^$K541","v":0.95010449032357158},0.95030635409453434,0.95050830366162165,0.95071033907954272,0.95091246040305333,0.95111466768695574,0.95131696098609897,0.95151934035537877,0.95172180584973687,0.95192435752416293,0.95212699543369284,0.9523297196334094,0.95253253017844242,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,0.90231516282363189,{"$f":"1/((1+M$411)*(1+M$389))^$K542","v":0.90269854253301363},0.90308216663244656,0.9034660353296935,0.90385014883273906,0.9042345073497885,0.90461911108926818,0.90500396025982688,0.90538905507033507,0.90577439572988416,0.90615998244779039,0.90654581543359136,0.90693189489704817,0.9073182210481453,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85765793866915985,0.85820472122027303,0.85875196865711767,0.85929968147386859,0.85984786016533021,0.86039650522693867,0.8609456171547627,0.86149519644550498,0.86204524359649948,0.86259575910571962,0.86314674347177245,0.86369819719390251,0.86425012077199304,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,0.81417265306143727,0.81486465869122715,0.8155573996895541,0.81625087699435506,0.81694509154496453,0.81764004428211479,0.81833573614793775,0.81903216808597024,0.81972934104115436,0.82042725595983679,0.82112591378977984,0.82182531548015514,0.8225254619815503,0.82322635424597101,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77420657122851944,0.77502937905379909,0.77585323645421544,0.77667814499208132,0.77750410623236721,0.77833112174270613,0.77915919309340098,0.77998832185742861,0.78081850961044019,0.7816497579307774,0.78248206839946699,0.78331544260023034,0.78414988211948944,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73557713976223238,0.73651534352476666,0.73745494367247533,0.73839594258109176,0.73933834263089726,0.7402821462067295,0.74122735569799525,0.74217397349867931,0.74312200200734813,0.74407144362717281,0.74502230076592568,0.74597457583599736,0.74692827125440464,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$412)*(1+L$389))^$K548","v":0.94990271229407064},{"$f":"1/((1+M$412)*(1+M$389))^$K548","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,null,null,2,0.90231516282363189,{"$f":"1/((1+M$412)*(1+M$389))^$K549","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,null,null,4,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-3."]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"DOE Wind Vision 2015, Mone et al., 2017"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE Wind Vision 2015, Mone et al., 2017"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE Wind Vision 2015, Mone et al., 2017"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Offshore Wind","index":3,"n_rows":1060,"n_cols":46,"rows_kept":1060,"cut":false,"hidden":false,"merged":[[20,14,29,14],[11,9,25,9],[39,14,39,17],[39,24,39,26],[42,24,42,26],[40,14,40,17],[41,14,41,17],[33,14,33,18],[37,14,37,17],[38,14,38,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[42,14,42,17],[14,14,14,15],[15,14,19,14],[936,0,953,4],[1044,7,1044,11],[1045,7,1045,11],[1046,7,1046,11],[1047,7,1047,11],[1057,7,1057,11],[1058,7,1058,11],[1059,7,1059,11],[1048,7,1048,11],[1049,7,1049,11],[1050,7,1050,11],[1051,7,1051,11],[1052,7,1052,11],[1053,7,1053,11],[1055,7,1055,11],[1056,7,1056,11],[1054,7,1054,11],[209,21,209,27],[210,21,210,22],[211,21,211,22],[223,9,237,9],[91,9,105,9],[107,9,121,9],[207,9,221,9],[124,9,138,9],[141,9,155,9],[157,9,171,9],[173,9,187,9],[189,9,203,9],[833,6,833,19],[246,7,557,7],[207,7,232,7],[703,9,747,9],[124,7,133,7],[141,7,198,7],[246,9,290,9],[293,9,337,9],[340,9,384,9],[387,9,431,9],[434,9,478,9],[481,9,525,9],[528,9,572,9],[751,7,780,7],[751,9,795,9],[608,9,652,9],[798,7,807,7],[798,9,807,9],[11,7,116,7],[576,9,603,9],[656,7,732,7],[656,9,700,9],[576,7,637,7],[27,9,41,9],[52,14,52,15],[59,9,73,9],[75,9,89,9],[43,9,57,9],[43,14,43,17],[44,14,44,17],[45,14,45,17],[46,14,46,17],[47,14,47,17],[48,14,48,17],[49,14,49,17],[50,14,50,17]]}
["Offshore Wind Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=ow"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Offshore Fixed",{"$f":"L248","v":0.45371330698342016},null,null,"Basis Year:",null,2016]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":"L251","v":0.42985526847296546}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",{"$f":"L254","v":0.41887310480746059},null,null,"Offshore Wind Techno-Resource Groups (TRG)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",{"$f":"L257","v":0.40609318158120039},null,null,"TRG",null,"LCOE Range ($/MWh)","Wind Speed Range (m/s)","Weighted Average Wind Speed (m/s)","Weighted Water Depth (m)","Weighted Distance Site to Cable Landfall (km)","Weighted Average CAPEX ($/kW)","Weighted Average OPEX ($/kW/yr)","Weighted Average Net CF (%)","Potential Wind Plant Capacity (GW)","Potential Wind Plant Energy (TWh)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",{"$f":"L260","v":0.36851375063939062},null,null,"Fixed-Bottom","TRG 1","LCOE <= 104","8.5 - 9.0",8.612760187628254,13.35123828144228,5.5811379785792186,3800.145782136753,137.16147681738988,{"$f":"L248","v":0.45371330698342016},12.491269722013936,48.524526205319212]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",{"$f":"L263","v":0.50529718408478475},null,null,null,"TRG 2","LCOE <= 113","8.0 - 8.5",8.4393961076130548,16.011848646912078,8.7767569369113581,3889.8668316177955,142.64831372256214,{"$f":"L251","v":0.42985526847296546},24.982539444027871,94.152869828811092]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",{"$f":"L266","v":0.49849331861788287},null," ",null,"TRG 3","LCOE <= 119","8.0 - 8.5",8.3474305805986404,18.600713366601159,14.944344752991862,4026.8732863712999,144.76833792847685,{"$f":"L254","v":0.41887310480746059},49.965078888055743,182.00826617168178]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",{"$f":"L269","v":0.48709378071479281},null,null,null,"TRG 4","LCOE <= 135","8.0 - 8.5",8.3120536166191723,25.630687026060734,35.567918688291222,4555.7940065472467,151.6499493595401,{"$f":"L257","v":0.40609318158120039},320,1131.2911184622014]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",{"$f":"L272","v":0.47545149597266589},null,null,null,"TRG 5","LCOE <= 170","7.5 - 8.0",7.8713155698885906,35.584552674712427,72.316426954926186,5332.8353143389122,159.13642045293659,{"$f":"L260","v":0.36851375063939062},320,1023.3283395742592]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",{"$f":"L275","v":0.44864433481768368},null,null,"Floating","TRG 6","LCOE <= 122","9.5 - 10",9.6957696742577113,130.28153780567715,23.589403165972207,5961.0077478154053,105.6258373069841,{"$f":"L263","v":0.50529718408478475},12.491269722013936,54.992820882782254]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",{"$f":"L278","v":0.41764684149437831},null,null,null,"TRG 7","LCOE <= 128","9.5 - 10",9.6795546999854434,144.92104797334238,39.997550510914436,6217.2265206971779,107.55871736933008,{"$f":"L266","v":0.49849331861788287},24.982539444027871,107.63688375835871]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",{"$f":"L281","v":0.37467882663815744},null,null,null,"TRG 8","LCOE <= 135","9.5 - 10",9.4686060736902586,139.37885918452764,49.749451753461997,6377.0929302378017,111.34486605367211,{"$f":"L269","v":0.48709378071479281},49.965078888055743,212.31116350599751]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",{"$f":"L284","v":0.35356857605294006},null,null,null,"TRG 9","LCOE <= 146","9.0 - 9.5",9.4205781700288167,135.54751790002933,70.426215980341354,6687.1210636148071,122.41215878888242,{"$f":"L272","v":0.47545149597266589},99.930157776111486,413.94129811196552]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",{"$f":"L287","v":0.32555795561512535},null,null,null,"TRG 10","LCOE <= 161","9.0 - 9.5",9.0906368221942611,139.66269042265461,93.762750635359041,6931.3774533430778,129.00726583696482,{"$f":"L275","v":0.44864433481768368},199.86031555222297,780.80584781992957]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",{"$f":"L290","v":0.31305460966748783},null,null,null,"TRG 11","LCOE <= 180","8.5 - 9.0",8.7028092922745088,322.94762033424911,117.76791609454109,7211.1060788296136,133.61158320031512,{"$f":"L278","v":0.41764684149437831},199.86031555222297,726.80454180557649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRG 12","LCOE <= 201","8.0 - 8.5",8.1332050681277792,403.56391457688181,123.37208291038131,7223.8244641519332,135.08132898895198,{"$f":"L281","v":0.37467882663815744},199.86031555222297,651.0194692552484]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Offshore Fixed",{"$f":"(L12)*8760","v":3974.5285691747608},null,null,null,"TRG 13","LCOE <= 218","7.5 - 8.0",7.7744597514856952,473.7989146590337,138.10984893544318,7410.5153092169749,136.11523143449114,{"$f":"L284","v":0.35356857605294006},199.86031555222297,614.59106270786606]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",3765.5321518231776,null,null,null,"TRG 14","LCOE <= 240","7.0 - 7.5",7.4340801058715931,615.19040604341888,129.56887841168523,7606.1109436180504,131.37276459161757,{"$f":"L287","v":0.32555795561512535},199.86031555222297,565.63068950626166]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",3669.328398113355,null,null,null,"TRG 15","LCOE <= 268","7.5 - 8.0",7.4616906655294368,797.42041879151077,199.06581249988011,8203.6249347077264,138.14653109480159,{"$f":"L290","v":0.31305460966748783},143.39977640871999,390.2620324174539]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",3557.3762706513153,null,null,"Total",null,null,null,null,null,null,null,null,null,2057.5092880541415,6997.3009300137128]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",3228.180455601062]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",4426.403332582714]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",4366.8014710926536,null,null,"Financial Assumptions (2016):"]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",4266.9415190615846,null,null,"Inflation Rate",null,null,null,{"$f":"L577","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",4164.9551047205532,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",3930.1243730029091,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L579","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",3658.5863314907538,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L582","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",3282.1865213502592,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L584","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",3097.2607262237548,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L586","v":0.1603}]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",2851.8876911884981,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L589","v":0.1319999999999999}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",2742.3583806871934,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L592","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L594","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Offshore Fixed",{"$f":" $S$47 * (L76 + L142)","v":3800.145782136753},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L596","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":" $S$47 * (L77 + L143)","v":3889.8668316177955},null,null,"WACC Real - Mid",null,null,null,{"$f":"L599","v":5.4379890731707459E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",4026.8732863712999,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",4555.7940065472467,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P56:P58,Q56:Q58)","v":1.0365018194944946}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",5332.8353143389122,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O76:T76,O78:T78)","v":0.80986316252693691}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",5961.0077478154053,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S43 * S48) / (1 - S43)","v":1.0659052275324084}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",6217.2265206971779,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L602","v":8.9447828919271194E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",6377.0929302378017,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L605","v":6.8334859689629462E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",6687.1210636148071]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",6931.3774533430778,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",7211.1060788296136,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",7223.8244641519332,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",7410.5153092169749,null,null,0,0.4,{"$f":"1+(1-S43)*((1+S39)^(O56+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",7606.1109436180504,null,null,1,0.4,{"$f":"1+(1-S43)*((1+S39)^(O57+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",8203.6249347077264,null,null,2,0.2,{"$f":"1+(1-S43)*((1+S39)^(O58+0.5)-1)","v":1.0711966347930009}]
[]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Offshore Fixed",{"$f":"(L76+L142)*($S$47-1)","v":133.82729560472089}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",136.98694423380948]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",141.81181263918484]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",160.43847425390001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",187.80303939340968]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",209.92498490949097]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",218.94807702851168]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",224.57798979328689]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",235.49605163350796]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",244.09787218080476]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",253.94889569365526]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",254.39679090866142]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",260.97136260710988]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",267.85952855775065]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",288.90179538061778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Offshore Fixed",{"$f":"L436","v":3438.7561326379782},null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":"L439","v":3479.3982209123837},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",{"$f":"L442","v":3529.3751846307396},null,"Depreciation",{"$f":"1/((1+S45)*(1+S35))^O75","v":0.9252924535771615},{"$f":"1/((1+S45)*(1+S35))^P75","v":0.85616612464684361},{"$f":"1/((1+S45)*(1+S35))^Q75","v":0.79220405414412787},{"$f":"1/((1+S45)*(1+S35))^R75","v":0.73302043299279451},{"$f":"1/((1+S45)*(1+S35))^S75","v":0.67825827496609614},{"$f":"1/((1+S45)*(1+S35))^T75","v":0.62758726340239213}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",{"$f":"L445","v":3807.1233967417224},null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",{"$f":"L448","v":4258.0101151775534}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",{"$f":"L451","v":5272.4603227876096}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",{"$f":"L454","v":5341.4701018223832}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",{"$f":"L457","v":5422.9876954651199}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",{"$f":"L460","v":5559.9005464316233}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",{"$f":"L463","v":5649.086812900191}]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",{"$f":"L466","v":5808.4943080726453}]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",{"$f":"L469","v":5839.510055293732}]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",{"$f":"L472","v":5959.705915072087}]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",{"$f":"L475","v":6134.9134826386435}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",{"$f":"L478","v":6458.3645028944147}]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Offshore Fixed",{"$f":"L484","v":137.16147681738988}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":"L487","v":142.64831372256214}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",{"$f":"L490","v":144.76833792847685}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",{"$f":"L493","v":151.6499493595401}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",{"$f":"L496","v":159.13642045293659}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",{"$f":"L499","v":105.6258373069841}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",{"$f":"L502","v":107.55871736933008}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",{"$f":"L505","v":111.34486605367211}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",{"$f":"L508","v":122.41215878888242}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",{"$f":"L511","v":129.00726583696482}]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",{"$f":"L514","v":133.61158320031512}]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",{"$f":"L517","v":135.08132898895198}]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",{"$f":"L520","v":136.11523143449114}]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",{"$f":"L523","v":131.37276459161757}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",{"$f":"L526","v":138.14653109480159}]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Offshore Fixed",{"$f":"L530","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Offshore Fixed",{"$f":"L611","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":"L614","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",{"$f":"L617","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",{"$f":"L620","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",{"$f":"L623","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",{"$f":"L626","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",{"$f":"L629","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",{"$f":"L632","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",{"$f":"L635","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",{"$f":"L638","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",{"$f":"L641","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",{"$f":"L644","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",{"$f":"L647","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",{"$f":"L650","v":8.0739387999999995E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",{"$f":"L653","v":8.0739387999999995E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Offshore Fixed",{"$f":"L158+L174+L190","v":227.56235389405401}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":"L159+L175+L191","v":273.48166647160247}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",355.68628910137539]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",588.23213555162476]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",887.02215976794878]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",478.62244011830478]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",656.80834184628293]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",729.52724497939516]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",891.72446554967632]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",1038.1927682620815]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",1148.6628750633126]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",1129.9176179495403]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",1189.8380315377783]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",1203.3379324216564]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",1456.3586364326936]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","TRG 1 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","TRG 1 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",0]
[]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Offshore Fixed",{"$f":"L706","v":227.56235389405401}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",{"$f":"L709","v":273.48166647160247}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",{"$f":"L712","v":355.68628910137539}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",{"$f":"L715","v":588.23213555162476}]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",{"$f":"L718","v":887.02215976794878}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",{"$f":"L721","v":478.62244011830478}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",{"$f":"L724","v":656.80834184628293}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",{"$f":"L727","v":729.52724497939516}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",{"$f":"L730","v":891.72446554967632}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",{"$f":"L733","v":1038.1927682620815}]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",{"$f":"L736","v":1148.6628750633126}]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",{"$f":"L739","v":1129.9176179495403}]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",{"$f":"L742","v":1189.8380315377783}]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",{"$f":"L745","v":1203.3379324216564}]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",{"$f":"L748","v":1456.3586364326936}]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Offshore Fixed",{"$f":" (($S$51 * $S$49 * $S$47 * (L76 * 1 + L142) +L92) * 1000 / (L12 * 8760)) + L108 + 0","v":104.15281409928454}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",113.12619310352919]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",119.38960935222975]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",135.91114410842877]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",169.62250672992462]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",121.95377718638471]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",128.33468078697226]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",134.95442717099181]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",146.33817296264394]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",161.28708217842743]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",180.08530056282413]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",201.46745120568937]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",218.2205481518765]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",240.32866309562104]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",268.26768564796129]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","TRG 1 - Offshore Fixed",{"$f":"(((L76*$S$51*(1-$S$43*$S$48))/(8760*L12*(1-$S$43))+L92/(8760*L12))*1000)+L108","v":97.529871578030708},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Offshore Fixed",105.18630301734927]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Offshore Fixed",109.51395809550063]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Offshore Fixed",120.58185976826323]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Offshore Fixed",145.37087664699118]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Offshore Floating ",110.62341550285635]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Offshore Floating ",113.72701646523947]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Offshore Floating ",118.66745001765898]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Offshore Floating ",126.62486712190798]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Offshore Floating ",137.52190386714224]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Offshore Floating ",152.16082208987382]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Offshore Floating ",170.74666111825636]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Offshore Floating ",184.10176822857363]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Offshore Floating ",202.75362348325879]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Offshore Floating ",221.91264860276738]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Low",{"$f":"L248","v":0.45371330698342016},0.46121109117651038,0.46457655744135629,0.46787460732345032,0.4711052408228088,0.47426845793946448,0.47736425867336829,0.48039264302458556,0.48335361099301827,0.48624716257878087,0.48907329778175884,0.49183201660205034,0.49452331903959001,0.49714720509442678,0.49970367476649535,0.50219272805587745,0.50461436496249124,0.50696858548641865,0.50925538962757777,0.51147477738601776,0.51362674876175485,0.51571130375472374,0.51772844236500615,0.51967816459252025,0.52156047043734799,0.52337535989940742,0.52512283297878037,0.52680288967538513,0.52841552998928698,0.52996075392043696,0.53143856146888413,0.53284895263457943,0.53419192741757193,0.53546748581781256,0.53667562783531753]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0.45371330698342016,0.45505660888898269,0.45637353047087892,0.45766407172908963,0.45892823266362121,0.46016601327448647,0.46137741356166623,0.462562433525186,0.46372107316500755,0.4648533324811755,0.46595921147364516,0.46703871014245485,0.46809182848757908,0.46911856650903694,0.4701189242068029,0.47109290158090894,0.47204049863132302,0.47296171535807724,0.4738565517611395,0.47472500784052907,0.47556708359625227,0.47638277902828358,0.47717209413665496,0.47793502892133438,0.47867158338235394,0.47938175751968154,0.48006555133334922,0.48072296482332499,0.48135399798963441,0.48195865083225831,0.4825369233512159,0.48308881554648797,0.48361432741809374,0.48411345896601399,0.48458621019025505]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"L248","v":0.45371330698342016},{"$f":"$L$12","v":0.45371330698342016},0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016,0.45371330698342016]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"L251","v":0.42985526847296546},0.43735305266605567,0.44071851893090158,0.44401656881299562,0.4472472023123541,0.45041041942900978,0.45350622016291359,0.45653460451413086,0.45949557248256356,0.46238912406832611,0.46521525927130414,0.46797397809159563,0.47066528052913525,0.47328916658397208,0.47584563625604065,0.47833468954542269,0.48075632645203659,0.48311054697596389,0.48539735111712307,0.487616738875563,0.48976871025130009,0.49185326524426898,0.49387040385455139,0.49582012608206555,0.49770243192689323,0.49951732138895266,0.50126479446832561,0.50294485116493037,0.50455749147883222,0.50610271540998231,0.50758052295842948,0.50899091412412478,0.51033388890711717,0.5116094473073578,0.51281758932486288]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0.42985526847296546,0.43119857037852799,0.43251549196042421,0.43380603321863492,0.4350701941531665,0.43630797476403177,0.43751937505121152,0.4387043950147313,0.43986303465455284,0.44099529397072079,0.44210117296319046,0.44318067163200014,0.44423378997712437,0.44526052799858223,0.4462608856963482,0.44723486307045424,0.44818246012086832,0.44910367684762253,0.4499985132506848,0.45086696933007436,0.45170904508579757,0.45252474051782887,0.45331405562620025,0.45407699041087968,0.45481354487189923,0.45552371900922684,0.45620751282289451,0.45686492631287029,0.4574959594791797,0.4581006123218036,0.45867888484076119,0.45923077703603327,0.45975628890763903,0.46025542045555928,0.46072817167980035]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"L251","v":0.42985526847296546},{"$f":"$L$13","v":0.42985526847296546},0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546,0.42985526847296546]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"L254","v":0.41887310480746059},0.42637088900055081,0.42973635526539672,0.43303440514749075,0.43626503864684923,0.43942825576350492,0.44252405649740872,0.445552440848626,0.4485134088170587,0.45140696040282124,0.45423309560579928,0.45699181442609077,0.45968311686363039,0.46230700291846721,0.46486347259053579,0.46735252587991782,0.46977416278653172,0.47212838331045903,0.4744151874516182,0.47663457521005814,0.47878654658579523,0.48087110157876412,0.48288824018904652,0.48483796241656069,0.48672026826138837,0.4885351577234478,0.49028263080282075,0.49196268749942551,0.49357532781332741,0.49512055174447744,0.49659835929292462,0.49800875045861992,0.49935172524161237,0.50062728364185294,0.50183542565935801]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0.41887310480746059,0.42021640671302313,0.42153332829491935,0.42282386955313006,0.42408803048766164,0.42532581109852691,0.42653721138570666,0.42772223134922643,0.42888087098904798,0.43001313030521593,0.4311190092976856,0.43219850796649528,0.43325162631161951,0.43427836433307737,0.43527872203084333,0.43625269940494937,0.43720029645536346,0.43812151318211767,0.43901634958517993,0.4398848056645695,0.4407268814202927,0.44154257685232401,0.44233189196069539,0.44309482674537481,0.44383138120639437,0.44454155534372197,0.44522534915738965,0.44588276264736543,0.44651379581367484,0.44711844865629874,0.44769672117525633,0.4482486133705284,0.44877412524213417,0.44927325679005442,0.44974600801429548]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"L254","v":0.41887310480746059},{"$f":"$L$14","v":0.41887310480746059},0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059,0.41887310480746059]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"L257","v":0.40609318158120039},0.41359096577429061,0.41695643203913652,0.42025448192123055,0.42348511542058903,0.42664833253724471,0.42974413327114852,0.43277251762236579,0.4357334855907985,0.43862703717656104,0.44145317237953907,0.44421189119983057,0.44690319363737019,0.44952707969220701,0.45208354936427558,0.45457260265365762,0.45699423956027152,0.45934846008419883,0.461635264225358,0.46385465198379794,0.46600662335953502,0.46809117835250391,0.47010831696278632,0.47205803919030048,0.47394034503512816,0.4757552344971876,0.47750270757656055,0.47918276427316531,0.48079540458706721,0.48234062851821724,0.48381843606666441,0.48522882723235972,0.48657180201535216,0.48784736041559273,0.48905550243309781]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0.40609318158120039,0.40743648348676292,0.40875340506865915,0.41004394632686986,0.41130810726140143,0.4125458878722667,0.41375728815944646,0.41494230812296623,0.41610094776278778,0.41723320707895573,0.41833908607142539,0.41941858474023508,0.42047170308535931,0.42149844110681717,0.42249879880458313,0.42347277617868917,0.42442037322910325,0.42534158995585747,0.42623642635891973,0.4271048824383093,0.4279469581940325,0.42876265362606381,0.42955196873443519,0.43031490351911461,0.43105145798013417,0.43176163211746177,0.43244542593112945,0.43310283942110522,0.43373387258741464,0.43433852543003854,0.43491679794899613,0.4354686901442682,0.43599420201587397,0.43649333356379422,0.43696608478803528]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"L257","v":0.40609318158120039},{"$f":"$L$15","v":0.40609318158120039},0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039,0.40609318158120039]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"L260","v":0.36851375063939062},0.37601153483248084,0.37937700109732675,0.38267505097942078,0.38590568447877927,0.38906890159543495,0.39216470232933875,0.39519308668055603,0.39815405464898873,0.40104760623475133,0.40387374143772931,0.4066324602580208,0.40932376269556048,0.41194764875039724,0.41450411842246582,0.41699317171184791,0.41941480861846175,0.42176902914238912,0.42405583328354823,0.42627522104198817,0.42842719241772531,0.4305117474106942,0.43252888602097656,0.43447860824849072,0.4363609140933184,0.43817580355537789,0.43992327663475084,0.44160333333135554,0.44321597364525744,0.44476119757640747,0.44623900512485465,0.44764939629054995,0.4489923710735424,0.45026792947378297,0.45147607149128804]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0.36851375063939062,0.36985705254495316,0.37117397412684938,0.37246451538506009,0.37372867631959167,0.37496645693045694,0.37617785721763669,0.37736287718115646,0.37852151682097801,0.37965377613714596,0.38075965512961563,0.38183915379842531,0.38289227214354954,0.3839190101650074,0.38491936786277337,0.3858933452368794,0.38684094228729349,0.3877621590140477,0.38865699541710996,0.38952545149649953,0.39036752725222273,0.39118322268425404,0.39197253779262542,0.39273547257730484,0.3934720270383244,0.394182201175652,0.39486599498931968,0.39552340847929546,0.39615444164560487,0.39675909448822877,0.39733736700718636,0.39788925920245843,0.3984147710740642,0.39891390262198445,0.39938665384622551]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"L260","v":0.36851375063939062},{"$f":"$L$16","v":0.36851375063939062},0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062,0.36851375063939062]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"L263","v":0.50529718408478475},0.51279496827787496,0.51616043454272087,0.5194584844248149,0.52268911792417339,0.52585233504082907,0.52894813577473287,0.53197652012595009,0.53493748809438291,0.53783103968014545,0.54065717488312348,0.54341589370341492,0.5461071961409546,0.54873108219579136,0.55128755186785994,0.55377660515724203,0.55619824206385582,0.55855246258778324,0.56083926672894235,0.56305865448738235,0.56521062586311943,0.56729518085608832,0.56931231946637073,0.57126204169388484,0.57314434753871257,0.57495923700077201,0.57670671008014496,0.57838676677674972,0.57999940709065156,0.58154463102180154,0.58302243857024871,0.58443282973594401,0.58577580451893652,0.58705136291917714,0.58825950493668211]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0.50529718408478475,0.50664048599034728,0.5079574075722435,0.50924794883045421,0.51051210976498584,0.51174989037585106,0.51296129066303076,0.51414631062655058,0.51530495026637213,0.51643720958254002,0.51754308857500975,0.51862258724381949,0.5196757055889436,0.52070244361040152,0.52170280130816749,0.52267677868227347,0.52362437573268761,0.52454559245944177,0.52544042886250408,0.52630888494189365,0.5271509606976168,0.5279666561296481,0.52875597123801954,0.52951890602269902,0.53025546048371852,0.53096563462104607,0.53164942843471374,0.53230684192468958,0.53293787509099899,0.53354252793362289,0.53412080045258048,0.53467269264785255,0.53519820451945832,0.53569733606737857,0.53617008729161963]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"L263","v":0.50529718408478475},{"$f":"$L$17","v":0.50529718408478475},0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475,0.50529718408478475]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"L266","v":0.49849331861788287},0.50599110281097315,0.50935656907581894,0.51265461895791309,0.51588525245727157,0.51904846957392714,0.52214427030783095,0.52517265465904828,0.52813362262748098,0.53102717421324352,0.53385330941622156,0.53661202823651311,0.53930333067405267,0.54192721672888944,0.54448368640095801,0.5469727396903401,0.549394376596954,0.55174859712088131,0.55403540126204043,0.55625478902048042,0.55840676039621751,0.5604913153891864,0.5625084539994688,0.56445817622698302,0.56634048207181065,0.56815537153387008,0.56990284461324303,0.57158290130984779,0.57319554162374975,0.57474076555489972,0.5762185731033469,0.5776289642690422,0.5789719390520347,0.58024749745227522,0.58145563946978029]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0.49849331861788287,0.49983662052344541,0.50115354210534169,0.5024440833635524,0.50370824429808392,0.50494602490894924,0.50615742519612894,0.50734244515964877,0.5085010847994702,0.50963334411563821,0.51073922310810782,0.51181872177691756,0.51287184012204179,0.51389857814349971,0.51489893584126567,0.51587291321537165,0.51682051026578579,0.51774172699253995,0.51863656339560227,0.51950501947499172,0.52034709523071498,0.52116279066274629,0.52195210577111761,0.52271504055579709,0.5234515950168166,0.52416176915414425,0.52484556296781193,0.52550297645778765,0.52613400962409718,0.52673866246672107,0.52731693498567866,0.52786882718095074,0.52839433905255651,0.52889347060047665,0.52936622182471782]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"L266","v":0.49849331861788287},{"$f":"$L$18","v":0.49849331861788287},0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287,0.49849331861788287]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"L269","v":0.48709378071479281},0.49459156490788303,0.49795703117272894,0.50125508105482297,0.50448571455418145,0.50764893167083713,0.51074473240474094,0.51377311675595816,0.51673408472439097,0.51962763631015352,0.52245377151313155,0.52521249033342299,0.52790379277096267,0.53052767882579943,0.533084148497868,0.5355732017872501,0.53799483869386389,0.54034905921779131,0.54263586335895042,0.54485525111739042,0.5470072224931275,0.54909177748609639,0.55110891609637869,0.5530586383238929,0.55494094416872053,0.55675583363078007,0.55850330671015302,0.56018336340675767,0.56179600372065963,0.56334122765180961,0.56481903520025678,0.56622942636595208,0.56757240114894458,0.5688479595491851,0.57005610156669018]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0.48709378071479281,0.48843708262035535,0.48975400420225157,0.49104454546046228,0.49230870639499386,0.49354648700585912,0.49475788729303888,0.49594290725655865,0.4971015468963802,0.49823380621254815,0.49933968520501781,0.50041918387382756,0.50147230221895167,0.50249904024040959,0.50349939793817555,0.50447337531228154,0.50542097236269568,0.50634218908944983,0.50723702549251215,0.50810548157190172,0.50894755732762487,0.50976325275965617,0.51055256786802761,0.51131550265270709,0.51205205711372659,0.51276223125105413,0.51344602506472181,0.51410343855469764,0.51473447172100706,0.51533912456363096,0.51591739708258855,0.51646928927786062,0.51699480114946639,0.51749393269738664,0.5179666839216277]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"L269","v":0.48709378071479281},{"$f":"$L$19","v":0.48709378071479281},0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281,0.48709378071479281]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"L272","v":0.47545149597266589},0.48294928016575611,0.48631474643060202,0.48961279631269605,0.49284342981205453,0.49600664692871022,0.49910244766261402,0.50213083201383124,0.50509179998226406,0.5079853515680266,0.51081148677100463,0.51357020559129607,0.51626150802883575,0.51888539408367251,0.52144186375574109,0.52393091704512318,0.52635255395173697,0.52870677447566439,0.5309935786168235,0.5332129663752635,0.53536493775100058,0.53744949274396947,0.53946663135425177,0.54141635358176599,0.54329865942659361,0.54511354888865315,0.54686102196802611,0.54854107866463075,0.55015371897853271,0.55169894290968269,0.55317675045812986,0.55458714162382516,0.55593011640681766,0.55720567480705818,0.55841381682456326]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0.47545149597266589,0.47679479787822843,0.47811171946012465,0.47940226071833536,0.48066642165286694,0.48190420226373221,0.48311560255091196,0.48430062251443173,0.48545926215425328,0.48659152147042123,0.4876974004628909,0.48877689913170058,0.48983001747682481,0.49085675549828267,0.49185711319604863,0.49283109057015467,0.49377868762056876,0.49469990434732297,0.49559474075038523,0.4964631968297748,0.497305272585498,0.49812096801752931,0.49891028312590069,0.49967321791058011,0.50040977237159967,0.50111994650892722,0.50180374032259489,0.50246115381257073,0.50309218697888014,0.50369683982150404,0.50427511234046163,0.5048270045357337,0.50535251640733947,0.50585164795525972,0.50632439917950078]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"L272","v":0.47545149597266589},{"$f":"$L$20","v":0.47545149597266589},0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589,0.47545149597266589]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"L275","v":0.44864433481768368},0.45614211901077389,0.4595075852756198,0.46280563515771383,0.46603626865707232,0.469199485773728,0.47229528650763181,0.47532367085884908,0.47828463882728178,0.48117819041304433,0.48400432561602236,0.48676304443631385,0.48945434687385347,0.4920782329286903,0.49463470260075887,0.49712375589014091,0.49954539279675481,0.50189961332068211,0.50418641746184123,0.50640580522028122,0.50855777659601831,0.5106423315889872,0.51265947019926961,0.51460919242678382,0.51649149827161145,0.51830638773367088,0.52005386081304383,0.52173391750964859,0.52334655782355055,0.52489178175470053,0.5263695893031477,0.527779980468843,0.5291229552518355,0.53039851365207602,0.5316066556695811]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0.44864433481768368,0.44998763672324621,0.45130455830514243,0.45259509956335314,0.45385926049788472,0.45509704110874999,0.45630844139592974,0.45749346135944952,0.45865210099927106,0.45978436031543901,0.46089023930790868,0.46196973797671836,0.46302285632184259,0.46404959434330045,0.46504995204106642,0.46602392941517246,0.46697152646558654,0.46789274319234075,0.46878757959540301,0.46965603567479258,0.47049811143051579,0.47131380686254709,0.47210312197091847,0.4728660567555979,0.47360261121661745,0.47431278535394505,0.47499657916761273,0.47565399265758851,0.47628502582389792,0.47688967866652182,0.47746795118547941,0.47801984338075149,0.47854535525235725,0.4790444868002775,0.47951723802451857]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"L275","v":0.44864433481768368},{"$f":"$L$21","v":0.44864433481768368},0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368,0.44864433481768368]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":"L278","v":0.41764684149437831},0.42514462568746852,0.42851009195231443,0.43180814183440847,0.43503877533376695,0.43820199245042263,0.44129779318432644,0.44432617753554371,0.44728714550397641,0.45018069708973896,0.45300683229271699,0.45576555111300848,0.4584568535505481,0.46108073960538493,0.4636372092774535,0.46612626256683554,0.46854789947344944,0.47090211999737674,0.47318892413853592,0.47540831189697585,0.47756028327271294,0.47964483826568183,0.48166197687596424,0.4836116991034784,0.48549400494830608,0.48730889441036551,0.48905636748973846,0.49073642418634322,0.49234906450024513,0.49389428843139516,0.49537209597984233,0.49678248714553763,0.49812546192853008,0.49940102032877065,0.50060916234627573]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",0.41764684149437831,0.41899014339994084,0.42030706498183706,0.42159760624004777,0.42286176717457935,0.42409954778544462,0.42531094807262437,0.42649596803614415,0.42765460767596569,0.42878686699213364,0.42989274598460331,0.43097224465341299,0.43202536299853722,0.43305210101999508,0.43405245871776105,0.43502643609186709,0.43597403314228117,0.43689524986903538,0.43779008627209764,0.43865854235148721,0.43950061810721042,0.44031631353924172,0.4411056286476131,0.44186856343229253,0.44260511789331208,0.44331529203063968,0.44399908584430736,0.44465649933428314,0.44528753250059255,0.44589218534321645,0.44647045786217404,0.44702235005744612,0.44754786192905188,0.44804699347697213,0.4485197447012132]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":"L278","v":0.41764684149437831},{"$f":"$L$22","v":0.41764684149437831},0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831,0.41764684149437831]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":"L281","v":0.37467882663815744},0.38217661083124765,0.38554207709609356,0.38884012697818759,0.39207076047754608,0.39523397759420176,0.39832977832810557,0.40135816267932284,0.40431913064775554,0.40721268223351814,0.41003881743649612,0.41279753625678761,0.41548883869432729,0.41811272474916406,0.42066919442123263,0.42315824771061472,0.42557988461722857,0.42793410514115593,0.43022090928231504,0.43244029704075498,0.43459226841649212,0.43667682340946101,0.43869396201974337,0.44064368424725753,0.44252599009208521,0.4443408795541447,0.44608835263351765,0.44776840933012235,0.44938104964402426,0.45092627357517429,0.45240408112362146,0.45381447228931676,0.45515744707230921,0.45643300547254978,0.45764114749005486]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",0.37467882663815744,0.37602212854371997,0.37733905012561619,0.3786295913838269,0.37989375231835848,0.38113153292922375,0.3823429332164035,0.38352795317992328,0.38468659281974482,0.38581885213591277,0.38692473112838244,0.38800422979719212,0.38905734814231635,0.39008408616377421,0.39108444386154018,0.39205842123564622,0.3930060182860603,0.39392723501281451,0.39482207141587677,0.39569052749526634,0.39653260325098955,0.39734829868302085,0.39813761379139223,0.39890054857607166,0.39963710303709121,0.40034727717441881,0.40103107098808649,0.40168848447806227,0.40231951764437168,0.40292417048699558,0.40350244300595317,0.40405433520122525,0.40457984707283101,0.40507897862075126,0.40555172984499233]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":"L281","v":0.37467882663815744},{"$f":"$L$23","v":0.37467882663815744},0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744,0.37467882663815744]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":"L284","v":0.35356857605294006},0.36106636024603028,0.36443182651087619,0.36772987639297022,0.3709605098923287,0.37412372700898439,0.37721952774288819,0.38024791209410547,0.38320888006253817,0.38610243164830071,0.38892856685127875,0.39168728567157024,0.39437858810910986,0.39700247416394668,0.39955894383601526,0.40204799712539729,0.40446963403201119,0.4068238545559385,0.40911065869709767,0.41133004645553761,0.4134820178312747,0.41556657282424359,0.41758371143452599,0.41953343366204016,0.42141573950686784,0.42323062896892727,0.42497810204830022,0.42665815874490498,0.42827079905880688,0.42981602298995691,0.43129383053840409,0.43270422170409939,0.43404719648709184,0.43532275488733241,0.43653089690483748]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",0.35356857605294006,0.3549118779585026,0.35622879954039882,0.35751934079860953,0.35878350173314111,0.36002128234400638,0.36123268263118613,0.3624177025947059,0.36357634223452745,0.3647086015506954,0.36581448054316507,0.36689397921197475,0.36794709755709898,0.36897383557855684,0.3699741932763228,0.37094817065042884,0.37189576770084293,0.37281698442759714,0.3737118208306594,0.37458027691004897,0.37542235266577217,0.37623804809780348,0.37702736320617486,0.37779029799085428,0.37852685245187384,0.37923702658920144,0.37992082040286912,0.3805782338928449,0.38120926705915431,0.38181391990177821,0.3823921924207358,0.38294408461600787,0.38346959648761364,0.38396872803553389,0.38444147925977495]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":"L284","v":0.35356857605294006},{"$f":"$L$24","v":0.35356857605294006},0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006,0.35356857605294006]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":"L287","v":0.32555795561512535},0.33305573980821557,0.33642120607306147,0.33971925595515551,0.34294988945451399,0.34611310657116967,0.34920890730507348,0.35223729165629075,0.35519825962472346,0.35809181121048606,0.36091794641346403,0.36367666523375553,0.3663679676712952,0.36899185372613197,0.37154832339820054,0.37403737668758263,0.37645901359419648,0.37881323411812384,0.38110003825928296,0.3833194260177229,0.38547139739346004,0.38755595238642893,0.38957309099671128,0.39152281322422544,0.39340511906905312,0.39522000853111261,0.39696748161048556,0.39864753830709027,0.40026017862099217,0.4018054025521422,0.40328321010058937,0.40469360126628467,0.40603657604927712,0.40731213444951769,0.40852027646702277]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",0.32555795561512535,0.32690125752068788,0.32821817910258411,0.32950872036079482,0.33077288129532639,0.33201066190619166,0.33322206219337142,0.33440708215689119,0.33556572179671273,0.33669798111288068,0.33780386010535035,0.33888335877416004,0.33993647711928426,0.34096321514074213,0.34196357283850809,0.34293755021261413,0.34388514726302821,0.34480636398978243,0.34570120039284469,0.34656965647223426,0.34741173222795746,0.34822742765998876,0.34901674276836014,0.34977967755303957,0.35051623201405913,0.35122640615138673,0.3519101999650544,0.35256761345503018,0.3531986466213396,0.35380329946396349,0.35438157198292108,0.35493346417819316,0.35545897604979892,0.35595810759771918,0.35643085882196024]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":"L287","v":0.32555795561512535},{"$f":"$L$25","v":0.32555795561512535},0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535,0.32555795561512535]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"L290","v":0.31305460966748783},0.32055239386057804,0.32391786012542395,0.32721591000751798,0.33044654350687647,0.33360976062353215,0.33670556135743596,0.33973394570865323,0.34269491367708593,0.34558846526284848,0.34841460046582651,0.351173319286118,0.35386462172365762,0.35648850777849445,0.35904497745056302,0.36153403073994506,0.36395566764655896,0.36630988817048626,0.36859669231164544,0.37081608007008537,0.37296805144582246,0.37505260643879135,0.37706974504907376,0.37901946727658792,0.3809017731214156,0.38271666258347503,0.38446413566284798,0.38614419235945274,0.38775683267335465,0.38930205660450468,0.39077986415295185,0.39219025531864715,0.3935332301016396,0.39480878850188017,0.39601693051938525]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",0.31305460966748783,0.31439791157305036,0.31571483315494658,0.31700537441315729,0.31826953534768887,0.31950731595855414,0.32071871624573389,0.32190373620925367,0.32306237584907521,0.32419463516524316,0.32530051415771283,0.32638001282652251,0.32743313117164674,0.3284598691931046,0.32946022689087057,0.33043420426497661,0.33138180131539069,0.3323030180421449,0.33319785444520716,0.33406631052459673,0.33490838628031994,0.33572408171235124,0.33651339682072262,0.33727633160540205,0.3380128860664216,0.3387230602037492,0.33940685401741688,0.34006426750739266,0.34069530067370207,0.34129995351632597,0.34187822603528356,0.34243011823055564,0.3429556301021614,0.34345476165008165,0.34392751287432272]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":"L290","v":0.31305460966748783},{"$f":"$L$26","v":0.31305460966748783},0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783,0.31305460966748783]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Low",{"$f":"(L247)*8760","v":3974.5285691747608},4040.2091587062309,4069.6906431862812,4098.581560153425,4126.881909607805,4154.5916915497091,4181.7109059787063,4208.2395528953693,4234.1776322988399,4259.52514419012,4284.2820885682077,4308.4484654339612,4332.0242747868087,4355.0095166271785,4377.4041909544994,4399.2082977694863,4420.4218370714234,4441.0448088610274,4461.0772131375816,4480.5190499015152,4499.3703191529721,4517.6310208913801,4535.3011551174541,4552.3807218304773,4568.8697210311684,4584.7681527188088,4600.076016894116,4614.7933135563735,4628.9200427061542,4642.4562043430278,4655.4017984674247,4667.7568250789154,4679.5212841779303,4690.6951757640381,4701.2784998373818]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",3974.5285691747608,3986.2958938674883,3997.8321269248995,4009.1372683468253,4020.2113181333216,4031.0542762845016,4041.6661428001962,4052.0469176806296,4062.1966009254661,4072.1151925350973,4081.8026925091317,4091.2591008479044,4100.4844175511926,4109.478642619164,4118.2417760515937,4126.7738178487625,4135.0747680103896,4143.1446265367567,4150.9833934275821,4158.5910686830348,4165.9676523031703,4173.113144287764,4180.027544637097,4186.710853350889,4193.1630704294203,4199.3841958724106,4205.3742296801393,4211.133171852327,4216.6610223891976,4221.9577812905827,4227.0234485566516,4231.8580241872351,4236.4615081825013,4240.8339005422822,4244.975201266634]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608,3974.5285691747608]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",3765.5321518231776,3831.2127413546477,3860.694225834698,3889.5851428018418,3917.8854922562218,3945.5952741981255,3972.714488627123,3999.2431355437861,4025.1812149472566,4050.5287268385368,4075.2856712166245,4099.4520480823776,4123.0278574352251,4146.0130992755958,4168.4077736029158,4190.2118804179026,4211.4254197198406,4232.0483915094437,4252.0807957859979,4271.5226325499316,4290.3739018013885,4308.6346035397964,4326.3047377658704,4343.3843044788946,4359.8733036795848,4375.7717353672251,4391.0795995425324,4405.7968962047898,4419.9236253545705,4433.4597869914451,4446.4053811158419,4458.7604077273327,4470.5248668263466,4481.6987584124545,4492.282082485799]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",3765.5321518231776,3777.2994765159051,3788.8357095733163,3800.1408509952421,3811.2149007817384,3822.0578589329184,3832.669725448613,3843.0505003290464,3853.2001835738829,3863.1187751835141,3872.8062751575485,3882.2626834963212,3891.4880001996094,3900.4822252675804,3909.24535870001,3917.7774004971793,3926.0783506588064,3934.1482091851735,3941.9869760759989,3949.5946513314516,3956.9712349515867,3964.1167269361808,3971.0311272855142,3977.7144359993058,3984.1666530778375,3990.3877785208269,3996.377812328556,4002.1367545007438,4007.6646050376144,4012.9613639389995,4018.0270312050679,4022.8616068356514,4027.4650908309181,4031.8374831906995,4035.9787839150508]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776,3765.5321518231776]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",3669.328398113355,3735.0089876448251,3764.4904721248754,3793.3813890920192,3821.6817385463992,3849.3915204883033,3876.5107349173004,3903.0393818339639,3928.977461237434,3954.3249731287142,3979.0819175068018,4003.2482943725549,4026.8241037254024,4049.8093455657727,4072.2040198930936,4094.00812670808,4115.2216660100175,4135.8446377996215,4155.8770420761757,4175.3188788401094,4194.1701480915663,4212.4308498299733,4230.1009840560473,4247.1805507690715,4263.6695499697616,4279.5679816574029,4294.8758458327102,4309.5931424949677,4323.7198716447483,4337.256033281622,4350.2016274060197,4362.5566540175105,4374.3211131165244,4385.4950047026314,4396.0783287759759]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",3669.328398113355,3681.0957228060824,3692.6319558634937,{"$f":"(O254)*8760","v":3703.9370972854194},3715.0111470719157,3725.8541052230958,3736.4659717387904,3746.8467466192237,3756.9964298640602,3766.9150214736915,3776.6025214477258,3786.0589297864985,3795.2842464897867,3804.2784715577577,3813.0416049901878,3821.5736467873567,3829.8745969489837,3837.9444554753509,3845.7832223661762,3853.3908976216289,3860.767481241764,3867.9129732263582,3874.8273735756916,3881.5106822894832,3887.9628993680149,3894.1840248110043,3900.1740586187334,3905.9330007909211,3911.4608513277917,3916.7576102291769,3921.8232774952453,3926.6578531258288,3931.2613371210955,3935.6337294808768,3939.7750302052286]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"(L255)*8760","v":3669.328398113355},3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355,3669.328398113355]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",3557.3762706513153,3623.0568601827858,3652.5383446628357,3681.4292616299795,3709.7296110843599,3737.4393930262636,3764.5586074552612,3791.0872543719242,3817.0253337753948,3842.3728456666745,3867.1297900447621,3891.2961669105157,3914.8719762633627,3937.8572181037334,3960.2518924310543,3982.0559992460408,4003.2695385479783,4023.8925103375818,4043.924914614136,4063.3667513780701,4082.2180206295266,4100.4787223679341,4118.1488565940081,4135.2284233070322,4151.7174225077224,4167.6158541953637,4182.92371837067,4197.6410150329284,4211.7677441827091,4225.3039058195827,4238.2494999439805,4250.6045265554712,4262.3689856544852,4273.5428772405921,4284.1262013139367]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",3557.3762706513153,3569.1435953440432,3580.679828401454,3591.9849698233797,3603.0590196098765,3613.9019777610565,3624.5138442767511,3634.894619157184,3645.044302402021,3654.9628940116522,3664.6503939856866,3674.1068023244593,3683.3321190277475,3692.3263440957185,3701.0894775281481,3709.621519325317,3717.9224694869445,3725.9923280133116,3733.831094904137,3741.4387701595892,3748.8153537797248,3755.9608457643189,3762.8752461136523,3769.5585548274439,3776.0107719059752,3782.231897348965,3788.2219311566942,3793.9808733288819,3799.508723865752,3804.8054827671376,3809.871150033206,3814.7057256637895,3819.3092096590558,3823.6816020188376,3827.8229027431889]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153,3557.3762706513153]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",3228.180455601062,3293.8610451325321,3323.3425296125824,3352.2334465797262,3380.5337960341062,3408.2435779760103,3435.3627924050074,3461.891439321671,3487.8295187251415,3513.1770306164217,3537.9339749945088,3562.1003518602624,3585.6761612131099,3608.6614030534797,3631.0560773808006,3652.8601841957875,3674.073723497725,3694.6966952873286,3714.7290995638823,3734.1709363278164,3753.0222055792738,3771.2829073176813,3788.9530415437548,3806.0326082567785,3822.5216074574691,3838.4200391451104,3853.7279033204172,3868.4451999826747,3882.5719291324554,3896.1080907693295,3909.0536848937268,3921.4087115052175,3933.1731706042315,3944.3470621903389,3954.9303862636834]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",3228.180455601062,3239.9477802937895,3251.4840133512007,3262.7891547731265,3273.8632045596232,3284.7061627108028,3295.3180292264974,3305.6988041069308,3315.8484873517673,3325.7670789613985,3335.4545789354329,3344.9109872742056,3354.1363039774938,3363.1305290454648,3371.8936624778948,3380.4257042750637,3388.7266544366908,3396.7965129630579,3404.6352798538833,3412.242955109336,3419.6195387294711,3426.7650307140652,3433.6794310633986,3440.3627397771907,3446.8149568557219,3453.0360822987113,3459.0261161064404,3464.7850582786282,3470.3129088154988,3475.6096677168839,3480.6753349829523,3485.5099106135358,3490.1133946088025,3494.4857869685839,3498.6270876929357]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062,3228.180455601062]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",4426.403332582714,4492.083922114185,4521.5654065942344,{"$f":"(O262)*8760","v":4550.4563235613787},4578.7566730157587,4606.4664549576628,4633.5856693866599,4660.114316303323,4686.0523957067944,4711.3999075980737,4736.1568519761613,4760.3232288419149,4783.8990381947624,4806.8842800351322,4829.2789543624531,4851.08306117744,4872.296600479377,4892.919572268981,4912.9519765455352,4932.3938133094698,4951.2450825609258,4969.5057842993338,4987.1759185254077,5004.255485238431,5020.7444844391221,5036.6429161267624,5051.9507803020697,5066.6680769643272,5080.7948061141078,5094.3309677509815,5107.2765618753783,5119.63158848687,5131.3960475858839,5142.5699391719918,5153.1532632453354]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L263)*8760","v":4426.403332582714},4438.170657275442,4449.7068903328527,4461.0120317547789,4472.0860815412761,4482.9290396924553,4493.5409062081499,4503.9216810885828,4514.0713643334202,4523.9899559430505,4533.6774559170854,4543.1338642558585,4552.3591809591462,4561.3534060271177,4570.1165394595473,4578.6485812567153,4586.9495314183432,4595.0193899447095,4602.8581568355357,4610.4658320909884,4617.8424157111231,4624.9879076957177,4631.9023080450515,4638.5856167588436,4645.0378338373739,4651.2589592803633,4657.248993088092,4663.0079352602806,4668.5357857971512,4673.8325446985364,4678.8982119646053,4683.7327875951887,4688.336271590455,4692.7086639502359,4696.8499646745877]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714,4426.403332582714]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",4366.8014710926536,4432.4820606241246,4461.963545104174,4490.8544620713183,4519.1548115256992,4546.8645934676015,4573.9838078965995,4600.5124548132626,4626.4505342167331,4651.7980461080133,4676.5549904861009,4700.7213673518545,4724.2971767047011,4747.2824185450718,4769.6770928723918,4791.4811996873796,4812.6947389893166,4833.3177107789206,4853.3501150554739,4872.7919518194085,4891.6432210708654,4909.9039228092724,4927.5740570353464,4944.6536237483715,4961.1426229490617,4977.041054636702,4992.3489188120093,5007.0662154742668,5021.1929446240474,5034.729106260922,5047.6747003853188,5060.0297269968096,5071.7941860958235,5082.9680776819305,5093.551401755275]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",4366.8014710926536,4378.5687957853816,4390.1050288427932,4401.4101702647185,4412.4842200512148,4423.3271782023958,4433.9390447180895,4444.3198195985233,4454.4695028433589,4464.388094452991,4474.075594427025,4483.5320027657981,4492.7573194690858,4501.7515445370573,4510.5146779694869,4519.0467197666558,4527.3476699282837,4535.41752845465,4543.2562953454762,4550.8639706009271,4558.2405542210636,4565.3860462056573,4572.3004465549902,4578.9837552687823,4585.4359723473135,4591.6570977903039,4597.6471315980325,4603.4060737702202,4608.9339243070908,4614.2306832084769,4619.2963504745449,4624.1309261051283,4628.7344101003946,4633.1068024601755,4637.2481031845282]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536,4366.8014710926536]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",4266.9415190615846,4332.6221085930556,4362.1035930731059,4390.9945100402492,4419.2948594946292,4447.0046414365333,4474.1238558655305,4500.6525027821936,4526.590582185665,4551.9380940769452,4576.6950384550328,4600.8614153207855,4624.437224673633,4647.4224665140027,4669.8171408413236,4691.6212476563105,4712.8347869582476,4733.4577587478516,4753.4901630244058,4772.9319997883404,4791.7832690397972,4810.0439707782043,4827.7141050042774,4844.7936717173015,4861.2826709179917,4877.181102605633,4892.4889667809402,4907.2062634431968,4921.3329925929784,4934.869154229852,4947.8147483542498,4960.1697749657405,4971.9342340647545,4983.1081256508614,4993.691449724206]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",4266.9415190615846,4278.7088437543125,4290.2450768117242,4301.5502182336495,4312.6242680201458,4323.4672261713258,4334.0790926870204,4344.4598675674542,4354.6095508122908,4364.528142421922,4374.2156423959559,4383.6720507347291,4392.8973674380168,4401.8915925059882,4410.6547259384179,4419.1867677355858,4427.4877178972138,4435.5575764235809,4443.3963433144063,4451.004018569859,4458.3806021899936,4465.5260941745883,4472.4404945239221,4479.1238032377141,4485.5760203162445,4491.7971457592339,4497.7871795669635,4503.5461217391512,4509.0739722760218,4514.3707311774069,4519.4363984434758,4524.2709740740593,4528.8744580693256,4533.2468504291073,4537.3881511534582]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",4266.9415190615846,4266.9415190615846,4266.9415190615846,{"$f":"(O270)*8760","v":4266.9415190615846},4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846,4266.9415190615846]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L271)*8760","v":4164.9551047205532},4230.6356942520233,4260.1171787320736,4289.0080956992178,4317.3084451535979,4345.0182270955011,4372.1374415244991,4398.6660884411613,4424.6041678446327,4449.9516797359129,4474.7086241140005,4498.8750009797532,4522.4508103326016,4545.4360521729714,4567.8307265002923,4589.6348333152791,4610.8483726172162,4631.4713444068202,4651.5037486833735,4670.9455854473081,4689.7968546987649,4708.0575564371729,4725.7276906632451,4742.8072573762702,4759.2962565769603,4775.1946882646016,4790.5025524399089,4805.2198491021654,4819.346578251947,4832.8827398888207,4845.8283340132175,4858.1833606247083,4869.9478197237231,4881.1217113098301,4891.7050353831737]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",4164.9551047205532,4176.7224294132811,4188.2586624706919,4199.5638038926181,4210.6378536791144,4221.4808118302944,4232.092678345989,4242.473453226422,4252.6231364712585,4262.5417280808897,4272.2292280549245,4281.6856363936968,4290.9109530969854,4299.9051781649559,4308.6683115973856,4317.2003533945553,4325.5013035561824,4333.5711620825496,4341.4099289733749,4349.0176042288276,4356.3941878489622,4363.5396798335569,4370.4540801828898,4377.1373888966818,4383.5896059752131,4389.8107314182025,4395.8007652259312,4401.5597073981198,4407.0875579349904,4412.3843168363755,4417.4499841024435,4422.284559733027,4426.8880437282942,4431.260436088075,4435.4017368124269]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532,4164.9551047205532]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",3930.1243730029091,3995.8049625343792,4025.2864470144295,4054.1773639815733,4082.4777134359533,4110.187495377857,4137.306709806855,4163.8353567235181,4189.7734361269886,4215.1209480182679,4239.8778923963555,4264.0442692621091,4287.6200786149566,4310.6053204553273,4332.9999947826473,4354.8041015976341,4376.0176408995721,4396.6406126891752,4416.6730169657294,4436.1148537296631,4454.96612298112,4473.2268247195279,4490.8969589456019,4507.9765256586261,4524.4655248593162,4540.3639565469566,4555.6718207222639,4570.3891173845213,4584.5158465343029,4598.0520081711766,4610.9976022955734,4623.3526289070651,4635.117088006079,4646.290979592186,4656.8743036655305]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",3930.1243730029091,3941.8916976956366,3953.4279307530478,3964.7330721749736,3975.8071219614703,3986.6500801126499,3997.2619466283445,4007.6427215087779,4017.7924047536144,4027.7109963632456,4037.39849633728,4046.8549046760527,4056.0802213793413,4065.0744464473119,4073.837579879742,4082.3696216769108,4090.6705718385383,4098.7404303649046,4106.5791972557308,4114.1868725111826,4121.5634561313182,4128.7089481159128,4135.6233484652457,4142.3066571790378,4148.758874257569,4154.9799997005584,4160.9700335082871,4166.7289756804757,4172.2568262173454,4177.5535851187315,4182.6192523847994,4187.4538280153829,4192.0573120106492,4196.429704370431,4200.5710050947828]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091,3930.1243730029091]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",3658.5863314907538,3724.2669210222243,3753.7484055022746,3782.6393224694179,3810.9396719237984,3838.6494538657021,3865.7686682946996,3892.2973152113627,3918.2353946148332,3943.5829065061134,3968.3398508842006,3992.5062277499542,4016.0820371028012,4039.0672789431719,4061.4619532704928,4083.2660600854792,4104.4795993874168,4125.1025711770199,4145.134975453575,4164.5768122175086,4183.4280814689655,4201.6887832073726,4219.3589174334465,4236.4384841464707,4252.9274833471609,4268.8259150348022,4284.1337792101085,4298.8510758723669,4312.9778050221475,4326.5139666590212,4339.459560783419,4351.8145873949097,4363.5790464939237,4374.7529380800306,4385.3362621533752]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",3658.5863314907538,3670.3536561834817,3681.8898892408929,{"$f":"(O278)*8760","v":3693.1950306628187},3704.269080449315,3715.112038600495,3725.7239051161896,3736.1046799966225,3746.2543632414595,3756.1729548510907,3765.8604548251251,3775.3168631638978,3784.542179867186,3793.536404935157,3802.2995383675866,3810.8315801647555,3819.1325303263829,3827.2023888527501,3835.0411557435755,3842.6488309990282,3850.0254146191633,3857.1709066037574,3864.0853069530908,3870.7686156668824,3877.2208327454136,3883.4419581884035,3889.4319919961326,3895.1909341683204,3900.718784705191,3906.0155436065761,3911.0812108726445,3915.915786503228,3920.5192704984943,3924.891662858276,3929.0329635826274]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":"(L279)*8760","v":3658.5863314907538},3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538,3658.5863314907538]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",3282.1865213502592,3347.8671108817293,3377.3485953617796,3406.2395123289234,3434.5398617833034,3462.2496437252075,3489.3688581542046,3515.8975050708682,3541.8355844743387,3567.1830963656189,3591.940040743706,3616.1064176094596,3639.6822269623071,3662.6674688026769,3685.0621431299978,3706.8662499449852,3728.0797892469222,3748.7027610365258,3768.73516531308,3788.1770020770136,3807.028271328471,3825.2889730668785,3842.959107292952,3860.0386740059757,3876.5276732066663,3892.4261048943076,3907.7339690696144,3922.4512657318719,3936.5779948816526,3950.1141565185267,3963.059750642924,3975.4147772544147,3987.1792363534287,3998.3531279395361,4008.9364520128806]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",3282.1865213502592,3293.9538460429872,3305.4900791003979,3316.7952205223237,3327.8692703088204,3338.71222846,3349.3240949756946,3359.704869856128,3369.8545531009645,3379.7731447105957,3389.4606446846301,3398.9170530234028,3408.1423697266914,3417.136594794662,3425.8997282270921,3434.4317700242609,3442.7327201858884,3450.8025787122551,3458.6413456030805,3466.2490208585332,3473.6256044786683,3480.7710964632624,3487.6854968125958,3494.3688055263879,3500.8210226049191,3507.042148047909,3513.0321818556376,3518.7911240278254,3524.318974564696,3529.6157334660811,3534.68140073215,3539.515976362733,3544.1194603579997,3548.4918527177811,3552.6331534421329]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592,3282.1865213502592]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",3097.2607262237548,3162.9413157552253,3192.4228002352752,3221.313717202419,3249.6140666567994,3277.3238485987031,3304.4430630277006,3330.9717099443637,3356.9097893478342,3382.2573012391144,3407.0142456172016,3431.1806224829552,3454.7564318358022,3477.7416736761729,3500.1363480034938,3521.9404548184802,3543.1539941204182,3563.7769659100213,3583.8093701865755,3603.2512069505096,3622.1024762019665,3640.3631779403736,3658.0333121664476,3675.1128788794717,3691.6018780801624,3707.5003097678027,3722.80817394311,3737.5254706053674,3751.6521997551481,3765.1883613920227,3778.13395551642,3790.4889821279107,3802.2534412269247,3813.4273328130321,3824.0106568863762]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",3097.2607262237548,3109.0280509164827,3120.5642839738935,3131.8694253958197,3142.943475182316,3153.786433333496,3164.3982998491906,3174.7790747296235,3184.9287579744605,3194.8473495840917,3204.5348495581261,3213.9912578968988,3223.216574600187,3232.210799668158,3240.9739331005876,3249.5059748977565,3257.806925059384,3265.8767835857511,3273.7155504765765,3281.3232257320292,3288.6998093521643,3295.8453013367584,3302.7597016860918,3309.4430103998834,3315.8952274784147,3322.1163529214045,3328.1063867291336,3333.8653289013214,3339.393179438192,3344.6899383395771,3349.7556056056455,3354.590181236229,3359.1936652314953,3363.5660575912771,3367.7073583156284]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548,3097.2607262237548]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",2851.8876911884981,2917.5682807199682,2947.0497652000186,{"$f":"(O286)*8760","v":2975.9406821671623},3004.2410316215423,3031.9508135634464,3059.0700279924436,3085.5986749091071,3111.5367543125776,3136.8842662038578,3161.641210581945,3185.8075874476986,3209.3833968005461,3232.3686386409158,3254.7633129682367,3276.5674197832241,3297.7809590851612,3318.4039308747647,3338.4363351513189,3357.8781719152526,3376.7294411667099,3394.9901429051174,3412.6602771311909,3429.7398438442146,3446.2288430449053,3462.1272747325465,3477.4351389078533,3492.1524355701108,3506.2791647198915,3519.8153263567656,3532.7609204811629,3545.1159470926536,3556.8804061916676,3568.054297777775,3578.6376218511195]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"(L287)*8760","v":2851.8876911884981},2863.6550158812261,2875.1912489386368,2886.4963903605626,2897.5704401470593,2908.4133982982389,2919.0252648139335,2929.4060396943669,2939.5557229392034,2949.4743145488346,2959.161814522869,2968.6182228616422,2977.8435395649303,2986.8377646329009,2995.600898065331,3004.1329398624998,3012.4338900241273,3020.503748550494,3028.3425154413194,3035.9501906967721,3043.3267743169072,3050.4722663015013,3057.3866666508347,3064.0699753646268,3070.522192443158,3076.7433178861479,3082.7333516938766,3088.4922938660643,3094.0201444029349,3099.31690330432,3104.3825705703889,3109.2171462009719,3113.8206301962387,3118.19302255602,3122.3343232803718]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981,2851.8876911884981]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",2742.3583806871934,2808.0389702186635,2837.5204546987138,2866.4113716658576,2894.7117211202381,2922.4215030621417,2949.5407174911388,2976.0693644078024,3002.0074438112729,3027.3549557025526,3052.1119000806402,3076.2782769463938,3099.8540862992409,3122.8393281396116,3145.234002466932,3167.0381092819189,3188.2516485838564,3208.8746203734595,3228.9070246500141,3248.3488614139478,3267.2001306654047,3285.4608324038122,3303.1309666298862,3320.2105333429104,3336.6995325436005,3352.5979642312413,3367.9058284065482,3382.6231250688061,3396.7498542185867,3410.2860158554608,3423.2316099798581,3435.5866365913489,3447.3510956903629,3458.5249872764703,3469.1083113498148]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",2742.3583806871934,2754.1257053799213,2765.6619384373321,2776.9670798592579,2788.0411296457546,2798.8840877969342,2809.4959543126288,2819.8767291930621,2830.0264124378987,2839.9450040475299,2849.6325040215643,2859.0889123603374,2868.3142290636256,2877.3084541315961,2886.0715875640262,2894.6036293611951,2902.9045795228226,2910.9744380491893,2918.8132049400147,2926.4208801954674,2933.7974638156024,2940.9429558001971,2947.85735614953,2954.540664863322,2960.9928819418533,2967.2140073848432,2973.2040411925718,2978.9629833647596,2984.4908339016301,2989.7875928030153,2994.8532600690842,2999.6878356996672,3004.2913196949339,3008.6637120547152,3012.8050127790671]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934,2742.3583806871934]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Low",{"$f":" $S$47*(L435 + L657)","v":3800.145782136753},3528.2022307247889,3385.7556085566171,3238.9924220803191,3090.070953449957,2996.1856797482073,2900.1421238923949,2800.8611448054867,2700.5010246415477,2597.982622323545,2492.2267967744474,2385.3918301483181,2276.3985813681265,2165.2470504338712,2051.9372373455521,2045.4623908833628,2038.9875444211732,2030.3544158049203,2021.7212871886677,2013.0881585724148,2002.2967478020985,1991.5053370317823,1980.7139262614667,1968.8433744141191,1955.8936814897397,1941.8648474883287,1927.8360134869181,1913.8071794855068,1898.6992044070644,1882.5120882515903,1866.3249720961162,1849.0587148636107,1831.7924576311052,1813.4470593215676,1795.1016610120305]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" $S$47*(L436 + L658)","v":3800.145782136753},3727.8433299756352,3654.4617367374867,3580.0010024223061,3505.5402681071255,3411.6549944053754,3316.6905796265942,3221.7261648478125,3124.6034679149684,3027.4807709821239,2929.2789329722477,2831.077094962372,2730.7169747984321,2630.3568546344927,2529.9967344705542,2509.4930540069536,2490.0685146203846,2469.5648341567839,2449.0611536931838,2427.478332152551,2405.8955106119188,2384.312689071287,2361.6507264536226,2340.0679049129913,2317.4059422953273,2293.6648386006318,2271.0028759829679,2247.2617722882728,2223.5206685935782,2198.7004238218506,2174.9593201271559,2150.1390753554283,2125.318830583702,2099.4194447349428,2074.5991999632165]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":" $S$47*(L437 + L659)","v":3800.145782136753},3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519,3946.9089686130519]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" $S$47*(L438 + L660)","v":3889.8668316177955},3614.6858569747365,3470.0809526525009,3321.1594840221396,3169.000592160683,3074.0361773819022,2976.9134804490577,2876.5533602851187,2774.034957967116,2669.3582734950505,2562.5233068689213,2452.4509170116976,2341.2993860774427,2227.9895729891236,2111.4423366697101,2106.0466312845519,2099.5717848223626,2092.0177972831411,2084.4638097439201,2074.7515400506354,2065.0392703573511,2055.3270006640669,2043.4564488167191,2032.665038046403,2019.7153451220238,2006.7656521976444,1992.7368181962336,1977.6288431177909,1962.5208680393487,1946.3337518838746,1930.1466357284005,1912.8803784958948,1894.5349801863574,1876.1895818768201,1857.8441835672832]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" $S$47*(L439 + L661)","v":3889.8668316177955},3816.4852383796469,3742.0245040644654,3666.4846286722532,3590.9447532800414,3494.9011974242285,3397.7785004913835,3299.5766624815074,3201.3748244716312,3102.0938453847239,3001.733725220784,2900.2944639798138,2798.8552027388423,2695.2576593438084,2591.6601159487741,2572.2355765622056,2551.7318960986049,2531.2282156350043,2510.7245351714037,2489.1417136307723,2467.55889209014,2444.8969294724766,2422.2349668548122,2399.5730042371483,2376.9110416194849,2353.1699379247898,2329.4288342300943,2305.6877305353992,2281.9466268407036,2257.1263820689769,2232.3061372972497,2206.4067514484914,2181.5865066767642,2155.6871208280063,2129.7877349792475]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":" $S$47*(L440 + L662)","v":3889.8668316177955},4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567,4038.7883002481567]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" $S$47*(L441 + L663)","v":4026.8732863712999},3746.2966063430822,3598.4542787897522,3446.2953869282965,3289.8199307587129,3192.6972338258684,3092.3371136619298,2989.8187113439267,2885.1420268718607,2777.2279191687007,2667.155529311477,2554.9248573001901,2440.5359031348398,2323.9886668154263,2204.2040072649183,2198.8083018797606,2192.3334554175708,2184.7794678783494,2177.2254803391279,2167.5132106458436,2157.8009409525598,2148.0886712592751,2136.2181194119271,2124.3475675645795,2111.3978746402004,2098.4481817158212,2083.3402066373787,2069.3113726359679,2053.1242564804938,2036.93714032502,2019.670883092514,2002.4046258600083,1984.0592275504707,1964.6346881639024,1945.2101487773332]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" $S$47*(L442 + L664)","v":4026.8732863712999},3951.3334109790871,3875.7935355868744,3798.0953780405994,3720.3972204943238,3622.1953824844477,3522.9144033975399,3422.5542832336009,3321.1150219926294,3218.5966196746276,3116.0782173566245,3011.4015328845594,2906.7248484124934,2800.9690228633967,2694.1340562372666,2673.6303757736669,2653.1266953100662,2632.6230148464656,2611.0401933058333,2589.4573717652011,2566.7954091475376,2544.1334465298742,2521.4714839122103,2497.7303802175147,2473.9892765228196,2450.2481728281246,2425.4279280563978,2400.6076832846707,2375.7874385129439,2350.9671937412168,2325.0678078924584,2299.1684220436996,2273.2690361949412,2246.2905092691512,2219.3119823433608]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":" $S$47*(L443 + L665)","v":4026.8732863712999},4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872,4180.1113193097872]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" $S$47*(L444 + L666)","v":4555.7940065472467},4247.1596585162088,4084.2093558844354,3915.8633478675056,3744.2799166194795,3636.3658089163196,3526.2934190590959,3412.9836059707773,3297.5155107283958,3177.7308511778874,3055.7879094733162,2931.6866856146812,2804.3480385249513,2674.8511092811591,2542.116756806272,2536.7210514211133,2529.1670638818928,2521.6130763426713,2512.9799477264182,2502.1885369561023,2491.3971261857864,2480.6057154154701,2467.6560224910909,2453.6271884896801,2439.5983544882688,2424.4903794098263,2408.3032632543523,2392.1161470988786,2374.8498898663729,2355.4253504798039,2337.0799521702666,2316.5762717066664,2296.0725912430657,2274.4897697024335,2252.9069481618012]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" $S$47*(L445 + L667)","v":4555.7940065472467},4472.7001436158134,4388.5271396073485,4304.3541355988837,4218.0228494363546,4109.0296006561621,3998.9572107989393,3887.805679864684,3775.575007853397,3663.3443358421096,3548.9553816767598,3433.4872864343783,3316.9400501149648,3200.3928137955513,3081.6872953220741,3059.0253327044106,3036.3633700867467,3013.7014074690833,2989.9603037743882,2965.140059002661,2940.3198142309338,2915.4995694592071,2890.6793246874799,2864.779938838722,2837.8014119129321,2811.9020260641723,2783.8443580613512,2756.8658311355612,2728.8081631327395,2700.7504951299179,2672.6928271270958,2643.5560180472421,2614.4192089673893,2584.2032588105039,2555.0664497306507]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":" $S$47*(L446 + L668)","v":4555.7940065472467},4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774,4724.1400145641774]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" $S$47*(L447 + L669)","v":5332.8353143389122},4992.9058750739559,4811.6101741326456,4623.8396267291464,4430.6733739404899,4311.9678554670127,4188.9457726854107,4062.686266672712,3932.1101963518877,3798.2967027999689,3661.2457860169548,3519.8783049258145,3376.352541680611,3228.510214127281,3078.5096044198881,3073.1138990347299,3066.6390525725405,3059.0850650333191,3049.3727953400344,3039.6605256467501,3027.7899737994026,3015.919421952055,3001.8905879506442,2986.7826128722018,2971.6746377937588,2954.4083805612536,2937.1421233287474,2917.7175839421789,2898.2930445556099,2876.7102230149776,2855.1274014743453,2832.4654388566819,2808.7243351619868,2783.9040903902596,2759.0838456185334]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" $S$47*(L448 + L670)","v":5332.8353143389122},5241.1083227912241,5147.2230490894754,5052.2586343106941,4955.1359373778496,4833.1929956732774,4709.0917718146438,4583.9114068789777,4457.6519008662799,4329.2341126995179,4200.8163245327569,4070.240254211933,3938.585042814077,3805.8506903391899,3670.958055710239,3646.1378109385128,3621.3175661667856,3595.4181803180272,3568.4396533922368,3541.4611264664468,3514.4825995406563,3486.4249315378343,3457.2881224579814,3428.1513133781277,3399.0145042982749,3368.79855414139,3338.5826039845051,3307.2875127505877,3275.9924215166716,3243.6181892057234,3211.2439568947748,3177.7905835067954,3144.3372101188161,3110.8838367308367,3077.4304633428569]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":" $S$47*(L449 + L671)","v":5332.8353143389122},5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114,5520.6058617424114]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" $S$47*(L450 + L672)","v":5961.0077478154053},5577.9126654691854,5377.1924251413066,5172.1556205053012,4963.8813926382018,4830.0678990862825,4694.0961233803,4554.8869244432226,4412.4403022750512,4267.8353979528165,4121.0722114765176,3971.0716017691252,3818.9127099076686,3664.5955358921492,3508.1200797225665,3493.0121046441236,3477.9041295656816,3461.7170134102075,3444.4507561777018,3426.1053578681644,3407.7599595586271,3388.3354201720581,3367.8317397084579,3346.2489181678257,3324.6660966271934,3300.9249929324983,3278.2630303148339,3253.4427855431077,3228.6225407713805,3202.7231549226221,3175.7446279968322,3148.7661010710417,3120.7084330682201,3092.6507650653984,3063.5139559855456]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" $S$47*(L451 + L673)","v":5961.0077478154053},5859.5684865744333,5757.0500842564306,5653.4525408613981,5549.8549974663638,5419.2789271455395,5288.7028568247151,5157.0476454268583,5023.2341518749399,4889.4206583230207,4754.5280236940689,4618.5562479880882,4482.5844722821057,4344.4544144220599,4206.3243565620151,4176.1084064051302,4146.9715973252769,4116.755647168392,4085.460555934475,4055.2446057775901,4022.8703734666419,3991.5752822327254,3959.2010499217772,3926.826817610829,3893.3734442228497,3860.9992119119011,3826.4666974468901,3793.0133240589103,3758.4808095938988,3723.9482951288878,3688.3366395868447,3653.8041251218328,3618.1924695797902,3581.5016729607155,3545.8900174186729]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":" $S$47*(L452 + L674)","v":5961.0077478154053},6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782,6164.9654113743782]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" $S$47*(L453 + L675)","v":6217.2265206971779},5821.1817454265783,5612.9075175594789,5400.3167253842521,5184.4885099779303,5045.2793110408538,4903.9118299497131,4759.3069256274784,4612.5437391511805,4462.5431294437858,4309.3050965052989,4153.9087814127479,3996.3541841661336,3835.5621636884243,3672.6118610566518,3657.5038859782094,3641.3167698227353,3625.1296536672612,3607.8633964347555,3588.4388570481869,3569.014317661618,3548.5106371980178,3528.0069567344167,3505.3449941167523,3482.6830314990898,3458.9419278043938,3434.1216830326675,3409.3014382609399,3383.4020524121815,3356.4235254863916,3328.3658574835695,3300.3081894807478,3271.1713804008946,3240.9554302440101,3210.7394800871252]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" $S$47*(L454 + L676)","v":6217.2265206971779},6112.5498362251119,6006.7940106760143,5899.9590440498851,5790.9657952696934,5656.0731606407426,5520.1013849347601,5383.0504681517459,5244.9204102917001,5105.7112113546245,4966.5020124175471,4825.1345313264073,4682.687909158235,4540.2412869900627,4395.6363826678271,4365.4204325109422,4334.1253412770257,4302.83025004311,4271.5351588091926,4239.1609264982444,4206.7866941872962,4173.3333207993164,4139.8799474113366,4106.4265740233568,4071.8940595583458,4037.3615450933344,4002.8290306283234,3967.2173750862803,3931.6057195442368,3894.9149229251625,3859.3032673831199,3822.6124707640452,3784.8425330679383,3748.1517364488641,3710.3817987527582]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":" $S$47*(L455 + L677)","v":6217.2265206971779},6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731,6428.7381717953731]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" $S$47*(L456 + L678)","v":6377.0929302378017},5972.4150263509509,5759.8242341757241,5542.9168776923707,5321.6929569008926,5180.3254758097537,5035.7205714875172,4887.8782439341867,4736.7984931497622,4583.5604602112744,4427.0850040416908,4267.3721246410141,4105.5009630862733,3940.392378300437,3773.1255113605384,3759.0966773591276,3742.9095612036535,3725.6433039711478,3708.3770467386421,3690.0316484291047,3669.5279679655046,3649.0242875019039,3627.4414659612712,3605.8586444206403,3582.1175407259443,3558.3764370312492,3533.5561922595225,3507.6568064107637,3480.6782794849732,3453.6997525591833,3424.5629434793304,3396.5052754765088,3366.289325319623,3336.0733751627381,3304.7782839288216]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" $S$47*(L457 + L679)","v":6377.0929302378017},6270.2579636116734,6161.26471483148,6052.2714660512884,5941.1199351170326,5802.9898772569886,5663.7806783199121,5523.4923383058031,5382.1248572146615,5239.67823504649,5095.0733307242554,4950.4684264020198,4804.7843810027534,4658.0211945264555,4511.2580080501566,4479.9629168162401,4448.6678255823235,4416.2935932713744,4383.9193609604263,4350.4659875724483,4317.0126141844676,4283.5592407964887,4249.0267263314763,4214.4942118664649,4179.9616974014534,4144.3500418594103,4108.7383863173673,4072.0475896982935,4036.4359341562504,3998.6659964601436,3961.9751998410698,3924.2052621449629,3886.4353244488566,3847.5862456757195,3808.7371669025815]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":" $S$47*(L458 + L680)","v":6377.0929302378017},6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551,6594.0002867211551]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" $S$47*(L459 + L681)","v":6687.1210636148071},6261.9394792643552,6038.557276318812,5810.8585090651432,5577.7640364263161,5429.9217088729865,5277.7628170115313,5122.3665019189802,4963.7327635953343,4802.9407431176251,4637.8321583317893,4470.5652913918902,4300.0610012208963,4126.3192878188083,3949.340151185625,3935.3113171842137,3919.1242010287397,3901.8579437962344,3883.5125454866975,3865.1671471771592,3844.6634667135595,3823.0806451729277,3801.4978236322945,3777.7567199376003,3754.0156162429043,3729.1953714711781,3703.2959856224184,3676.3174586966293,3648.2597906938067,3620.202122690986,3591.0653136111318,3560.8493634542474,3529.5542722203304,3497.1800399093822,3464.8058075984341]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" $S$47*(L460 + L682)","v":6687.1210636148071},6573.811250526488,6460.5014374381699,6345.0333421957885,6228.4861058763745,6082.8020604771082,5936.0388740008084,5788.1965464474797,5639.2750778171176,5489.2744681097256,5337.1155762482695,5184.9566843868133,5031.7186514483246,4876.3223363557745,4720.9260212632234,4688.5517889522753,4655.0984155642946,4621.6450421763147,4588.1916687883358,4553.6591543233244,4519.126639858312,4483.514984316269,4447.9033287742268,4411.2125321551521,4374.5217355360774,4336.7517978399719,4300.0610012208963,4261.2119224477592,4223.4419847516529,4184.5929059785149,4145.7438272053778,4105.8156073552072,4065.8873875050381,4024.8800265778377,3984.9518067276676]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":" $S$47*(L461 + L683)","v":6687.1210636148071},6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443,6913.7406897914443]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" $S$47*(L462 + L684)","v":6931.3774533430778},6497.5627403763729,6267.7056909686398,6033.5320772527812,5793.9627581517661,5641.8038662903082,5486.407551197758,5326.6946717970804,5163.7443691653079,4997.5566433024396,4828.1314942084782,4654.3897808063903,4478.489785250239,4298.2732253859604,4115.8983833676193,4101.869549366208,4086.7615742877651,4069.4953170552594,4052.2290598227542,4033.8836615132159,4013.3799810496162,3992.8763005860155,3970.2143379683521,3947.5523753506886,3922.7321305789619,3897.9118858072347,3872.0124999584759,3843.9548319556543,3815.8971639528327,3786.7603548729785,3756.544404716094,3725.2493134821775,3693.9542222482605,3661.5799899373123,3627.0474754723014]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" $S$47*(L463 + L685)","v":6931.3774533430778},6814.8302170236639,6698.2829807042508,6579.5774622307736,6459.7928026802656,6309.7921929728727,6158.7124421884473,6005.4744092499595,5851.1572352344401,5695.7609201418891,5539.2854639723055,5381.7308667256912,5222.0179873250145,5062.3051079243369,4900.433946369596,4868.0597140586478,4833.5271995936373,4800.0738262056566,4765.5413117406451,4729.9296561986021,4694.318000656559,4657.6272040374843,4620.9364074184095,4584.2456107993357,4546.4756731032285,4507.6265943300914,4468.7775155569534,4429.9284367838163,4390.0002169336467,4350.0719970834771,4310.1437772333074,4269.1364163061071,4227.0499143018742,4186.0425533746738,4143.9560513704409]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":" $S$47*(L464 + L686)","v":6931.3774533430778},7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904,7164.471925981904]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":" $S$47*(L465 + L687)","v":7211.1060788296136},6769.7373783236853,6535.5637646078267,6295.9944455068116,6049.9502799436059,5894.5539648510539,5735.920226527408,5571.8907828186047,5404.6239158787066,5234.1196257077127,5059.2987712285922,4880.161352441346,4697.786510423005,4512.1742451735681,4323.3245566930382,4310.3748637686585,4296.3460297672482,4280.1589136117736,4262.8926563792675,4244.5472580697306,4225.1227186831611,4204.6190382195609,4183.0362166789291,4160.3742540612648,4135.554009289538,4110.7337645178113,4083.7552375920213,4055.6975695891992,4027.6399015863776,3997.4239514294927,3967.2080012726078,3934.8337689616596,3902.4595366507115,3867.9270221857,3833.3945077206886]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",{"$f":" $S$47*(L466 + L688)","v":7211.1060788296136},7093.479701433168,6972.6159008056284,6851.7521001780888,6728.7300173964859,6574.4128433809656,6417.9373872113829,6260.3827899647695,6100.6699105640919,5940.9570311634134,5779.0858696086734,5615.0564258998693,5451.0269821910651,5284.8392563281977,5117.5723893882987,5084.1190160003198,5049.5865015353083,5015.0539870702969,4979.4423315282529,4943.8306759862107,4907.139879367136,4870.4490827480613,4832.6791450519549,4793.8300662788179,4754.980987505679,4716.1319087325419,4676.2036888823714,4636.2754690322026,4595.2681081050023,4554.2607471778019,4512.1742451735681,4470.0877431693361,4426.9221000880716,4383.7564570068071,4339.5116728485127]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":" $S$47*(L467 + L689)","v":7211.1060788296136},7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286,7450.6753979306286]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":" $S$47*(L468 + L690)","v":7223.8244641519332},6797.5637387244506,6568.7858303937501,6334.6122166778914,6092.8846154228122,5941.804864638385,5787.4876906228665,5627.774811222188,5463.7453675133847,5295.399359496455,5122.7367871713986,4945.7576505382149,4764.4619495969055,4579.9288254245002,4391.0791369439694,4381.3668672506856,4369.4963154033367,4356.5466224789579,4342.5177884775467,4326.330672322073,4309.0644150895678,4289.6398757029992,4270.2153363164298,4248.6325147757971,4225.9705521581336,4202.2294484634385,4176.3300626146802,4150.4306767659218,4122.3730087630993,4094.3153407602781,4064.0993906033932,4032.8042993694762,4000.430067058528,3966.9766936705487,3932.4441792055372]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",{"$f":" $S$47*(L469 + L691)","v":7223.8244641519332},7108.3563689095517,6990.7299915131071,6870.9453319625982,6751.1606724120884,6597.9226394736024,6443.6054654580821,6288.209150365532,6130.6545531189167,5970.9416737182401,5810.1496532405308,5647.1993506087574,5483.1699068999533,5318.0613221141184,5151.873596251251,5119.4993639403037,5086.0459905523239,5052.5926171643432,5019.1392437763643,4983.5275882343212,4947.9159326922772,4912.3042771502351,4875.6134805311603,4837.843542835054,4800.0736051389476,4761.2245263658106,4722.3754475926726,4682.4472277425029,4641.4398668153017,4600.4325058881013,4559.4251449609001,4517.3386429566672,4475.2521409524352,4432.0864978711706,4388.9208547899061]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":" $S$47*(L470 + L692)","v":7223.8244641519332},7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611,7456.9189367907611]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":" $S$47*(L471 + L693)","v":7410.5153092169749},6985.333724866523,6755.4766754587909,6518.0656385118382,6274.1797551026948,6123.1000043182703,5966.6245481486885,5805.8325276709784,5640.7239428851426,5470.2196527141487,5294.3196571579974,5115.1822383707513,4930.6491141983461,4742.8785667948468,4550.791455083222,4542.158326466968,4531.3669156966525,4519.4963638493045,4506.5466709249258,4491.4386958464829,4474.1724386139776,4456.9061813814724,4437.4816419949029,4415.8988204542711,4393.2368578366068,4369.4957541419126,4344.6755093701859,4318.7761235214257,4290.7184555186041,4261.5816464387517,4231.3656962818668,4200.0706050479503,4166.6172316599705,4133.1638582719897,4097.5522027299476]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",{"$f":" $S$47*(L472 + L694)","v":7410.5153092169749},7293.9680728975627,7176.3416955011162,7055.4778948735775,6933.5349531690063,6779.2177791534859,6622.7423229839033,6464.1085846602573,6304.3957052595797,6141.4454026278063,5978.4950999960347,5813.3865152101998,5646.1196482703017,5477.7736402533701,5307.2693500823761,5274.895117771428,5242.5208854604807,5209.0675120725,5174.5349976074895,5138.9233420654455,5103.3116865234033,5067.7000309813602,5029.9300932852548,4992.1601555891475,4954.3902178930421,4914.4619980428724,4875.6129192697354,4834.6055583425341,4793.5981974153328,4752.5908364881316,4710.5043344838987,4667.338691402636,4624.1730483213705,4579.9282641630743,4535.6834800047791]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":" $S$47*(L473 + L695)","v":7410.5153092169749},7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661,7645.7680640098661]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":" $S$47*(L474 + L696)","v":7606.1109436180504},7188.4833468068182,6960.7845795531503,6724.4526836832292,6480.5668002740858,6331.6453316437246,6177.3281576282052,6016.536137150496,5851.4275523646602,5680.9232621936653,5505.0232666375132,5324.8067067732363,5139.1944415238004,4948.1864708892062,4753.9410770235163,4747.4662305613274,4738.8331019450734,4729.1208322517905,4717.2502804044416,4703.2214464030312,4688.1134713245883,4671.9263551691147,4653.5809568595778,4633.0772763959767,4611.4944548553449,4588.8324922376814,4564.0122474659538,4538.1128616171964,4510.0551936143738,4480.9183845345206,4450.7024343776347,4419.4073431437191,4385.9539697557393,4351.4214552907279,4315.8097997486848]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":" $S$47*(L475 + L697)","v":7606.1109436180504},7490.6428483756681,7373.0164709792225,7253.2318114287145,7131.2888697241433,6976.9716957086239,6819.4170984620105,6659.7042190613329,6498.9121985836236,6335.9618959518511,6170.8533111660154,6003.5864442261163,5835.2404362091847,5664.7361460381926,5492.0735737131345,5460.7784824792179,5428.4042501682698,5396.0300178573225,5361.4975033923101,5326.9649889272987,5291.3533333852556,5255.7416778432134,5217.9717401471071,5180.2018024510007,5142.4318647548944,5102.5036449047248,5062.5754250545551,5022.6472052043864,4981.6398442771851,4939.5533422729522,4896.3876991916886,4853.2220561104241,4810.0564130291605,4764.7324877938327,4720.4877036355356]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":" $S$47*(L476 + L698)","v":7606.1109436180504},7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757,7839.2054162568757]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":" $S$47*(L477 + L699)","v":8203.6249347077264},7762.2562342017991,7520.5286329467199,7270.1679030753876,7011.1740445878013,6853.6194473411879,6689.5900036323828,6519.0857134613898,6343.1857179052377,6160.8108758868975,5973.0403284833974,5779.8740756947409,5582.391258597956,5378.4335950389832,5169.0802260948512,5163.6845207096931,5156.1305331704725,5146.4182634771878,5134.5477116298398,5121.5980187054611,5105.4109025499874,5088.1446453174813,5069.7992470079434,5048.2164254673116,5026.6336039266789,5001.8133591549531,4975.9139733061938,4947.8563053033722,4918.7194962235189,4888.503546066634,4856.1293137556859,4821.5967992906753,4787.0642848256639,4750.3734882065892,4711.5244094334503]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":" $S$47*(L478 + L700)","v":8203.6249347077264},8080.6028519261217,7956.5016280674881,7829.1629809777587,7699.666051733966,7533.4783258710995,7366.2114589312014,7195.7071687602065,7023.0445964351502,6849.3028830330604,6672.3237463998776,6493.1863276126323,6312.9697677483546,6130.5949257300126,5946.0618015576074,5912.6084281696267,5878.0759137046171,5843.5433992396056,5807.9317436975625,5771.2409470784878,5733.4710093823815,5694.6219306092426,5655.7728518361064,5615.8446319859358,5574.8372710587355,5532.7507690545026,5489.5851259732381,5446.4194828919744,5402.1746987336783,5357.9299145753821,5312.6059893400552,5266.2029230276958,5218.7207156383056,5171.2385082489145,5122.6771597824927]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":" $S$47*(L479 + L701)","v":8203.6249347077264},8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629,8450.7482413479629]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Low",{"$f":"(L435+L657)*($S$47-1)","v":133.82729560472089},124.25043405017726,119.23398275970203,114.06551779375788,108.8210459900792,105.51474854862961,102.13244426944557,98.636129733659786,95.101811779006795,91.491486986619307,87.767151937630118,84.00481346977368,80.166468164182788,76.252116020857414,72.261757039797558,72.033736526594154,71.805716013390722,71.501688662452835,71.197661311514949,70.893633960577063,70.51359977190468,70.133565583232311,69.753531394559957,69.335493787020354,68.879452760613518,68.385408315339433,67.891363870065376,67.397319424791277,66.865271560649973,66.29522027764142,65.725168994632867,65.11711429275708,64.509059590881307,63.863001470138279,63.216943349395258]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L436+L658)*($S$47-1)","v":133.82729560472089},131.28106654061602,128.69683405764394,126.07459815580462,123.4523622539653,120.1460648125157,116.80176395219888,113.45746309188206,110.03715539383077,106.61684769577947,103.15853657886093,99.700225461942424,96.165907507289404,92.631589552636385,89.097271597983408,88.375206639505905,87.69114509989565,86.969080141418146,86.247015182940657,85.486946805595906,84.726878428251183,83.966810050906446,83.16873825469446,82.408669877349752,81.61059808113778,80.774522866058561,79.97645106984659,79.140375854767399,78.304300639688208,77.43022200574174,76.594146790662549,75.720068156716096,74.845989522769671,73.933907469955983,73.059828836009544]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"(L437+L659)*($S$47-1)","v":133.82729560472089},138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508,138.99576057066508]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L438+L660)*($S$47-1)","v":136.98694423380948},127.29607242266417,122.20361429445444,116.9591424907758,111.60066043049544,108.25635957017863,104.83605187212733,101.30173391747434,97.691409125086849,94.005077494964908,90.242739027108456,86.366390302650331,82.452038159324971,78.461679178265129,74.357309940603557,74.167292846267372,73.939272333063968,73.673248400993302,73.407224468922649,73.065193699117515,72.723162929312394,72.38113215950726,71.963094551967657,71.583060363295289,71.127019336888452,70.670978310481615,70.176933865207531,69.644886001066212,69.112838136924907,68.542786853916368,67.972735570907815,67.364680869032028,66.718622748289008,66.072564627545972,65.426506506802966]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L439+L661)*($S$47-1)","v":136.98694423380948},134.40271175083743,131.78047584899807,129.12023652829151,126.45999720758498,123.07769292840091,119.6573852303496,116.19907411343107,112.74076299651253,109.24444846072677,105.71013050607375,102.13780913255353,98.565487759033275,94.917159547778553,91.268831336523846,90.584769796913605,89.862704838436102,89.140639879958599,88.418574921481081,87.658506544136387,86.898438166791649,86.100366370579692,85.302294574367693,84.504222778155736,83.706150981943765,82.870075766864574,82.03400055178534,81.197925336706149,80.361850121626944,79.487771487680504,78.613692853734065,77.701610800920392,76.827532166973938,75.915450114160279,75.003368061346592]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"(L440+L662)*($S$47-1)","v":136.98694423380948},142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815,142.23141603748815]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L441+L663)*($S$47-1)","v":141.81181263918484},131.93092373370331,126.72445534889191,121.36597328861156,115.85547755286221,112.43516985481094,108.90085190015795,105.29052710777046,101.60419547764849,97.803853590924845,93.927504866466705,89.975149304274112,85.946786904347022,81.842417666685463,77.624038172422203,77.434021078086033,77.206000564882601,76.939976632811948,76.673952700741282,76.331921930936161,75.989891161131041,75.647860391325906,75.22982278378629,74.811785176246687,74.355744149839865,73.899703123433028,73.367655259291709,72.873610814017638,72.303559531009086,71.733508248000547,71.125453546124746,70.517398844248973,69.871340723505938,69.187279183895697,68.503217644285428]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L442+L664)*($S$47-1)","v":141.81181263918484},139.15157331847828,136.4913339977717,133.75508783933068,131.01884168088964,127.56053056397111,124.06421602818534,120.52989807353234,116.95757670001208,113.34725190762464,109.73692711523714,106.05059548511521,102.36426385499324,98.639928806004065,94.877590338147613,94.155525379670138,93.433460421192635,92.711395462715132,91.951327085370394,91.191258708025671,90.3931869118137,89.595115115601743,88.797043319389772,87.960968104310552,87.124892889231361,86.288817674152156,85.414739040205717,84.540660406259278,83.666581772312838,82.792503138366385,81.880421085552712,80.968339032739024,80.056256979925351,79.106171508244429,78.156086036563522]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"(L443+L665)*($S$47-1)","v":141.81181263918484},147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244,147.20829811833244]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L444+L666)*($S$47-1)","v":160.43847425390001},149.56949645787034,143.83098020891759,137.90244686562869,131.85990326573807,128.05956137901441,124.18321265455627,120.19285367349644,116.12648785470212,111.90810836043886,107.61372202844112,103.24332885870889,98.75892543237498,94.198515168306585,89.524094647636488,89.33407755330029,89.068053621229652,88.802029689158985,88.498002338221099,88.11796814954873,87.737933960876362,87.357899772204007,86.901858745797156,86.407814300523086,85.913769855248987,85.381721991107696,84.811670708099143,84.241619425090605,83.633564723214803,82.949503183604548,82.303445062861528,81.581380104384039,80.859315145906535,80.099246768561798,79.339178391217061]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L445+L667)*($S$47-1)","v":160.43847425390001},157.51221100112278,154.54794432947836,151.5836776578339,148.54340414845493,144.70505884286405,140.82871011840592,136.91435797508055,132.96200241288795,129.00964685069533,124.98128445076826,120.91491863197395,116.81054939431239,112.70618015665083,108.52580408125479,107.72773228504282,106.92966048883085,106.13158869261888,105.29551347753969,104.42143484359325,103.54735620964679,102.67327757570035,101.79919894175391,100.88711688894024,99.937031417259334,99.024949364445618,98.036860473897491,97.086775002216569,96.098686111668428,95.110597221120273,94.122508330572117,93.096416021156713,92.070323711741338,91.0062279834587,89.980135674043325]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"(L446+L668)*($S$47-1)","v":160.43847425390001},166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892,166.36700759718892]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L447+L669)*($S$47-1)","v":187.80303939340968},175.83196245023009,169.44738808053432,162.83479319763518,156.03218122039982,151.85180514500379,147.51941539413883,143.07301538667215,138.47460170373651,133.76217776419918,128.93574356806013,123.95729569645212,118.90284098710966,113.69637260229824,108.41389737975237,108.22388028541617,107.99585977221275,107.72983584014209,107.38780507033695,107.04577430053183,106.62773669299224,106.20969908545264,105.71565464017857,105.18360677603725,104.65155891189593,104.04350421002015,103.43544950814434,102.7513879685341,102.06732642892383,101.3072580515791,100.54718967423437,99.749117878022403,98.913042662943212,98.038964028996759,97.164885395050334]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L448+L670)*($S$47-1)","v":187.80303939340968},184.57274878969449,181.26645134824494,177.92215048792812,174.50184278987683,170.20745645787906,165.83706328814688,161.42866669954742,156.98226669208074,152.45985984687957,147.93745300167842,143.33903931874278,138.70262221693991,134.02820169626983,129.27777433786525,128.40369570391883,127.52961706997236,126.6175350171587,125.66744954547778,124.71736407379686,123.76727860211595,122.77918971156778,121.75309740215241,120.727005092737,119.70091278332163,118.636817055039,117.57272132675638,116.47062217960649,115.36852303245664,114.22842046643954,113.08831790042244,111.91021191553811,110.7321059306538,109.55399994576946,108.37589396088514]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"(L449+L671)*($S$47-1)","v":187.80303939340968},194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882,194.41563427630882]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L450+L672)*($S$47-1)","v":209.92498490949097},196.43377121162197,189.36513530231596,182.14448571754099,174.80982587616433,170.09740193662702,165.3089711593552,160.40653012548165,155.39007883500642,150.29762070679675,145.12915574085255,139.84668051830667,134.48819845802632,129.05370956001147,123.54321382426217,123.01116596012085,122.47911809597954,121.90906681297099,121.30101211109522,120.65495399035218,120.00889586960916,119.32483432999891,118.60276937152142,117.84270099417668,117.08263261683193,116.24655740175274,115.44848560554075,114.57440697159433,113.70032833764787,112.7882462848342,111.83816081315331,110.88807534147237,109.89998645092422,108.91189756037608,107.8858052509607]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L451+L673)*($S$47-1)","v":209.92498490949097},206.35266353597072,202.74233874358325,199.09401053232855,195.44568232107383,190.84726863813822,186.24885495520257,181.61243785339968,176.90001391386235,172.18758997432499,167.43716261592041,162.64873183864862,157.86030106137682,152.99586344637052,148.13142583136425,147.06733010308164,146.04123779366626,144.97714206538362,143.87504291823376,142.81094718995112,141.67084462393402,140.56874547678416,139.42864291076708,138.28854034474998,137.11043435986565,135.97033179384854,134.75422239009697,133.57611640521262,132.36000700146107,131.1438975977095,129.88978477509067,128.6736753713391,127.41956254872029,126.12744630723427,124.87333348461546]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"(L452+L674)*($S$47-1)","v":209.92498490949097},217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867,217.10763107539867]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L453+L675)*($S$47-1)","v":218.94807702851168},205.00082230423581,197.66616246285915,190.17948894601355,182.57880517256621,177.67636413869269,172.69791626708465,167.60545813887498,162.43699317293081,157.15451795038487,151.75803247123733,146.28554015435523,140.7370409997387,135.07453158852044,129.33601533956769,128.80396747542639,128.23391619241784,127.6638649094093,127.05581020753353,126.37174866792326,125.687687128313,124.96562216983551,124.243557211358,123.44548541514602,122.64741361893408,121.81133840385486,120.93725976990844,120.06318113596197,119.1510990831483,118.20101361146739,117.21292472091923,116.22483583037108,115.19874352095569,114.13464779267308,113.07055206439045]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L454+L676)*($S$47-1)","v":218.94807702851168},215.26174539838971,211.53741034940052,207.77507188154408,203.9367265759532,199.18629921754862,194.3978684402768,189.57143424413772,184.70699662913145,179.80455559525797,174.90211456138442,169.92366668977644,164.90721539930121,159.89076410882595,154.79830598061622,153.73421025233361,152.63211110518375,151.5300119580339,150.42791281088404,149.28781024486693,148.14770767884983,146.9696016939655,145.79149570908115,144.61338972419682,143.39728032044528,142.18117091669367,140.96506151294213,139.71094869032331,138.45683586770448,137.16471962621844,135.91060680359965,134.61849056211361,133.28837090176032,131.99625466027427,130.66613499992101]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"(L455+L677)*($S$47-1)","v":218.94807702851168},226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006,226.39674712649006]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L456+L678)*($S$47-1)","v":224.57798979328689},210.32670771807318,202.84003420122758,195.20134700891299,187.41064614112952,182.43219826952156,177.33974014131181,172.13327175650039,166.81279311508726,161.41630763593966,155.90581190019034,150.28130590783937,144.58079307775387,138.76626999106662,132.87574006664497,132.38169562137088,131.81164433836233,131.20358963648656,130.59553493461075,129.94947681386773,129.22741185539027,128.50534689691276,127.745278519568,126.98521014222331,126.14913492714408,125.31305971206488,124.43898107811845,123.52689902530476,122.57681355362384,121.62672808194293,120.60063577252754,119.6125468819794,118.54845115369676,117.48435542541414,116.38225627826426]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L457+L679)*($S$47-1)","v":224.57798979328689},220.81565132543048,216.97730601983955,213.13896071424867,209.22460857092329,204.36017095591706,199.45772992204354,194.51728546930278,189.53883759769474,184.52238630721951,179.42992817900981,174.33747005080011,169.20700850372319,164.03854353777899,158.87007857183482,157.76797942468494,156.66588027753508,155.52577771151797,154.38567514550087,153.20756916061657,152.02946317573222,150.85135719084792,149.63524778709632,148.41913838334474,147.20302897959317,145.94891615697435,144.69480333435556,143.40268709286951,142.14857427025069,140.8184546098974,139.52633836841139,138.19621870805807,136.86609904770481,135.4979759684843,134.12985288926376]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"(L458+L680)*($S$47-1)","v":224.57798979328689},232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148,232.21667698560148]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L459+L681)*($S$47-1)","v":235.49605163350796},220.52270459981673,212.65599689429877,204.63727551331183,196.42853703798872,191.2220686531773,185.86358659289695,180.39109427601491,174.80459170253113,169.14208229131285,163.32755920462566,157.43702928020397,151.4324890991806,145.31393866155548,139.08137796732871,138.58733352205462,138.01728223904607,137.4092275371703,136.76316941642727,136.11711129568423,135.39504633720676,134.63497795986203,133.87490958251726,133.03883436743808,132.20275915235888,131.32868051841245,130.41659846559872,129.46651299391783,128.47842410336966,127.49033521282155,126.46424290340613,125.40014717512354,124.29804802797366,123.15794546195656,122.01784289593945]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L460+L682)*($S$47-1)","v":235.49605163350796},231.50569265244809,227.51533367138828,223.44896785259397,219.34459861493238,214.21413706785546,209.04567210191124,203.83920371709985,198.59473191342119,193.31225669087536,187.95377463059498,182.59529257031463,177.19880709116703,171.72631477428496,166.25382245740289,165.11371989138581,163.93561390650143,162.7575079216171,161.57940193673278,160.36329253298121,159.14718312922963,157.89307030661081,156.63895748399202,155.34684124250595,154.05472500101993,152.72460534066664,151.4324890991806,150.06436601996009,148.7342463596068,147.36612328038629,145.99800020116578,144.59187370307799,143.18574720499024,141.74161728803529,140.3354907899475]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"(L461+L683)*($S$47-1)","v":235.49605163350796},243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764,243.47676959562764]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L462+L684)*($S$47-1)","v":244.09787218080476},228.82049779617566,220.72576957745423,212.47902768326387,204.04226869473737,198.68378663445696,193.21129431757493,187.58678832522392,181.84827207627117,175.99574557071671,170.02920880856058,163.91065837093549,157.71610109557594,151.36953014474739,144.94695235618443,144.45290791091034,143.92086004676901,143.31280534489323,142.70475064301746,142.05869252227441,141.33662756379692,140.61456260531943,139.81649080910748,139.01841901289549,138.1443403789491,137.27026174500261,136.35817969218894,135.3700908016408,134.38200191109263,133.35590960167724,132.29181387339463,131.18971472624474,130.08761557909489,128.94751301307778,127.73140360932622]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L463+L685)*($S$47-1)","v":244.09787218080476},239.99350294314317,235.88913370548164,231.70875763008559,227.49037813582234,222.20790291327646,216.88742427186332,211.49093879271572,206.0564498947009,200.58395757781881,195.07346184206949,189.52496268745293,183.90045669510195,178.27595070275092,172.57543787266545,171.43533530664834,170.2192259028968,169.04111991801241,167.82501051426087,166.57089769164205,165.31678486902322,164.02466862753718,162.73255238605114,161.44043614456513,160.11031648421181,158.7421934049913,157.37407032577076,156.00594724655031,154.59982074846252,153.19369425037476,151.787567752287,150.34343783533203,148.86130449950977,147.41717458255482,145.93504124673257]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"(L464+L686)*($S$47-1)","v":244.09787218080476},252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784,252.30661065612784]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":"(L465+L687)*($S$47-1)","v":253.94889569365526},238.40549737695545,230.15875548276512,221.7219964942386,213.05721699250867,207.58472467562657,201.99822210214279,196.22170243432285,190.33117250990122,184.32663232887779,178.17007847238546,171.86151094042418,165.43893315186122,158.90234510669649,152.25174680493012,151.79570577852326,151.3016613332492,150.73161005024065,150.12355534836485,149.47749722762183,148.79343568801156,148.07137072953407,147.31130235218933,146.51323055597737,145.63915192203092,144.76507328808447,143.81498781640357,142.8268989258554,141.83881003530726,140.77471430702465,139.71061857874201,138.57051601272491,137.43041344670783,136.21430404295623,134.99819463920468]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",{"$f":"(L466+L688)*($S$47-1)","v":253.94889569365526},249.80652303712645,245.55014012399596,241.29375721086546,236.9613674600005,231.52687856198565,226.01638282623634,220.46788367161983,214.8433776792688,209.21887168691777,203.51835885683229,197.74183918901232,191.96531952119236,186.11279301563792,180.22226309121623,179.04415710633194,177.82804770258036,176.61193829882876,175.35782547620994,174.10371265359115,172.8115964121051,171.51948017061906,170.18936051026577,168.82123743104529,167.45311435182472,166.08499127260421,164.67886477451646,163.2727382764287,161.82860835947372,160.38447844251874,158.90234510669649,157.42021177087429,155.90007501618481,154.37993826149534,152.82179808793867]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":"(L467+L689)*($S$47-1)","v":253.94889569365526},262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178,262.38565468218178]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":"(L468+L690)*($S$47-1)","v":254.39679090866142},239.385440456103,231.32871565624882,223.08197376205848,214.56920793579749,209.24872929438428,203.81424039636948,198.18973440401845,192.41321473619848,186.48468139290961,180.40413437415177,174.17157367992493,167.78699931022919,161.28841468393173,154.63781638216531,154.29578561236022,153.87774800482057,153.42170697841374,152.92766253313965,152.3576112501311,151.74955654825536,151.06549500864509,150.38143346903482,149.62136509169008,148.82329329547812,147.98721808039892,147.07513602758524,146.16305397477157,145.17496508422337,144.18687619367526,143.12278046539262,142.02068131824277,140.88057875222566,139.70247276734133,138.48636336358976]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",{"$f":"(L469+L691)*($S$47-1)","v":254.39679090866142},250.33042508986711,246.18805243333833,241.96967293907502,237.75129344481172,232.35480796566421,226.92031906764936,221.44782675076729,215.8993275961507,210.27482160379972,204.6123121925815,198.87379594362872,193.09727627580875,187.28275318912156,181.4302266835671,180.29012411755005,179.11201813266572,177.93391214778134,176.75580616289704,175.50169334027822,174.2475805176594,172.99346769504061,171.70135145355457,170.37123179320128,169.04111213284799,167.6729890536275,166.30486597440697,164.89873947631921,163.4546095593642,162.01047964240922,160.56634972545422,159.08421638963199,157.60208305380979,156.08194629912032,154.56180954443084]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":"(L470+L692)*($S$47-1)","v":254.39679090866142},262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456,262.60552938398456]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":"(L471+L693)*($S$47-1)","v":260.97136260710988},245.99801557341866,237.90328735469723,229.5425352039052,220.95376253990972,215.63328389849661,210.12278816274733,204.46027875152905,198.64575566484183,192.64121548381843,186.44665820845887,180.1380906764976,173.63950605020014,167.02691116730097,160.26230260893286,159.95827525799496,159.57824106932259,159.160203461783,158.70416243537616,158.17211457123486,157.56405986935906,156.95600516748328,156.27194362787301,155.51187525052828,154.71380345431632,153.87772823923711,153.00364960529069,152.09156755247699,151.10347866192882,150.07738635251346,149.01329062423085,147.91119147708096,146.73308549219664,145.55497950731228,144.30086668469349]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",{"$f":"(L472+L694)*($S$47-1)","v":260.97136260710988},256.86699336944832,252.72462071291952,248.46823779978905,244.17385146779131,238.73936256977643,233.22886683402714,227.64236426054336,222.01785826819236,216.27934201923958,210.54082577028689,204.7263026835997,198.83577275917804,192.90723941588908,186.90269923486571,185.7625966688486,184.62249410283155,183.44438811794717,182.22827871419562,180.9741658915768,179.72005306895801,178.46594024633919,177.13582058598593,175.80570092563261,174.47558126527935,173.06945476719159,171.70133168797111,170.2572017710161,168.81307185406109,167.36894193710611,165.88680860128386,164.36667184659444,162.84653509190494,161.28839491834825,159.73025474479155]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":"(L473+L695)*($S$47-1)","v":260.97136260710988},269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744,269.25610792016744]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":"(L474+L696)*($S$47-1)","v":267.85952855775065},253.15220545613005,245.13348407514314,236.81073534321834,228.22196267922286,222.97749087554422,217.5430019775294,211.88049256631115,206.06596947962393,200.0614292986005,193.86687202324092,187.52030107241242,180.98371302724775,174.25710788774686,167.41649249164425,167.18847197844084,166.88444462750294,166.54241385769782,166.12437625015821,165.63033180488415,165.09828394074282,164.52823265773426,163.88217453699127,163.16010957851375,162.40004120116902,161.60196940495706,160.72789077101061,159.81580871819696,158.82771982764876,157.8016275182334,156.73753178995076,155.63543264280091,154.45732665791658,153.24121725416498,151.98710443154619]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"(L475+L697)*($S$47-1)","v":267.85952855775065},263.79316273895631,259.65079008242753,255.43241058816426,251.13802425616652,245.7035353581517,240.15503620353519,234.53053021118419,228.8680207999659,223.12950455101316,217.31498146432597,211.42445153990428,205.49591819661535,199.49137801559201,193.41083099683408,192.30873184968422,191.16862928366712,190.02852671765004,188.81241731389846,187.59630791014689,186.34219508752807,185.08808226490927,183.75796260455598,182.42784294420272,181.09772328384943,179.69159678576167,178.28547028767392,176.87934378958616,175.43521387263118,173.95308053680895,172.43294378211948,170.91280702743001,169.39267027274059,167.79652668031662,166.23838650675989]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":"(L476+L698)*($S$47-1)","v":267.85952855775065},276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371,276.06826703307371]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"(L477+L699)*($S$47-1)","v":288.90179538061778},273.35839706391795,264.84563123765702,256.0288380604581,246.90801753232128,241.35951837770475,235.58299870988475,229.5784585288614,223.38390125350182,216.96132346493889,210.34872858203968,203.54611660480435,196.59149095210003,189.4088447861923,182.03618152594839,181.84616443161221,181.58014049954156,181.23810972973644,180.82007212219682,180.36403109579001,179.79397981278146,179.18592511090566,178.53986699016264,177.7797986128179,177.01973023547316,176.14565160152674,175.23356954871304,174.24548065816489,173.21938834874948,172.15529262046689,171.01519005444979,169.79908065069822,168.58297124694667,167.2908550054606,165.92273192624006]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":"(L478+L700)*($S$47-1)","v":288.90179538061778},284.56940562975274,280.19901246002058,275.71460903368666,271.15419876961823,265.30167226406382,259.4111423396422,253.40660215861877,247.32605513986093,241.20750470223581,234.974944008009,228.66637647604776,222.31980552521924,215.89722773665625,209.39864311035876,208.22053712547441,207.00442772172289,205.78831831797132,204.5342054953525,203.24208925386642,201.91196959351316,200.5438465142926,199.17572343507211,197.76959693698436,196.32546702002938,194.84333368420712,193.32319692951768,191.80306017482823,190.24492000127151,188.68677982771482,187.09063623529087,185.45648922399968,183.7843387938413,182.11218836368289,180.40203451465723]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":"(L479+L701)*($S$47-1)","v":288.90179538061778},297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493,297.60457830121493]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Low",{"$f":"L436","v":3438.7561326379782},3176.3894427805576,3038.959271902861,2897.3645503925072,2753.6875535658237,2663.1085773055238,2570.4473257288955,2474.6626611777729,2377.8368589684869,2278.9287814428717,2176.8972909427634,2073.8246627844906,1968.6697593098897,1861.4325805189596,1752.1131264117007,1745.8663004627147,1739.6194745137284,1731.2903732484135,1722.9612719830986,1714.6321707177838,1704.2207941361398,1693.8094175544961,1683.3980409728526,1671.9455267330447,1659.4518748350722,1645.9170852789352,1632.3822957227987,1618.8475061666616,1604.2715789523604,1588.6545140798949,1573.0374492074293,1556.3792466767995,1539.7210441461698,1522.0217039573754,1504.3223637685812]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",3438.7561326379782,3368.9999095409653,3298.2025487857886,3226.3640503724473,3154.525551959106,3063.9465756988056,2972.3264617803411,2880.7063478618766,2787.0039586270836,2693.3015693922903,2598.5580424993327,2503.8145156063756,2406.9887133970888,2310.1629111878024,2213.3371089785169,2193.5554934733937,2174.8150156264351,2155.0334001213118,2135.2517846161891,2114.4290314529012,2093.6062782896138,2072.7835251263264,2050.9196343048743,2030.0968811415876,2008.2329903201355,1985.3279618405193,1963.4640710190677,1940.5590425394516,1917.6540140598356,1893.707847922055,1870.8028194424389,1846.8566533046585,1822.9104871668781,1797.923183370933,1773.9770172331528]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"L436","v":3438.7561326379782},3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329,3580.3508541483329]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"L439","v":3479.3982209123837},3213.9081180804696,3074.3956718864442,2930.7186750597612,2783.9182652585855,2692.298151340121,2598.595762105328,2501.7699598960417,2402.8618823704264,2301.8715295284828,2198.7989013702104,2092.6028602374445,1985.3656814465148,1876.0462273392561,1763.6033602575042,1758.3976719666821,1752.1508460176963,1744.8628824105456,1737.5749188033949,1728.2046798799156,1718.8344409564363,1709.464202032957,1698.0116877931489,1687.6003112115052,1675.1066593135329,1662.6130074155603,1649.0782178594236,1634.5022906451222,1619.9263634308213,1604.3092985583557,1588.6922336858902,1572.0340311552602,1554.334690966466,1536.6353507776716,1518.9360105888777]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",3479.3982209123837,3408.6008601572071,3336.7623617438649,3263.8827256723594,3191.0030896008539,3098.3418380242251,3004.6394487894318,2909.8959218964742,2815.1523950035166,2719.3677304523949,2622.541928243108,2524.6749883756574,2426.8080485082069,2326.8588333244275,2226.9096181406476,2208.1691402936895,2188.3875247885667,2168.6059092834435,2148.8242937783202,2128.0015406150333,2107.1787874517458,2085.3148966302942,2063.4510058088422,2041.5871149873906,2019.7232241659387,1996.8181956863227,1973.9131672067065,1951.0081387270905,1928.1031102474742,1904.1569441096938,1880.2107779719133,1855.2234741759685,1831.277308038188,1806.2900042422434,1781.3027004462983]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"L439","v":3479.3982209123837},3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664,3623.0752177390664]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"L442","v":3529.3751846307396},3258.6793935080036,3116.0435343394852,2969.2431245383095,2818.2781641044753,2724.5757748696824,2627.7499726603965,2528.8418951347812,2427.8515422928372,2323.7377764764005,2217.5417353436351,2109.2634188945408,1998.9028271291177,1886.4599600473657,1770.8936799911207,1765.6879917002991,1759.4411657513128,1752.1532021441619,1744.8652385370115,1735.4949996135324,1726.1247606900531,1716.7545217665736,1705.3020075267655,1693.8494932869576,1681.3558413889853,1668.8621894910127,1654.2862622767116,1640.7514727205748,1625.1344078481093,1609.5173429756439,1592.8591404450137,1576.200937914384,1558.5015977255894,1539.7611198786312,1521.0206420316724]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",3529.3751846307396,3456.4955485592336,3383.6159124877277,3308.6540010998933,3233.692089712059,3138.9485628191014,3043.1638982679792,2946.3380960586933,2848.4711561912422,2749.5630786656279,2650.6550011400122,2549.6646482980691,2448.674295456125,2346.6428049560172,2243.5701767977439,2223.7885612926216,2204.0069457874984,2184.2253302823751,2163.4025771190877,2142.5798239558003,2120.7159331343487,2098.8520423128971,2076.9881514914455,2054.0831230118288,2031.178094532213,2008.273066052597,1984.3268999148165,1960.3807337770361,1936.4345676392556,1912.488401501475,1887.5010977055301,1862.5137939095853,1837.5264901136404,1811.4980486595314,1785.4696072054219]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"L442","v":3529.3751846307396},3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799,3677.2167320900799]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"L445","v":3807.1233967417224},3509.358026506713,3352.1462401238932,3189.728765450252,3024.1878778021169,2920.0741119856807,2813.8780708529148,2704.5586167456563,2593.156887322069,2477.590607265824,2359.9420518932502,2240.2112212043476,2117.3569775409519,1992.4204585612276,1864.3605266070106,1859.1548383161885,1851.866874709038,1844.5789111018873,1836.2498098365725,1825.8384332549288,1815.4270566732851,1805.0156800916413,1792.5220281936688,1778.9872386375323,1765.4524490813951,1750.8765218670942,1735.2594569946286,1719.6423921221633,1702.9841895915331,1684.2437117445745,1666.5443715557803,1646.7627560506576,1626.9811405455343,1606.1583873822469,1585.3356342189595]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",3807.1233967417224,3726.9557970630663,3645.7470597262454,3564.538322389425,3481.2473097362749,3376.0924062616737,3269.8963651289087,3162.6591863379786,3054.3808698888843,2946.1025534397895,2835.7419616743668,2724.3402322507795,2611.8973651690276,2499.4544980872756,2384.9293556891948,2363.0654648677432,2341.2015740462912,2319.3376832248396,2296.4326547452238,2272.4864886074433,2248.5403224696624,2224.594156331882,2200.6479901941016,2175.6606863981569,2149.6322449440481,2124.6449411481021,2097.5753620358291,2071.5469205817199,2044.4773414694462,2017.4077623571727,1990.338183244899,1962.2274664744609,1934.1167497040233,1904.9648952754205,1876.8541785049829]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"L445","v":3807.1233967417224},3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641,3969.5408714153641]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"L448","v":4258.0101151775534},3930.0517528557771,3755.1406262841629,3573.9826737635631,3387.619032952141,3273.0938905540602,3154.4041975233226,3032.5910915180912,2906.6134348802025,2777.5123652678208,2645.287882680946,2508.8988494614136,2370.4275409255524,2227.791681757034,2083.0735472721872,2077.8678589813649,2071.6210330323788,2064.3330694252281,2054.9628305017486,2045.5925915782695,2034.1400773384614,2022.6875630986535,2009.152773542517,1994.5768463282157,1980.0009191139143,1963.3427165832845,1946.6845140526545,1927.944036205696,1909.2035583587374,1888.3808051954497,1867.5580520321625,1845.6941612107107,1822.7891327310949,1798.8429665933143,1774.8968004555338]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",4258.0101151775534,4169.513414233581,4078.9344379732815,3987.3143240548175,3893.6119348200245,3775.9633794474503,3656.2325487585481,3535.4605804114817,3413.6474744062498,3289.7520930846899,3165.8567117631301,3039.8790551252414,2912.8602608291885,2784.8003288749715,2654.6581216044251,2630.7119554666451,2606.7657893288642,2581.7784855329196,2555.7500440788103,2529.7216026247011,2503.6931611705918,2476.6235820583179,2448.5128652878802,2420.4021485174421,2392.2914317470045,2363.1395773184022,2333.9877228897999,2303.7947308030325,2273.601738716266,2242.3676089713349,2211.1334792264038,2178.8582118233085,2146.5829444202136,2114.3076770171183,2082.032409614023]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"L448","v":4258.0101151775534},4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532,4439.1680676981532]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"L451","v":5272.4603227876096},4902.8564541392589,4709.2048497206861,4511.3886946694556,4310.4491266437326,4181.3480570313513,4050.1647121026404,3915.8579541994368,3778.4277833217402,3638.9153371277148,3497.3206156173605,3352.6024811325137,3205.8020713313376,3056.9193862138327,2905.9544257799994,2891.378498565698,2876.8025713513971,2861.1855064789315,2844.5273039483018,2826.8279637595074,2809.128623570713,2790.3881457237544,2770.6065302186316,2749.7837770553442,2728.9610238920563,2706.0559954124406,2684.1921045909885,2660.2459384532085,2636.2997723154276,2611.312468519483,2585.2840270653742,2559.2555856112645,2532.186006498991,2505.1164273867175,2477.0057106162799]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",5272.4603227876096,5174.5933829201585,5075.6853053945433,4975.7360902107648,4875.7868750269854,4749.8092183890967,4623.831561751208,4496.8127674551542,4367.711697842773,4238.6106282303908,4108.4684209598445,3977.2850760311348,3846.1017311024243,3712.8361108573849,3579.570490612346,3550.4186361837437,3522.3079194133056,3493.1560649847033,3462.9630728979364,3433.8112184693341,3402.577088724403,3372.3840966376365,3341.1499668927054,3309.9158371477743,3277.6405697446789,3246.4064399997478,3213.0900349384883,3180.8147675353925,3147.498362474133,3114.1819574128735,3079.8244146934489,3046.508009632189,3012.1504669127648,2976.7517865351765,2942.3942438157524]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"L451","v":5272.4603227876096},5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749,5469.2353401806749]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"L454","v":5341.4701018223832},4959.3725812760595,4758.4330132503364,4553.3288945919558,4345.1013629590816,4210.7946050558785,4074.4055718363456,3934.8931256423207,3793.2984041319664,3648.5802696471187,3500.7387221877789,3350.8148994121098,3198.8088013201118,3043.6792902536208,2886.467503870801,2871.8915766565001,2856.2745117840345,2840.657446911569,2823.9992443809392,2805.2587665339806,2786.518288687022,2766.7366731818993,2746.9550576767756,2725.0911668553235,2703.2272760338728,2680.3222475542561,2656.3760814164762,2632.4299152786948,2607.4426114827502,2581.4141700286414,2554.3445909163675,2527.275011804094,2499.1642950336559,2470.0124406050541,2440.8605861764518]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",5341.4701018223832,5240.4797489804396,5138.4482584803309,5035.375630322058,4930.2207268474576,4800.0785195769113,4668.8951746482007,4536.6706920613251,4403.4050718162862,4269.098313913084,4134.79155600988,3998.4025227903471,3860.9723519126505,3723.5421810349535,3584.0297348409281,3554.8778804123258,3524.6848883255589,3494.4918962387924,3464.2989041520259,3433.0647744070948,3401.8306446621636,3369.5553772590683,3337.2801098559726,3305.0048424528773,3271.6884373916178,3238.3720323303578,3205.0556272690983,3170.6980845496741,3136.3405418302495,3100.9418614526612,3066.5843187332371,3031.1856383556487,2994.7458203198953,2959.347139942307,2922.9073219065544]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"L454","v":5341.4701018223832},5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997,5545.5330828225997]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"L457","v":5422.9876954651199},5032.5610736534818,4827.4569549951011,4618.1882857040628,4404.7550657803677,4268.3660325608362,4128.8535863668103,3986.217727198291,3840.45845505528,3692.6169075959392,3541.6519471621059,3387.5635737537796,3231.3929250291244,3072.0988633299753,2910.7225263144983,2897.1877367583616,2881.570671885896,2864.9124693552662,2848.254266824636,2830.5549266358416,2810.7733111307193,2790.9916956255961,2770.1689424623082,2749.3461892990217,2726.441160819405,2703.5361323397892,2679.5899662020088,2654.6026624060637,2628.5742209519544,2602.5457794978452,2574.4350627274075,2547.3654836151341,2518.2136291865313,2489.061774757929,2458.8687826711621]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",5422.9876954651199,5319.915067306847,5214.7601638322458,5109.6052603576454,5002.3680815667149,4869.1024613216759,4734.7957034184728,4599.4478078571046,4463.0587746375722,4325.6286037598757,4186.1161575658498,4046.6037113718244,3906.0501275196348,3764.455406009281,3622.8606844989267,3592.6676924121598,3562.4747003253929,3531.2405705804617,3500.0064408355306,3467.7311734324358,3435.4559060293404,3403.1806386262451,3369.8642335649852,3336.5478285037252,3303.2314234424653,3268.8738807230411,3234.516338003617,3199.1176576260286,3164.7601149066045,3128.3202968708511,3092.9216164932632,3056.4817984575097,3020.0419804217568,2982.56102472784,2945.0800690339224]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"L457","v":5422.9876954651199},5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583,5632.2563647561583]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"L460","v":5559.9005464316233},5149.6923091148619,4934.1768138748375,4714.4967680021555,4489.6110338386516,4346.9751746701331,4200.1747648689579,4050.2509420932888,3897.2037063431267,3742.0741952766352,3582.780133577487,3421.40379656201,3256.90404657204,3089.2808836075765,2918.5343076686199,2904.9995181124832,2889.3824532400176,2872.7242507093874,2855.0249105205935,2837.3255703317986,2817.5439548266763,2796.7212016633889,2775.898448500101,2752.9934200204857,2730.0883915408695,2706.142225403089,2681.1549216071435,2655.1264801530347,2628.0569010407607,2600.9873219284877,2572.8766051580492,2543.7247507294474,2513.5317586426804,2482.2976288977493,2451.0634991528186]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",5559.9005464316233,5450.5810923243635,5341.2616382171054,5229.8599087935181,5117.4170417117657,4976.8634578595766,4835.2687363492214,4692.6328771807039,4548.9558803540203,4404.2377458691744,4257.4373360679983,4110.6369262668222,3962.7953788074815,3812.8715560318128,3662.9477332561441,3631.713603511213,3599.4383361081173,3567.1630687050215,3534.8878013019262,3501.5713962406667,3468.2549911794067,3433.8974484599821,3399.539905740558,3364.1412253629696,3328.7425449853813,3292.3027269496283,3256.90404657204,3219.4230908781228,3182.9832728423694,3145.5023171484522,3108.0213614545351,3069.4992681024532,3030.9771747503714,2991.4139437401259,2952.8918503880441]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"L460","v":5559.9005464316233},5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403,5778.5394546461403]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"L463","v":5649.086812900191},5230.5494743181152,5008.7871531291039,4782.8602813074358,4551.7277211949468,4404.9273113937697,4255.0034886181011,4100.9151152097747,3943.7033288269549,3783.3681294696416,3619.9095171378362,3452.2863541733732,3282.5809158925813,3108.7109269791313,2932.7586627493529,2919.2238731932161,2904.6479459789148,2887.989743448285,2871.3315409176553,2853.6322007288604,2833.8505852237377,2814.0689697186149,2792.2050788971633,2770.3411880757112,2746.3950219379312,2722.4488558001508,2697.4615520042053,2670.3919728919323,2643.3223937796583,2615.2116770092202,2586.0598225806179,2555.8668304938515,2525.6738384070845,2494.4397086621534,2461.1233036008939]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",5649.086812900191,5536.6439458184386,5424.2010787366871,5309.6759363386063,5194.1096562823614,5049.3915217975145,4903.6322496545026,4755.7907021951623,4606.9080170776579,4456.9841943019883,4306.0192338681545,4154.0131357761566,3999.9247623678311,3845.8363889595039,3689.6657402348492,3658.4316104899181,3625.1152054286586,3592.8399380255628,3559.5235329643028,3525.1659902448787,3490.8084475254541,3455.4097671478662,3420.0110867702774,3384.6124063926891,3348.1725883569356,3310.6916326630185,3273.2106769691013,3235.7297212751846,3197.2076279231028,3158.6855345710214,3120.1634412189392,3080.6002102086936,3039.9958415402825,3000.432610530037,2959.8282418616263]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"L463","v":5649.086812900191},5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694,5873.972547063694]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":"L466","v":5808.4943080726453},5382.6690058834174,5156.7421340617493,4925.6095739492603,4688.2301878877843,4538.3063651121147,4385.2591293619525,4227.0062053209695,4065.6298683054924,3901.1301183155224,3732.4658176928942,3559.6369664376089,3383.6847022078309,3204.6090250035591,3022.4099348247951,3009.9162829268225,2996.3814933706858,2980.7644284982202,2964.1062259675905,2946.4068857787961,2927.6664079318371,2907.8847924267143,2887.0620392634269,2865.1981484419748,2841.2519823041944,2817.3058161664139,2791.2773747123051,2764.2077956000312,2737.1382164877577,2707.9863620591555,2678.8345076305532,2647.600377885622,2616.3662481406909,2583.049843079431,2549.7334380181715]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",5808.4943080726453,5695.0103033327287,5578.4028856183195,5461.7954679039103,5343.1057748731728,5194.2230897556674,5043.2581293218336,4891.2520312298366,4737.1636578215102,4583.075284413183,4426.9046356885283,4268.6517116475443,4110.3987876065603,3950.063588249247,3788.68725123377,3756.4119838306747,3723.0955787694152,3689.7791737081552,3655.4216309887306,3621.0640882693069,3585.6654078917181,3550.2667275141298,3513.8269094783768,3476.3459537844597,3438.864998090542,3401.3840423966249,3362.8619490445431,3324.3398556924612,3284.7766246822157,3245.2133936719697,3204.6090250035591,3164.0046563351493,3122.3591500085736,3080.7136436819992,3038.0269996972606]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":"L466","v":5808.4943080726453},6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343,6039.6268681851343]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":"L469","v":5839.510055293732},5428.2606803188064,5207.5394967879602,4981.6126249662921,4748.3977895374737,4602.6385173944609,4453.7558322769564,4299.6674588686301,4141.4145348276461,3978.9970601540049,3812.4150348477065,3641.6684589087499,3466.7573323371357,3288.722792791028,3106.5237026122641,3097.1534636887845,3085.7009494489762,3073.2072975510041,3059.6725079948674,3044.0554431224018,3027.3972405917721,3008.656762744813,2989.9162848978544,2969.0935317345675,2947.2296409131154,2924.3246124334996,2899.3373086375545,2874.3500048416099,2847.2804257293355,2820.2108466170625,2791.0589921884603,2760.8660001016933,2729.6318703567622,2697.3566029536669,2664.0401978924074]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",5839.510055293732,5728.1083258701437,5614.6243211302281,5499.0580410739831,5383.4917610177372,5235.6502135583978,5086.7675284408933,4936.8437056652238,4784.8376075732258,4630.7492341648995,4475.6197230984089,4318.4079367155891,4160.1550126746051,4000.8609509754565,3840.5257516181437,3809.291621873213,3777.0163544701172,3744.7410870670219,3712.4658196639266,3678.108276944502,3643.7507342250778,3609.3931915056542,3573.9945111280654,3537.5546930923124,3501.1148750565599,3463.6339193626427,3426.1529636687251,3387.6308703166437,3348.0676393063973,3308.5044082961517,3268.9411772859053,3228.3368086174946,3187.7324399490849,3146.0869336225101,3104.4414272959352]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":"L469","v":5839.510055293732},6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359,6064.3957894572359]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":"L472","v":5959.705915072087},5549.4976777553265,5327.7353565663152,5098.6850717701545,4863.3879610250069,4717.6286888819959,4566.6637284481631,4411.5342173816716,4252.2401556825225,4087.740405692552,3918.0349674117606,3745.2061161564752,3567.171576610368,3386.0136240897682,3200.6911209365103,3192.3620196711954,3181.9506430895517,3170.4981288497438,3158.0044769517713,3143.4285497374699,3126.7703472068401,3110.1121446762108,3091.3716668292518,3070.5489136659639,3048.6850228445123,3025.7799943648965,3001.8338282271166,2976.846524431171,2949.7769453188976,2921.6662285484595,2892.5143741198576,2862.3213820330907,2830.0461146299954,2797.7708472268996,2763.4133045074755]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",5959.705915072087,5847.2630479903364,5733.7790432504189,5617.1716255360107,5499.5230701634373,5350.640385045931,5199.6754246120981,5046.628188861936,4892.5398154536097,4735.3280290707889,4578.11624268797,4418.8221809888219,4257.4458439733453,4095.0283692997027,3930.5286193097327,3899.2944895648016,3868.0603598198709,3835.7850924167751,3802.4686873555156,3768.111144636091,3733.7536019166673,3699.3960591972427,3662.9562411614902,3626.5164231257368,3590.0766050899842,3551.5545117379024,3514.0735560439857,3474.5103250337393,3434.9470940234933,3395.3838630132473,3354.7794943448371,3313.1339880182627,3271.4884816916874,3228.8018377069484,3186.1151937222094]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":"L472","v":5959.705915072087},6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202,6186.6739245519202]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":"L475","v":6134.9134826386435},5731.9932089290314,5512.3131630563503,5284.3040159183538,5049.0069051732062,4905.3299083465236,4756.4472232290191,4601.3177121625286,4442.0236504633795,4277.5239004734085,4107.8184621926157,3933.948473279167,3754.8727960748956,3570.5914305798024,3383.1866521102161,3376.93982616123,3368.6107248959147,3359.2404859724356,3347.7879717326273,3334.2531821764906,3319.6772549621892,3304.0601900897236,3286.3608499009297,3266.5792343958069,3245.756481232519,3223.8925904110674,3199.946424273287,3174.9591204773424,3147.889541365068,3119.7788245946308,3090.6269701660281,3060.4339780792616,3028.1587106761663,2994.8423056149063,2960.4847628954822]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",6134.9134826386435,6023.5117532150553,5910.0277484751387,5794.4614684188937,5676.8129130463203,5527.9302279288158,5375.9241298368188,5221.8357564284925,5066.706245362001,4909.4944589791812,4750.200397280033,4588.8240602645556,4426.406585590913,4261.9068356009439,4095.3248102946436,4065.1318182078771,4033.897688462946,4002.6635587180153,3969.3471536567554,3936.0307485954959,3901.6732058760713,3867.3156631566471,3830.8758451208946,3794.4360270851416,3757.9962090493887,3719.4741156973073,3680.952022345225,3642.4299289931437,3602.8666979828977,3562.2623293144875,3520.6168229879127,3478.9713166613378,3437.3258103347634,3393.5980286918598,3350.9113847071199]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":"L475","v":6134.9134826386435},6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456,6359.7992168021456]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"L478","v":6458.3645028944147},6032.5392007051869,5799.3243652763695,5557.7804285822358,5307.9073906227859,5155.9012925307889,4997.6483684898039,4833.1486184998348,4663.443180219042,4487.490915989265,4306.3329634686643,4119.9693226572426,3929.4411312131624,3732.6661138200971,3530.6854081362094,3525.4797198453875,3518.1917562382373,3508.8215173147578,3497.3690030749499,3484.8753511769773,3469.2582863045118,3452.600083773882,3434.9007435850876,3414.0779904218002,3393.2552372585128,3369.3090711207324,3344.3217673247877,3317.2521882125143,3289.1414714420757,3259.9896170134734,3228.7554872685423,3195.4390822072828,3162.1226771460233,3126.7239967684345,3089.2430410745169]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",6458.3645028944147,6339.6748098636754,6219.9439791747736,6097.0897355113784,5972.1532165316539,5811.8180171743415,5650.441680158865,5485.941930168894,5319.3599048625956,5151.7367418981312,4980.9901659591751,4808.1613147038906,4634.2913257904411,4458.3390615606622,4280.304522014555,4248.0292546114588,4214.7128495502002,4181.3964444889407,4147.0389017695161,4111.6402213919273,4075.2004033561743,4037.7194476622567,4000.23849196834,3961.7163986162582,3922.1531676060126,3881.5487989376015,3839.9032926110272,3798.2577862844528,3755.5711422997128,3712.8844983149743,3669.1567166720706,3624.3877973710028,3578.5777404117707,3532.7676834525382,3485.9164888351415]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":"L478","v":6458.3645028944147},6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549,6696.7850266140549]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Low",{"$f":"L483","v":137.16147681738988},136.19928463928647,135.57091423725979,134.94254383523312,134.31417343320643,133.68580303117972,133.05743262915303,132.42906222712634,131.80069182509962,131.17232142307293,130.54395102104624,129.91558061901955,129.28721021699286,128.65883981496617,128.03046941293945,127.40209901091276,126.77372860888607,126.14535820685938,125.51698780483268,124.88861740280598,124.26024700077929,123.6318765987526,123.00350619672591,122.3751357946992,121.74676539267251,121.11839499064581,120.49002458861912,119.86165418659243,119.23328378456573,118.60491338253904,117.97654298051233,117.34817257848566,116.71980217645896,116.09143177443225,115.46306137240556]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",137.16147681738988,136.86692819143985,136.57237956548985,136.27783093953985,135.98328231358983,135.68873368763983,135.39418506168983,135.0996364357398,134.8050878097898,134.5105391838398,134.21599055788977,133.92144193193977,133.62689330598974,133.33234468003974,133.03779605408974,132.74324742813971,132.44869880218971,132.15415017623971,131.85960155028968,131.56505292433968,131.27050429838968,130.97595567243965,130.68140704648965,130.38685842053965,130.09230979458962,129.79776116863962,129.50321254268962,129.20866391673962,128.9141152907896,128.6195666648396,128.3250180388896,128.03046941293957,127.73592078698957,127.44137216103955,127.14682353508954]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",{"$f":"L483","v":137.16147681738988},139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304,139.21007235501304]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"L486","v":142.64831372256214},141.64763120682761,140.99412425777652,140.34061730872543,139.68711035967431,139.03360341062321,138.38009646157209,137.726589512521,137.07308256346988,136.41957561441879,135.76606866536764,135.11256171631655,134.45905476726543,133.80554781821434,133.15204086916324,132.49853392011212,131.84502697106103,131.19152002200991,130.53801307295882,129.8845061239077,129.23099917485661,128.57749222580549,127.92398527675439,127.27047832770329,126.61697137865218,125.96346442960107,125.30995748054995,124.65645053149886,124.00294358244776,123.34943663339665,122.69592968434554,122.04242273529444,121.38891578624333,120.73540883719222,120.08190188814112]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",142.64831372256214,142.34198234019445,142.03565095782673,141.72931957545902,141.4229881930913,141.11665681072361,140.81032542835592,140.50399404598821,140.19766266362052,139.8913312812528,139.58499989888509,139.2786685165174,138.97233713414971,138.666005751782,138.35967436941431,138.05334298704659,137.74701160467887,137.44068022231119,137.13434883994347,136.82801745757578,136.52168607520809,136.21535469284038,135.90902331047269,135.60269192810497,135.29636054573726,134.99002916336957,134.68369778100185,134.37736639863417,134.07103501626648,133.76470363389873,133.45837225153105,133.15204086916336,132.84570948679564,132.53937810442795,132.23304672206027]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",{"$f":"L486","v":142.64831372256214},144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308,144.77885872486308]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"L489","v":144.76833792847685},143.75278337464789,143.08956407418816,142.4263447737284,141.76312547326867,141.09990617280894,140.43668687234921,139.77346757188948,139.11024827142973,138.44702897097,137.78380967051027,137.12059037005054,136.45737106959081,135.79415176913105,135.13093246867135,134.46771316821159,133.80449386775186,133.14127456729213,132.4780552668324,131.81483596637267,131.15161666591291,130.48839736545318,129.82517806499348,129.16195876453372,128.49873946407396,127.83552016361425,127.17230086315452,126.50908156269477,125.84586226223504,125.1826429617753,124.51942366131557,123.85620436085584,123.19298506039611,122.52976575993637,121.86654645947664]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",144.76833792847685,144.45745388138636,144.14656983429586,143.83568578720536,143.52480174011487,143.21391769302437,142.90303364593387,142.59214959884338,142.28126555175288,141.97038150466236,141.65949745757189,141.34861341048139,141.03772936339087,140.7268453163004,140.4159612692099,140.10507722211938,139.79419317502891,139.48330912793841,139.17242508084789,138.86154103375742,138.55065698666692,138.2397729395764,137.92888889248593,137.61800484539543,137.30712079830491,136.99623675121444,136.68535270412391,136.37446865703342,136.06358460994295,135.75270056285243,135.44181651576193,135.13093246867146,134.82004842158094,134.50916437449044,134.19828032739997]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",{"$f":"L489","v":144.76833792847685},146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994,146.93054686607994]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"L492","v":151.6499493595401},150.58612007985255,149.89137442781171,149.19662877577088,148.50188312373004,147.8071374716892,147.11239181964837,146.41764616760753,145.72290051556666,145.02815486352583,144.33340921148499,143.63866355944415,142.94391790740332,142.24917225536248,141.55442660332164,140.85968095128078,140.16493529923994,139.47018964719911,138.77544399515827,138.08069834311743,137.3859526910766,136.69120703903576,135.99646138699489,135.30171573495406,134.60697008291322,133.91222443087239,133.21747877883155,132.52273312679071,131.82798747474988,131.13324182270901,130.43849617066817,129.74375051862734,129.0490048665865,128.35425921454566,127.65951356250483]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",151.6499493595401,151.32428733514595,150.99862531075181,150.67296328635769,150.34730126196354,150.02163923756939,149.69597721317527,149.37031518878112,149.04465316438697,148.71899113999282,148.3933291155987,148.06766709120456,147.74200506681041,147.41634304241629,147.09068101802214,146.76501899362799,146.43935696923384,146.11369494483972,145.78803292044557,145.46237089605143,145.13670887165731,144.81104684726316,144.48538482286901,144.15972279847486,143.83406077408074,143.50839874968659,143.18273672529244,142.85707470089832,142.53141267650417,142.20575065211003,141.88008862771588,141.55442660332176,141.22876457892761,140.90310255453346,140.57744053013931]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",{"$f":"L492","v":151.6499493595401},153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864,153.9149396231864]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"L495","v":159.13642045293659},158.02007333737555,157.29103032313159,156.56198730888764,155.83294429464371,155.10390128039978,154.37485826615583,153.64581525191187,152.91677223766791,152.18772922342399,151.45868620918006,150.72964319493607,150.00060018069215,149.27155716644819,148.54251415220426,147.81347113796033,147.08442812371635,146.35538510947242,145.62634209522849,144.89729908098454,144.16825606674058,143.43921305249663,142.7101700382527,141.98112702400877,141.25208400976479,140.52304099552086,139.7939979812769,139.06495496703297,138.33591195278905,137.60686893854506,136.87782592430113,136.14878291005718,135.41973989581325,134.69069688156929,133.96165386732534]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",159.13642045293659,158.79468154000975,158.4529426270829,158.11120371415606,157.76946480122922,157.42772588830235,157.08598697537553,156.74424806244866,156.40250914952185,156.06077023659498,155.71903132366813,155.37729241074129,155.03555349781445,154.6938145848876,154.35207567196076,154.01033675903389,153.66859784610708,153.3268589331802,152.98512002025339,152.64338110732652,152.30164219439968,151.95990328147283,151.61816436854599,151.27642545561915,150.9346865426923,150.59294762976543,150.25120871683862,149.90946980391175,149.56773089098493,149.22599197805806,148.88425306513122,148.54251415220438,148.20077523927753,147.85903632635069,147.51729741342385]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",{"$f":"L495","v":159.13642045293659},161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523,161.51322601363523]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"L498","v":105.6258373069841},104.88486865586854,104.40097076126246,103.91707286665637,103.4331749720503,102.94927707744421,102.46537918283812,101.98148128823205,101.49758339362596,101.01368549901987,100.5297876044138,100.04588970980771,99.561991815201623,99.078093920595549,98.594196025989476,98.110298131383388,97.626400236777314,97.142502342171227,96.658604447565139,96.174706552959066,95.690808658352978,95.20691076374689,94.723012869140817,94.239114974534729,93.755217079928642,93.271319185322568,92.78742129071648,92.303523396110393,91.819625501504319,91.335727606898246,90.851829712292158,90.367931817686085,89.884033923079997,89.400136028473909,88.916238133867836]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",105.6258373069841,105.3990101688875,105.1721830307909,104.94535589269431,104.7185287545977,104.4917016165011,104.26487447840451,104.03804734030791,103.81122020221132,103.58439306411471,103.35756592601811,103.13073878792152,102.90391164982492,102.67708451172831,102.45025737363171,102.22343023553512,101.99660309743852,101.76977595934193,101.54294882124532,101.31612168314872,101.08929454505213,100.86246740695555,100.63564026885895,100.40881313076234,100.18198599266574,99.955158854569149,99.728331716472553,99.501504578375943,99.274677440279348,99.047850302182752,98.821023164086156,98.594196025989561,98.367368887892951,98.140541749796355,97.91371461169976]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",{"$f":"L498","v":105.6258373069841},107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978,107.20342763325978]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"L501","v":107.55871736933008},106.80418950231545,106.31143660957122,105.81868371682697,105.32593082408273,104.83317793133847,104.34042503859423,103.84767214585,103.35491925310575,102.8621663603615,102.36941346761725,101.87666057487301,101.38390768212875,100.89115478938452,100.39840189664028,99.905649003896031,99.412896111151781,98.920143218407532,98.427390325663296,97.934637432919047,97.441884540174797,96.949131647430548,96.456378754686313,95.963625861942063,95.470872969197814,94.978120076453578,94.485367183709329,93.992614290965079,93.49986139822083,93.007108505476594,92.514355612732345,92.021602719988095,91.52884982724386,91.036096934499611,90.543344041755361]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",107.55871736933008,107.32773945085621,107.09676153238237,106.8657836139085,106.63480569543464,106.40382777696077,106.17284985848693,105.94187194001306,105.71089402153919,105.47991610306532,105.24893818459147,105.01796026611761,104.78698234764374,104.55600442916987,104.32502651069601,104.09404859222217,103.8630706737483,103.63209275527443,103.40111483680056,103.1701369183267,102.93915899985285,102.70818108137898,102.47720316290511,102.24622524443124,102.01524732595739,101.78426940748354,101.55329148900967,101.3223135705358,101.09133565206194,100.86035773358809,100.62937981511422,100.39840189664035,100.1674239781665,99.936446059692628,99.705468141218773]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",{"$f":"L501","v":107.55871736933008},109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533,109.1651765118533]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"L504","v":111.34486605367211},110.56377823167784,110.05368006221221,109.54358189274657,109.03348372328092,108.52338555381529,108.01328738434965,107.50318921488402,106.99309104541837,106.48299287595273,105.9728947064871,105.46279653702145,104.95269836755581,104.44260019809018,103.93250202862453,103.42240385915889,102.91230568969326,102.40220752022759,101.89210935076196,101.38201118129632,100.87191301183067,100.36181484236504,99.8517166728994,99.341618503433764,98.831520333968115,98.321422164502479,97.811323995036844,97.301225825571194,96.791127656105559,96.281029486639923,95.770931317174274,95.260833147708638,94.750734978243003,94.240636808777353,93.730538639311717]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",111.34486605367211,111.1057575367351,110.86664901979807,110.62754050286107,110.38843198592406,110.14932346898703,109.91021495205003,109.671106435113,109.43199791817598,109.19288940123897,108.95378088430195,108.71467236736494,108.47556385042792,108.23645533349089,107.99734681655389,107.75823829961686,107.51912978267985,107.28002126574285,107.04091274880582,106.80180423186881,106.56269571493179,106.32358719799478,106.08447868105776,105.84537016412074,105.60626164718373,105.36715313024671,105.12804461330968,104.88893609637267,104.64982757943565,104.41071906249866,104.17161054556163,103.93250202862461,103.6933935116876,103.45428499475058,103.21517647781357]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",{"$f":"L504","v":111.34486605367211},113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015,113.00787378024015]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"L507","v":122.41215878888242},121.55343355185232,120.99263339705716,120.431833242262,119.87103308746684,119.31023293267168,118.74943277787651,118.18863262308135,117.62783246828617,117.06703231349101,116.50623215869584,115.94543200390068,115.38463184910552,114.82383169431036,114.2630315395152,113.70223138472002,113.14143122992486,112.58063107512969,112.01983092033453,111.45903076553935,110.89823061074419,110.33743045594902,109.77663030115387,109.21583014635871,108.65502999156354,108.09422983676838,107.5334296819732,106.97262952717804,106.41182937238287,105.85102921758771,105.29022906279253,104.72942890799739,104.16862875320223,103.60782859840705,103.04702844361189]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",122.41215878888242,122.1492837163222,121.88640864376197,121.62353357120175,121.36065849864151,121.09778342608128,120.83490835352106,120.57203328096081,120.30915820840058,120.04628313584035,119.78340806328012,119.5205329907199,119.25765791815967,118.99478284559943,118.73190777303921,118.46903270047898,118.20615762791874,117.94328255535851,117.68040748279827,117.41753241023805,117.15465733767782,116.89178226511758,116.62890719255736,116.36603211999713,116.10315704743691,115.84028197487666,115.57740690231643,115.31453182975621,115.05165675719597,114.78878168463575,114.52590661207552,114.26303153951528,114.00015646695506,113.73728139439481,113.47440632183458]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",{"$f":"L507","v":122.41215878888242},124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449,124.24046370411449]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"L510","v":129.00726583696482},128.10227571155161,127.51126175209809,126.92024779264456,126.32923383319104,125.73821987373751,125.14720591428399,124.55619195483047,123.96517799537695,123.37416403592341,122.78315007646989,122.19213611701636,121.60112215756284,121.01010819810932,120.4190942386558,119.82808027920227,119.23706631974875,118.64605236029522,118.05503840084171,117.46402444138818,116.87301048193466,116.28199652248114,115.6909825630276,115.0999686035741,114.50895464412056,113.91794068466704,113.32692672521351,112.73591276575999,112.14489880630646,111.55388484685295,110.96287088739942,110.3718569279459,109.78084296849237,109.18982900903885,108.59881504958533]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",129.00726583696482,128.73022804347099,128.45319024997715,128.17615245648332,127.89911466298948,127.62207686949564,127.3450390760018,127.06800128250796,126.79096348901413,126.51392569552029,126.23688790202647,125.95985010853262,125.68281231503879,125.40577452154494,125.12873672805111,124.85169893455728,124.57466114106343,124.29762334756961,124.02058555407577,123.74354776058193,123.4665099670881,123.18947217359425,122.91243438010042,122.63539658660659,122.35835879311276,122.08132099961891,121.80428320612508,121.52724541263125,121.25020761913741,120.97316982564357,120.69613203214973,120.4190942386559,120.14205644516205,119.86501865166824,119.58798085817439]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",{"$f":"L510","v":129.00726583696482},130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239,130.9340729496239]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":"L513","v":133.61158320031512},132.67429364028428,132.06218617250906,131.45007870473378,130.83797123695857,130.22586376918329,129.61375630140805,129.00164883363283,128.38954136585758,127.77743389808232,127.16532643030709,126.55321896253186,125.94111149475661,125.32900402698137,124.71689655920612,124.10478909143087,123.49268162365564,122.8805741558804,122.26846668810515,121.6563592203299,121.04425175255466,120.43214428477941,119.82003681700418,119.20792934922893,118.59582188145369,117.98371441367844,117.3716069459032,116.75949947812795,116.14739201035272,115.53528454257747,114.92317707480223,114.31106960702698,113.69896213925173,113.08685467147649,112.47474720370126]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",133.61158320031512,133.32465782479548,133.03773244927584,132.75080707375619,132.46388169823655,132.17695632271693,131.89003094719726,131.60310557167765,131.31618019615797,131.02925482063833,130.74232944511871,130.45540406959904,130.16847869407943,129.88155331855978,129.59462794304014,129.30770256752049,129.02077719200085,128.73385181648121,128.44692644096156,128.16000106544192,127.87307568992229,127.58615031440264,127.299224938883,127.01229956336336,126.72537418784371,126.43844881232408,126.15152343680444,125.86459806128479,125.57767268576515,125.29074731024549,125.00382193472586,124.71689655920622,124.42997118368658,124.14304580816693,123.8561204326473]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",{"$f":"L513","v":133.61158320031512},135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763,135.60715877641763]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":"L516","v":135.08132898895198},134.13372911487056,133.51488838077657,132.8960476466826,132.27720691258861,131.65836617849465,131.03952544440065,130.42068471030666,129.80184397621269,129.1830032421187,128.56416250802474,127.94532177393076,127.32648103983678,126.7076403057428,126.08879957164881,125.46995883755484,124.85111810346085,124.23227736936688,123.61343663527289,122.99459590117891,122.37575516708493,121.75691443299095,121.13807369889697,120.519232964803,119.90039223070902,119.28155149661504,118.66271076252106,118.04387002842707,117.4250292943331,116.80618856023911,116.18734782614513,115.56850709205115,114.94966635795717,114.33082562386319,113.71198488976921]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",135.08132898895198,134.79124739484541,134.50116580073887,134.21108420663231,133.92100261252577,133.63092101841923,133.34083942431269,133.05075783020612,132.76067623609958,132.47059464199302,132.18051304788648,131.89043145377991,131.60034985967337,131.3102682655668,131.02018667146029,130.73010507735373,130.44002348324719,130.14994188914062,129.85986029503408,129.56977870092751,129.27969710682098,128.98961551271441,128.69953391860787,128.4094523245013,128.11937073039476,127.82928913628821,127.53920754218166,127.24912594807512,126.95904435396857,126.66896275986201,126.37888116575546,126.08879957164892,125.79871797754237,125.50863638343583,125.21855478932927]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",{"$f":"L516","v":135.08132898895198},137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073,137.09885617081073]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":"L519","v":136.11523143449114},135.16037870145036,134.5368014064033,133.91322411135621,133.28964681630916,132.6660695212621,132.04249222621505,131.41891493116799,130.79533763612093,130.17176034107388,129.54818304602682,128.92460575097977,128.30102845593271,127.67745116088564,127.05387386583858,126.43029657079153,125.80671927574446,125.1831419806974,124.55956468565034,123.93598739060327,123.31241009555622,122.68883280050916,122.0652555054621,121.44167821041505,120.81810091536799,120.19452362032094,119.57094632527388,118.94736903022681,118.32379173517975,117.7002144401327,117.07663714508563,116.45305985003857,115.82948255499151,115.20590525994446,114.5823279648974]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",136.11523143449114,135.82292957743783,135.53062772038456,135.23832586333123,134.94602400627792,134.65372214922462,134.36142029217132,134.06911843511801,133.77681657806471,133.48451472101138,133.1922128639581,132.8999110069048,132.60760914985147,132.31530729279817,132.02300543574489,131.73070357869156,131.43840172163826,131.14609986458495,130.85379800753165,130.56149615047835,130.26919429342504,129.97689243637171,129.68459057931844,129.39228872226514,129.0999868652118,128.80768500815853,128.5153831511052,128.22308129405189,127.93077943699859,127.63847757994529,127.34617572289199,127.05387386583868,126.76157200878536,126.46927015173208,126.17696829467876]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",{"$f":"L519","v":136.11523143449114},138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824,138.14820061934824]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":"L522","v":131.37276459161757},130.45118041624329,129.84932952620292,129.24747863616261,128.64562774612227,128.04377685608193,127.44192596604161,126.84007507600127,126.23822418596093,125.63637329592059,125.03452240588024,124.43267151583991,123.83082062579957,123.22896973575924,122.6271188457189,122.02526795567856,121.42341706563823,120.82156617559789,120.21971528555756,119.61786439551722,119.01601350547689,118.41416261543655,117.81231172539621,117.21046083535587,116.60860994531554,116.00675905527521,115.40490816523487,114.80305727519453,114.20120638515419,113.59935549511387,112.99750460507353,112.39565371503319,111.79380282499284,111.1919519349525,110.59010104491217]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",131.37276459161757,131.09064698691114,130.80852938220474,130.52641177749834,130.24429417279194,129.96217656808551,129.68005896337914,129.39794135867271,129.11582375396631,128.83370614925991,128.55158854455348,128.26947093984711,127.9873533351407,127.7052357304343,127.4231181257279,127.14100052102148,126.85888291631508,126.57676531160867,126.29464770690227,126.01253010219587,125.73041249748945,125.44829489278305,125.16617728807665,124.88405968337024,124.60194207866384,124.31982447395744,124.03770686925102,123.75558926454462,123.47347165983821,123.19135405513181,122.90923645042541,122.627118845719,122.3450012410126,122.06288363630621,121.7807660315998]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":"L522","v":131.37276459161757},133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295,133.33490196103295]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"L525","v":138.14653109480159},137.17742872921173,136.54454555168363,135.91166237415555,135.27877919662748,134.64589601909941,134.01301284157131,133.38012966404324,132.74724648651517,132.11436330898709,131.48148013145902,130.84859695393092,130.21571377640282,129.58283059887475,128.94994742134668,128.31706424381861,127.68418106629051,127.05129788876243,126.41841471123436,125.78553153370628,125.1526483561782,124.51976517865012,123.88688200112205,123.25399882359395,122.62111564606587,121.9882324685378,121.35534929100972,120.72246611348164,120.08958293595356,119.45669975842549,118.8238165808974,118.19093340336931,117.55805022584123,116.92516704831316,116.29228387078508]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",138.14653109480159,137.84986710533531,137.55320311586902,137.25653912640274,136.95987513693646,136.66321114747015,136.3665471580039,136.06988316853761,135.77321917907133,135.47655518960502,135.17989120013877,134.88322721067249,134.58656322120618,134.28989923173989,133.99323524227361,133.69657125280733,133.39990726334105,133.10324327387477,132.80657928440846,132.5099152949422,132.21325130547592,131.91658731600964,131.61992332654333,131.32325933707708,131.02659534761079,130.72993135814448,130.4332673686782,130.13660337921192,129.83993938974564,129.54327540027936,129.24661141081307,128.94994742134679,128.65328343188051,128.35661944241423,128.05995545294792]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":"L525","v":138.14653109480159},140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823,140.20983905637823]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN368","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F369","v":3.73E-2},{"$f":"'WACC Calc'!G369","v":3.73E-2},{"$f":"'WACC Calc'!H369","v":3.73E-2},{"$f":"'WACC Calc'!I369","v":3.73E-2},{"$f":"'WACC Calc'!J369","v":3.73E-2},{"$f":"'WACC Calc'!K369","v":3.73E-2},{"$f":"'WACC Calc'!L369","v":3.73E-2},{"$f":"'WACC Calc'!M369","v":3.73E-2},{"$f":"'WACC Calc'!N369","v":3.73E-2},{"$f":"'WACC Calc'!O369","v":3.73E-2},{"$f":"'WACC Calc'!P369","v":3.73E-2},{"$f":"'WACC Calc'!Q369","v":3.73E-2},{"$f":"'WACC Calc'!R369","v":3.73E-2},{"$f":"'WACC Calc'!S369","v":3.73E-2},{"$f":"'WACC Calc'!T369","v":3.73E-2},{"$f":"'WACC Calc'!U369","v":3.73E-2},{"$f":"'WACC Calc'!V369","v":3.73E-2},{"$f":"'WACC Calc'!W369","v":3.73E-2},{"$f":"'WACC Calc'!X369","v":3.73E-2},{"$f":"'WACC Calc'!Y369","v":3.73E-2},{"$f":"'WACC Calc'!Z369","v":3.73E-2},{"$f":"'WACC Calc'!AA369","v":3.73E-2},{"$f":"'WACC Calc'!AB369","v":3.73E-2},{"$f":"'WACC Calc'!AC369","v":3.73E-2},{"$f":"'WACC Calc'!AD369","v":3.73E-2},{"$f":"'WACC Calc'!AE369","v":3.73E-2},{"$f":"'WACC Calc'!AF369","v":3.73E-2},{"$f":"'WACC Calc'!AG369","v":3.73E-2},{"$f":"'WACC Calc'!AH369","v":3.73E-2},{"$f":"'WACC Calc'!AI369","v":3.73E-2},{"$f":"'WACC Calc'!AJ369","v":3.73E-2},{"$f":"'WACC Calc'!AK369","v":3.73E-2},{"$f":"'WACC Calc'!AL369","v":3.73E-2},{"$f":"'WACC Calc'!AM369","v":3.73E-2},{"$f":"'WACC Calc'!AN369","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F370","v":3.73E-2},{"$f":"'WACC Calc'!G370","v":3.73E-2},{"$f":"'WACC Calc'!H370","v":3.73E-2},{"$f":"'WACC Calc'!I370","v":3.73E-2},{"$f":"'WACC Calc'!J370","v":3.73E-2},{"$f":"'WACC Calc'!K370","v":3.73E-2},{"$f":"'WACC Calc'!L370","v":3.73E-2},{"$f":"'WACC Calc'!M370","v":3.73E-2},{"$f":"'WACC Calc'!N370","v":3.73E-2},{"$f":"'WACC Calc'!O370","v":3.73E-2},{"$f":"'WACC Calc'!P370","v":3.73E-2},{"$f":"'WACC Calc'!Q370","v":3.73E-2},{"$f":"'WACC Calc'!R370","v":3.73E-2},{"$f":"'WACC Calc'!S370","v":3.73E-2},{"$f":"'WACC Calc'!T370","v":3.73E-2},{"$f":"'WACC Calc'!U370","v":3.73E-2},{"$f":"'WACC Calc'!V370","v":3.73E-2},{"$f":"'WACC Calc'!W370","v":3.73E-2},{"$f":"'WACC Calc'!X370","v":3.73E-2},{"$f":"'WACC Calc'!Y370","v":3.73E-2},{"$f":"'WACC Calc'!Z370","v":3.73E-2},{"$f":"'WACC Calc'!AA370","v":3.73E-2},{"$f":"'WACC Calc'!AB370","v":3.73E-2},{"$f":"'WACC Calc'!AC370","v":3.73E-2},{"$f":"'WACC Calc'!AD370","v":3.73E-2},{"$f":"'WACC Calc'!AE370","v":3.73E-2},{"$f":"'WACC Calc'!AF370","v":3.73E-2},{"$f":"'WACC Calc'!AG370","v":3.73E-2},{"$f":"'WACC Calc'!AH370","v":3.73E-2},{"$f":"'WACC Calc'!AI370","v":3.73E-2},{"$f":"'WACC Calc'!AJ370","v":3.73E-2},{"$f":"'WACC Calc'!AK370","v":3.73E-2},{"$f":"'WACC Calc'!AL370","v":3.73E-2},{"$f":"'WACC Calc'!AM370","v":3.73E-2},{"$f":"'WACC Calc'!AN370","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F371","v":3.73E-2},{"$f":"'WACC Calc'!G371","v":3.73E-2},{"$f":"'WACC Calc'!H371","v":3.73E-2},{"$f":"'WACC Calc'!I371","v":3.73E-2},{"$f":"'WACC Calc'!J371","v":3.73E-2},{"$f":"'WACC Calc'!K371","v":3.73E-2},{"$f":"'WACC Calc'!L371","v":3.73E-2},{"$f":"'WACC Calc'!M371","v":3.73E-2},{"$f":"'WACC Calc'!N371","v":3.73E-2},{"$f":"'WACC Calc'!O371","v":3.73E-2},{"$f":"'WACC Calc'!P371","v":3.73E-2},{"$f":"'WACC Calc'!Q371","v":3.73E-2},{"$f":"'WACC Calc'!R371","v":3.73E-2},{"$f":"'WACC Calc'!S371","v":3.73E-2},{"$f":"'WACC Calc'!T371","v":3.73E-2},{"$f":"'WACC Calc'!U371","v":3.73E-2},{"$f":"'WACC Calc'!V371","v":3.73E-2},{"$f":"'WACC Calc'!W371","v":3.73E-2},{"$f":"'WACC Calc'!X371","v":3.73E-2},{"$f":"'WACC Calc'!Y371","v":3.73E-2},{"$f":"'WACC Calc'!Z371","v":3.73E-2},{"$f":"'WACC Calc'!AA371","v":3.73E-2},{"$f":"'WACC Calc'!AB371","v":3.73E-2},{"$f":"'WACC Calc'!AC371","v":3.73E-2},{"$f":"'WACC Calc'!AD371","v":3.73E-2},{"$f":"'WACC Calc'!AE371","v":3.73E-2},{"$f":"'WACC Calc'!AF371","v":3.73E-2},{"$f":"'WACC Calc'!AG371","v":3.73E-2},{"$f":"'WACC Calc'!AH371","v":3.73E-2},{"$f":"'WACC Calc'!AI371","v":3.73E-2},{"$f":"'WACC Calc'!AJ371","v":3.73E-2},{"$f":"'WACC Calc'!AK371","v":3.73E-2},{"$f":"'WACC Calc'!AL371","v":3.73E-2},{"$f":"'WACC Calc'!AM371","v":3.73E-2},{"$f":"'WACC Calc'!AN371","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM372","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN372","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM373","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN373","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM374","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN374","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F375","v":3.73E-2},{"$f":"'WACC Calc'!G375","v":3.73E-2},{"$f":"'WACC Calc'!H375","v":3.73E-2},{"$f":"'WACC Calc'!I375","v":3.73E-2},{"$f":"'WACC Calc'!J375","v":3.73E-2},{"$f":"'WACC Calc'!K375","v":3.73E-2},{"$f":"'WACC Calc'!L375","v":3.73E-2},{"$f":"'WACC Calc'!M375","v":3.73E-2},{"$f":"'WACC Calc'!N375","v":3.73E-2},{"$f":"'WACC Calc'!O375","v":3.73E-2},{"$f":"'WACC Calc'!P375","v":3.73E-2},{"$f":"'WACC Calc'!Q375","v":3.73E-2},{"$f":"'WACC Calc'!R375","v":3.73E-2},{"$f":"'WACC Calc'!S375","v":3.73E-2},{"$f":"'WACC Calc'!T375","v":3.73E-2},{"$f":"'WACC Calc'!U375","v":3.73E-2},{"$f":"'WACC Calc'!V375","v":3.73E-2},{"$f":"'WACC Calc'!W375","v":3.73E-2},{"$f":"'WACC Calc'!X375","v":3.73E-2},{"$f":"'WACC Calc'!Y375","v":3.73E-2},{"$f":"'WACC Calc'!Z375","v":3.73E-2},{"$f":"'WACC Calc'!AA375","v":3.73E-2},{"$f":"'WACC Calc'!AB375","v":3.73E-2},{"$f":"'WACC Calc'!AC375","v":3.73E-2},{"$f":"'WACC Calc'!AD375","v":3.73E-2},{"$f":"'WACC Calc'!AE375","v":3.73E-2},{"$f":"'WACC Calc'!AF375","v":3.73E-2},{"$f":"'WACC Calc'!AG375","v":3.73E-2},{"$f":"'WACC Calc'!AH375","v":3.73E-2},{"$f":"'WACC Calc'!AI375","v":3.73E-2},{"$f":"'WACC Calc'!AJ375","v":3.73E-2},{"$f":"'WACC Calc'!AK375","v":3.73E-2},{"$f":"'WACC Calc'!AL375","v":3.73E-2},{"$f":"'WACC Calc'!AM375","v":3.73E-2},{"$f":"'WACC Calc'!AN375","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F376","v":0.1603},{"$f":"'WACC Calc'!G376","v":0.15672857142857144},{"$f":"'WACC Calc'!H376","v":0.15315714285714288},{"$f":"'WACC Calc'!I376","v":0.14958571428571432},{"$f":"'WACC Calc'!J376","v":0.14601428571428576},{"$f":"'WACC Calc'!K376","v":0.1424428571428572},{"$f":"'WACC Calc'!L376","v":0.13887142857142865},{"$f":"'WACC Calc'!M376","v":0.13530000000000009},{"$f":"'WACC Calc'!N376","v":0.13172857142857153},{"$f":"'WACC Calc'!O376","v":0.12815714285714297},{"$f":"'WACC Calc'!P376","v":0.1245857142857144},{"$f":"'WACC Calc'!Q376","v":0.12101428571428582},{"$f":"'WACC Calc'!R376","v":0.11744285714285725},{"$f":"'WACC Calc'!S376","v":0.11387142857142868},{"$f":"'WACC Calc'!T376","v":0.11030000000000001},{"$f":"'WACC Calc'!U376","v":0.10830000000000001},{"$f":"'WACC Calc'!V376","v":0.10630000000000001},{"$f":"'WACC Calc'!W376","v":0.1043},{"$f":"'WACC Calc'!X376","v":0.1023},{"$f":"'WACC Calc'!Y376","v":0.1003},{"$f":"'WACC Calc'!Z376","v":9.8299999999999998E-2},{"$f":"'WACC Calc'!AA376","v":9.6299999999999997E-2},{"$f":"'WACC Calc'!AB376","v":9.4299999999999995E-2},{"$f":"'WACC Calc'!AC376","v":9.2299999999999993E-2},{"$f":"'WACC Calc'!AD376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM376","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN376","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F377","v":0.1603},{"$f":"'WACC Calc'!G377","v":0.15672857142857144},{"$f":"'WACC Calc'!H377","v":0.15315714285714288},{"$f":"'WACC Calc'!I377","v":0.14958571428571432},{"$f":"'WACC Calc'!J377","v":0.14601428571428576},{"$f":"'WACC Calc'!K377","v":0.1424428571428572},{"$f":"'WACC Calc'!L377","v":0.13887142857142865},{"$f":"'WACC Calc'!M377","v":0.13530000000000009},{"$f":"'WACC Calc'!N377","v":0.13172857142857153},{"$f":"'WACC Calc'!O377","v":0.12815714285714297},{"$f":"'WACC Calc'!P377","v":0.1245857142857144},{"$f":"'WACC Calc'!Q377","v":0.12101428571428582},{"$f":"'WACC Calc'!R377","v":0.11744285714285725},{"$f":"'WACC Calc'!S377","v":0.11387142857142868},{"$f":"'WACC Calc'!T377","v":0.11030000000000001},{"$f":"'WACC Calc'!U377","v":0.10830000000000001},{"$f":"'WACC Calc'!V377","v":0.10630000000000001},{"$f":"'WACC Calc'!W377","v":0.1043},{"$f":"'WACC Calc'!X377","v":0.1023},{"$f":"'WACC Calc'!Y377","v":0.1003},{"$f":"'WACC Calc'!Z377","v":9.8299999999999998E-2},{"$f":"'WACC Calc'!AA377","v":9.6299999999999997E-2},{"$f":"'WACC Calc'!AB377","v":9.4299999999999995E-2},{"$f":"'WACC Calc'!AC377","v":9.2299999999999993E-2},{"$f":"'WACC Calc'!AD377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM377","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN377","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F378","v":0.1603},{"$f":"'WACC Calc'!G378","v":0.15672857142857144},{"$f":"'WACC Calc'!H378","v":0.15315714285714288},{"$f":"'WACC Calc'!I378","v":0.14958571428571432},{"$f":"'WACC Calc'!J378","v":0.14601428571428576},{"$f":"'WACC Calc'!K378","v":0.1424428571428572},{"$f":"'WACC Calc'!L378","v":0.13887142857142865},{"$f":"'WACC Calc'!M378","v":0.13530000000000009},{"$f":"'WACC Calc'!N378","v":0.13172857142857153},{"$f":"'WACC Calc'!O378","v":0.12815714285714297},{"$f":"'WACC Calc'!P378","v":0.1245857142857144},{"$f":"'WACC Calc'!Q378","v":0.12101428571428582},{"$f":"'WACC Calc'!R378","v":0.11744285714285725},{"$f":"'WACC Calc'!S378","v":0.11387142857142868},{"$f":"'WACC Calc'!T378","v":0.11030000000000001},{"$f":"'WACC Calc'!U378","v":0.10830000000000001},{"$f":"'WACC Calc'!V378","v":0.10630000000000001},{"$f":"'WACC Calc'!W378","v":0.1043},{"$f":"'WACC Calc'!X378","v":0.1023},{"$f":"'WACC Calc'!Y378","v":0.1003},{"$f":"'WACC Calc'!Z378","v":9.8299999999999998E-2},{"$f":"'WACC Calc'!AA378","v":9.6299999999999997E-2},{"$f":"'WACC Calc'!AB378","v":9.4299999999999995E-2},{"$f":"'WACC Calc'!AC378","v":9.2299999999999993E-2},{"$f":"'WACC Calc'!AD378","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE378","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF378","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG378","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH378","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI378","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ378","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK378","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL378","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM378","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN378","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F379","v":0.1319999999999999},{"$f":"'WACC Calc'!G379","v":0.12851567944250863},{"$f":"'WACC Calc'!H379","v":0.12503135888501737},{"$f":"'WACC Calc'!I379","v":0.12154703832752611},{"$f":"'WACC Calc'!J379","v":0.11806271777003485},{"$f":"'WACC Calc'!K379","v":0.11457839721254359},{"$f":"'WACC Calc'!L379","v":0.11109407665505233},{"$f":"'WACC Calc'!M379","v":0.10760975609756107},{"$f":"'WACC Calc'!N379","v":0.10412543554006981},{"$f":"'WACC Calc'!O379","v":0.10064111498257855},{"$f":"'WACC Calc'!P379","v":9.7156794425087289E-2},{"$f":"'WACC Calc'!Q379","v":9.3672473867596029E-2},{"$f":"'WACC Calc'!R379","v":9.0188153310104768E-2},{"$f":"'WACC Calc'!S379","v":8.6703832752613286E-2},{"$f":"'WACC Calc'!T379","v":8.3219512195122025E-2},{"$f":"'WACC Calc'!U379","v":8.1268292682926901E-2},{"$f":"'WACC Calc'!V379","v":7.9317073170731778E-2},{"$f":"'WACC Calc'!W379","v":7.7365853658536654E-2},{"$f":"'WACC Calc'!X379","v":7.541463414634153E-2},{"$f":"'WACC Calc'!Y379","v":7.3463414634146407E-2},{"$f":"'WACC Calc'!Z379","v":7.1512195121951283E-2},{"$f":"'WACC Calc'!AA379","v":6.9560975609756159E-2},{"$f":"'WACC Calc'!AB379","v":6.7609756097561036E-2},{"$f":"'WACC Calc'!AC379","v":6.5658536585365912E-2},{"$f":"'WACC Calc'!AD379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM379","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN379","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F380","v":0.1319999999999999},{"$f":"'WACC Calc'!G380","v":0.12851567944250863},{"$f":"'WACC Calc'!H380","v":0.12503135888501737},{"$f":"'WACC Calc'!I380","v":0.12154703832752611},{"$f":"'WACC Calc'!J380","v":0.11806271777003485},{"$f":"'WACC Calc'!K380","v":0.11457839721254359},{"$f":"'WACC Calc'!L380","v":0.11109407665505233},{"$f":"'WACC Calc'!M380","v":0.10760975609756107},{"$f":"'WACC Calc'!N380","v":0.10412543554006981},{"$f":"'WACC Calc'!O380","v":0.10064111498257855},{"$f":"'WACC Calc'!P380","v":9.7156794425087289E-2},{"$f":"'WACC Calc'!Q380","v":9.3672473867596029E-2},{"$f":"'WACC Calc'!R380","v":9.0188153310104768E-2},{"$f":"'WACC Calc'!S380","v":8.6703832752613286E-2},{"$f":"'WACC Calc'!T380","v":8.3219512195122025E-2},{"$f":"'WACC Calc'!U380","v":8.1268292682926901E-2},{"$f":"'WACC Calc'!V380","v":7.9317073170731778E-2},{"$f":"'WACC Calc'!W380","v":7.7365853658536654E-2},{"$f":"'WACC Calc'!X380","v":7.541463414634153E-2},{"$f":"'WACC Calc'!Y380","v":7.3463414634146407E-2},{"$f":"'WACC Calc'!Z380","v":7.1512195121951283E-2},{"$f":"'WACC Calc'!AA380","v":6.9560975609756159E-2},{"$f":"'WACC Calc'!AB380","v":6.7609756097561036E-2},{"$f":"'WACC Calc'!AC380","v":6.5658536585365912E-2},{"$f":"'WACC Calc'!AD380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM380","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN380","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F381","v":0.1319999999999999},{"$f":"'WACC Calc'!G381","v":0.12851567944250863},{"$f":"'WACC Calc'!H381","v":0.12503135888501737},{"$f":"'WACC Calc'!I381","v":0.12154703832752611},{"$f":"'WACC Calc'!J381","v":0.11806271777003485},{"$f":"'WACC Calc'!K381","v":0.11457839721254359},{"$f":"'WACC Calc'!L381","v":0.11109407665505233},{"$f":"'WACC Calc'!M381","v":0.10760975609756107},{"$f":"'WACC Calc'!N381","v":0.10412543554006981},{"$f":"'WACC Calc'!O381","v":0.10064111498257855},{"$f":"'WACC Calc'!P381","v":9.7156794425087289E-2},{"$f":"'WACC Calc'!Q381","v":9.3672473867596029E-2},{"$f":"'WACC Calc'!R381","v":9.0188153310104768E-2},{"$f":"'WACC Calc'!S381","v":8.6703832752613286E-2},{"$f":"'WACC Calc'!T381","v":8.3219512195122025E-2},{"$f":"'WACC Calc'!U381","v":8.1268292682926901E-2},{"$f":"'WACC Calc'!V381","v":7.9317073170731778E-2},{"$f":"'WACC Calc'!W381","v":7.7365853658536654E-2},{"$f":"'WACC Calc'!X381","v":7.541463414634153E-2},{"$f":"'WACC Calc'!Y381","v":7.3463414634146407E-2},{"$f":"'WACC Calc'!Z381","v":7.1512195121951283E-2},{"$f":"'WACC Calc'!AA381","v":6.9560975609756159E-2},{"$f":"'WACC Calc'!AB381","v":6.7609756097561036E-2},{"$f":"'WACC Calc'!AC381","v":6.5658536585365912E-2},{"$f":"'WACC Calc'!AD381","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE381","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF381","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG381","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH381","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI381","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ381","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK381","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL381","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM381","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN381","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F382","v":0.6},{"$f":"'WACC Calc'!G382","v":0.6071428571428571},{"$f":"'WACC Calc'!H382","v":0.61428571428571421},{"$f":"'WACC Calc'!I382","v":0.62142857142857133},{"$f":"'WACC Calc'!J382","v":0.62857142857142845},{"$f":"'WACC Calc'!K382","v":0.63571428571428557},{"$f":"'WACC Calc'!L382","v":0.64285714285714268},{"$f":"'WACC Calc'!M382","v":0.6499999999999998},{"$f":"'WACC Calc'!N382","v":0.65714285714285692},{"$f":"'WACC Calc'!O382","v":0.66428571428571404},{"$f":"'WACC Calc'!P382","v":0.67142857142857115},{"$f":"'WACC Calc'!Q382","v":0.67857142857142827},{"$f":"'WACC Calc'!R382","v":0.68571428571428539},{"$f":"'WACC Calc'!S382","v":0.69285714285714251},{"$f":"'WACC Calc'!T382","v":0.7},{"$f":"'WACC Calc'!U382","v":0.7},{"$f":"'WACC Calc'!V382","v":0.7},{"$f":"'WACC Calc'!W382","v":0.7},{"$f":"'WACC Calc'!X382","v":0.7},{"$f":"'WACC Calc'!Y382","v":0.7},{"$f":"'WACC Calc'!Z382","v":0.7},{"$f":"'WACC Calc'!AA382","v":0.7},{"$f":"'WACC Calc'!AB382","v":0.7},{"$f":"'WACC Calc'!AC382","v":0.7},{"$f":"'WACC Calc'!AD382","v":0.7},{"$f":"'WACC Calc'!AE382","v":0.7},{"$f":"'WACC Calc'!AF382","v":0.7},{"$f":"'WACC Calc'!AG382","v":0.7},{"$f":"'WACC Calc'!AH382","v":0.7},{"$f":"'WACC Calc'!AI382","v":0.7},{"$f":"'WACC Calc'!AJ382","v":0.7},{"$f":"'WACC Calc'!AK382","v":0.7},{"$f":"'WACC Calc'!AL382","v":0.7},{"$f":"'WACC Calc'!AM382","v":0.7},{"$f":"'WACC Calc'!AN382","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F383","v":0.6},{"$f":"'WACC Calc'!G383","v":0.60357142857142854},{"$f":"'WACC Calc'!H383","v":0.6071428571428571},{"$f":"'WACC Calc'!I383","v":0.61071428571428565},{"$f":"'WACC Calc'!J383","v":0.61428571428571421},{"$f":"'WACC Calc'!K383","v":0.61785714285714277},{"$f":"'WACC Calc'!L383","v":0.62142857142857133},{"$f":"'WACC Calc'!M383","v":0.62499999999999989},{"$f":"'WACC Calc'!N383","v":0.62857142857142845},{"$f":"'WACC Calc'!O383","v":0.63214285714285701},{"$f":"'WACC Calc'!P383","v":0.63571428571428557},{"$f":"'WACC Calc'!Q383","v":0.63928571428571412},{"$f":"'WACC Calc'!R383","v":0.64285714285714268},{"$f":"'WACC Calc'!S383","v":0.64642857142857124},{"$f":"'WACC Calc'!T383","v":0.65},{"$f":"'WACC Calc'!U383","v":0.65},{"$f":"'WACC Calc'!V383","v":0.65},{"$f":"'WACC Calc'!W383","v":0.65},{"$f":"'WACC Calc'!X383","v":0.65},{"$f":"'WACC Calc'!Y383","v":0.65},{"$f":"'WACC Calc'!Z383","v":0.65},{"$f":"'WACC Calc'!AA383","v":0.65},{"$f":"'WACC Calc'!AB383","v":0.65},{"$f":"'WACC Calc'!AC383","v":0.65},{"$f":"'WACC Calc'!AD383","v":0.65},{"$f":"'WACC Calc'!AE383","v":0.65},{"$f":"'WACC Calc'!AF383","v":0.65},{"$f":"'WACC Calc'!AG383","v":0.65},{"$f":"'WACC Calc'!AH383","v":0.65},{"$f":"'WACC Calc'!AI383","v":0.65},{"$f":"'WACC Calc'!AJ383","v":0.65},{"$f":"'WACC Calc'!AK383","v":0.65},{"$f":"'WACC Calc'!AL383","v":0.65},{"$f":"'WACC Calc'!AM383","v":0.65},{"$f":"'WACC Calc'!AN383","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F384","v":0.6},{"$f":"'WACC Calc'!G384","v":0.6},{"$f":"'WACC Calc'!H384","v":0.6},{"$f":"'WACC Calc'!I384","v":0.6},{"$f":"'WACC Calc'!J384","v":0.6},{"$f":"'WACC Calc'!K384","v":0.6},{"$f":"'WACC Calc'!L384","v":0.6},{"$f":"'WACC Calc'!M384","v":0.6},{"$f":"'WACC Calc'!N384","v":0.6},{"$f":"'WACC Calc'!O384","v":0.6},{"$f":"'WACC Calc'!P384","v":0.6},{"$f":"'WACC Calc'!Q384","v":0.6},{"$f":"'WACC Calc'!R384","v":0.6},{"$f":"'WACC Calc'!S384","v":0.6},{"$f":"'WACC Calc'!T384","v":0.6},{"$f":"'WACC Calc'!U384","v":0.6},{"$f":"'WACC Calc'!V384","v":0.6},{"$f":"'WACC Calc'!W384","v":0.6},{"$f":"'WACC Calc'!X384","v":0.6},{"$f":"'WACC Calc'!Y384","v":0.6},{"$f":"'WACC Calc'!Z384","v":0.6},{"$f":"'WACC Calc'!AA384","v":0.6},{"$f":"'WACC Calc'!AB384","v":0.6},{"$f":"'WACC Calc'!AC384","v":0.6},{"$f":"'WACC Calc'!AD384","v":0.6},{"$f":"'WACC Calc'!AE384","v":0.6},{"$f":"'WACC Calc'!AF384","v":0.6},{"$f":"'WACC Calc'!AG384","v":0.6},{"$f":"'WACC Calc'!AH384","v":0.6},{"$f":"'WACC Calc'!AI384","v":0.6},{"$f":"'WACC Calc'!AJ384","v":0.6},{"$f":"'WACC Calc'!AK384","v":0.6},{"$f":"'WACC Calc'!AL384","v":0.6},{"$f":"'WACC Calc'!AM384","v":0.6},{"$f":"'WACC Calc'!AN384","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F385","v":0.25740000000000002},{"$f":"'WACC Calc'!G385","v":0.25740000000000002},{"$f":"'WACC Calc'!H385","v":0.25740000000000002},{"$f":"'WACC Calc'!I385","v":0.25740000000000002},{"$f":"'WACC Calc'!J385","v":0.25740000000000002},{"$f":"'WACC Calc'!K385","v":0.25740000000000002},{"$f":"'WACC Calc'!L385","v":0.25740000000000002},{"$f":"'WACC Calc'!M385","v":0.25740000000000002},{"$f":"'WACC Calc'!N385","v":0.25740000000000002},{"$f":"'WACC Calc'!O385","v":0.25740000000000002},{"$f":"'WACC Calc'!P385","v":0.25740000000000002},{"$f":"'WACC Calc'!Q385","v":0.25740000000000002},{"$f":"'WACC Calc'!R385","v":0.25740000000000002},{"$f":"'WACC Calc'!S385","v":0.25740000000000002},{"$f":"'WACC Calc'!T385","v":0.25740000000000002},{"$f":"'WACC Calc'!U385","v":0.25740000000000002},{"$f":"'WACC Calc'!V385","v":0.25740000000000002},{"$f":"'WACC Calc'!W385","v":0.25740000000000002},{"$f":"'WACC Calc'!X385","v":0.25740000000000002},{"$f":"'WACC Calc'!Y385","v":0.25740000000000002},{"$f":"'WACC Calc'!Z385","v":0.25740000000000002},{"$f":"'WACC Calc'!AA385","v":0.25740000000000002},{"$f":"'WACC Calc'!AB385","v":0.25740000000000002},{"$f":"'WACC Calc'!AC385","v":0.25740000000000002},{"$f":"'WACC Calc'!AD385","v":0.25740000000000002},{"$f":"'WACC Calc'!AE385","v":0.25740000000000002},{"$f":"'WACC Calc'!AF385","v":0.25740000000000002},{"$f":"'WACC Calc'!AG385","v":0.25740000000000002},{"$f":"'WACC Calc'!AH385","v":0.25740000000000002},{"$f":"'WACC Calc'!AI385","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ385","v":0.25740000000000002},{"$f":"'WACC Calc'!AK385","v":0.25740000000000002},{"$f":"'WACC Calc'!AL385","v":0.25740000000000002},{"$f":"'WACC Calc'!AM385","v":0.25740000000000002},{"$f":"'WACC Calc'!AN385","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F386","v":8.0739387999999995E-2},{"$f":"'WACC Calc'!G386","v":7.8389176632653074E-2},{"$f":"'WACC Calc'!H386","v":7.6089985673469404E-2},{"$f":"'WACC Calc'!I386","v":7.3841815122449E-2},{"$f":"'WACC Calc'!J386","v":7.1644664979591877E-2},{"$f":"'WACC Calc'!K386","v":6.9498535244897991E-2},{"$f":"'WACC Calc'!L386","v":6.7403425918367385E-2},{"$f":"'WACC Calc'!M386","v":6.5359337000000045E-2},{"$f":"'WACC Calc'!N386","v":6.3366268489795971E-2},{"$f":"'WACC Calc'!O386","v":6.1424220387755163E-2},{"$f":"'WACC Calc'!P386","v":5.9533192693877607E-2},{"$f":"'WACC Calc'!Q386","v":5.7693185408163331E-2},{"$f":"'WACC Calc'!R386","v":5.5904198530612306E-2},{"$f":"'WACC Calc'!S386","v":5.4166232061224548E-2},{"$f":"'WACC Calc'!T386","v":5.2479286E-2},{"$f":"'WACC Calc'!U386","v":5.1879285999999997E-2},{"$f":"'WACC Calc'!V386","v":5.1279286000000007E-2},{"$f":"'WACC Calc'!W386","v":5.0679286000000004E-2},{"$f":"'WACC Calc'!X386","v":5.0079286000000001E-2},{"$f":"'WACC Calc'!Y386","v":4.9479285999999997E-2},{"$f":"'WACC Calc'!Z386","v":4.8879285999999994E-2},{"$f":"'WACC Calc'!AA386","v":4.8279285999999998E-2},{"$f":"'WACC Calc'!AB386","v":4.7679286000000001E-2},{"$f":"'WACC Calc'!AC386","v":4.7079285999999998E-2},{"$f":"'WACC Calc'!AD386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM386","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AN386","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F387","v":8.0739387999999995E-2},{"$f":"'WACC Calc'!G387","v":7.8849996602040825E-2},{"$f":"'WACC Calc'!H387","v":7.6986115408163275E-2},{"$f":"'WACC Calc'!I387","v":7.5147744418367371E-2},{"$f":"'WACC Calc'!J387","v":7.3334883632653086E-2},{"$f":"'WACC Calc'!K387","v":7.1547533051020434E-2},{"$f":"'WACC Calc'!L387","v":6.9785692673469429E-2},{"$f":"'WACC Calc'!M387","v":6.8049362500000043E-2},{"$f":"'WACC Calc'!N387","v":6.6338542530612304E-2},{"$f":"'WACC Calc'!O387","v":6.4653232765306171E-2},{"$f":"'WACC Calc'!P387","v":6.2993433204081684E-2},{"$f":"'WACC Calc'!Q387","v":6.135914384693883E-2},{"$f":"'WACC Calc'!R387","v":5.9750364693877608E-2},{"$f":"'WACC Calc'!S387","v":5.8167095744898006E-2},{"$f":"'WACC Calc'!T387","v":5.6609336999999996E-2},{"$f":"'WACC Calc'!U387","v":5.5909337000000003E-2},{"$f":"'WACC Calc'!V387","v":5.5209336999999997E-2},{"$f":"'WACC Calc'!W387","v":5.4509336999999991E-2},{"$f":"'WACC Calc'!X387","v":5.3809336999999999E-2},{"$f":"'WACC Calc'!Y387","v":5.3109336999999993E-2},{"$f":"'WACC Calc'!Z387","v":5.2409337E-2},{"$f":"'WACC Calc'!AA387","v":5.1709336999999994E-2},{"$f":"'WACC Calc'!AB387","v":5.1009336999999988E-2},{"$f":"'WACC Calc'!AC387","v":5.0309336999999996E-2},{"$f":"'WACC Calc'!AD387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM387","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AN387","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F388","v":8.0739387999999995E-2},{"$f":"'WACC Calc'!G388","v":7.9310816571428577E-2},{"$f":"'WACC Calc'!H388","v":7.7882245142857159E-2},{"$f":"'WACC Calc'!I388","v":7.6453673714285728E-2},{"$f":"'WACC Calc'!J388","v":7.502510228571431E-2},{"$f":"'WACC Calc'!K388","v":7.3596530857142878E-2},{"$f":"'WACC Calc'!L388","v":7.216795942857146E-2},{"$f":"'WACC Calc'!M388","v":7.0739388000000042E-2},{"$f":"'WACC Calc'!N388","v":6.931081657142861E-2},{"$f":"'WACC Calc'!O388","v":6.7882245142857192E-2},{"$f":"'WACC Calc'!P388","v":6.645367371428576E-2},{"$f":"'WACC Calc'!Q388","v":6.5025102285714328E-2},{"$f":"'WACC Calc'!R388","v":6.3596530857142897E-2},{"$f":"'WACC Calc'!S388","v":6.2167959428571472E-2},{"$f":"'WACC Calc'!T388","v":6.0739388000000005E-2},{"$f":"'WACC Calc'!U388","v":5.9939388000000003E-2},{"$f":"'WACC Calc'!V388","v":5.9139388000000001E-2},{"$f":"'WACC Calc'!W388","v":5.8339388000000006E-2},{"$f":"'WACC Calc'!X388","v":5.7539388000000004E-2},{"$f":"'WACC Calc'!Y388","v":5.6739388000000002E-2},{"$f":"'WACC Calc'!Z388","v":5.5939388E-2},{"$f":"'WACC Calc'!AA388","v":5.5139387999999998E-2},{"$f":"'WACC Calc'!AB388","v":5.4339388000000002E-2},{"$f":"'WACC Calc'!AC388","v":5.3539388E-2},{"$f":"'WACC Calc'!AD388","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE388","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF388","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG388","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH388","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI388","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ388","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK388","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL388","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM388","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN388","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F389","v":5.4379890731707459E-2},{"$f":"'WACC Calc'!G389","v":5.2087001592832305E-2},{"$f":"'WACC Calc'!H389","v":4.9843888461921448E-2},{"$f":"'WACC Calc'!I389","v":4.7650551338974667E-2},{"$f":"'WACC Calc'!J389","v":4.5506990223992183E-2},{"$f":"'WACC Calc'!K389","v":4.3413205116973774E-2},{"$f":"'WACC Calc'!L389","v":4.1369196017919441E-2},{"$f":"'WACC Calc'!M389","v":3.9374962926829404E-2},{"$f":"'WACC Calc'!N389","v":3.7430505843703443E-2},{"$f":"'WACC Calc'!O389","v":3.5535824768541557E-2},{"$f":"'WACC Calc'!P389","v":3.3690919701343969E-2},{"$f":"'WACC Calc'!Q389","v":3.1895790642110677E-2},{"$f":"'WACC Calc'!R389","v":3.0150437590841461E-2},{"$f":"'WACC Calc'!S389","v":2.845486054753632E-2},{"$f":"'WACC Calc'!T389","v":2.6809059512195255E-2},{"$f":"'WACC Calc'!U389","v":2.6223693658536495E-2},{"$f":"'WACC Calc'!V389","v":2.563832780487818E-2},{"$f":"'WACC Calc'!W389","v":2.5052961951219643E-2},{"$f":"'WACC Calc'!X389","v":2.4467596097560884E-2},{"$f":"'WACC Calc'!Y389","v":2.3882230243902569E-2},{"$f":"'WACC Calc'!Z389","v":2.3296864390244032E-2},{"$f":"'WACC Calc'!AA389","v":2.2711498536585495E-2},{"$f":"'WACC Calc'!AB389","v":2.2126132682926958E-2},{"$f":"'WACC Calc'!AC389","v":2.1540766829268421E-2},{"$f":"'WACC Calc'!AD389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM389","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AN389","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F390","v":5.4379890731707459E-2},{"$f":"'WACC Calc'!G390","v":5.2536582050771718E-2},{"$f":"'WACC Calc'!H390","v":5.0718161373817905E-2},{"$f":"'WACC Calc'!I390","v":4.8924628700846462E-2},{"$f":"'WACC Calc'!J390","v":4.7155984031856724E-2},{"$f":"'WACC Calc'!K390","v":4.5412227366849356E-2},{"$f":"'WACC Calc'!L390","v":4.3693358705823915E-2},{"$f":"'WACC Calc'!M390","v":4.1999378048780622E-2},{"$f":"'WACC Calc'!N390","v":4.0330285395719256E-2},{"$f":"'WACC Calc'!O390","v":3.8686080746640261E-2},{"$f":"'WACC Calc'!P390","v":3.7066764101543193E-2},{"$f":"'WACC Calc'!Q390","v":3.5472335460428051E-2},{"$f":"'WACC Calc'!R390","v":3.3902794823295279E-2},{"$f":"'WACC Calc'!S390","v":3.2358142190144656E-2},{"$f":"'WACC Calc'!T390","v":3.0838377560975738E-2},{"$f":"'WACC Calc'!U390","v":3.0155450731707445E-2},{"$f":"'WACC Calc'!V390","v":2.9472523902439152E-2},{"$f":"'WACC Calc'!W390","v":2.8789597073170858E-2},{"$f":"'WACC Calc'!X390","v":2.8106670243902343E-2},{"$f":"'WACC Calc'!Y390","v":2.7423743414634272E-2},{"$f":"'WACC Calc'!Z390","v":2.6740816585365978E-2},{"$f":"'WACC Calc'!AA390","v":2.6057889756097463E-2},{"$f":"'WACC Calc'!AB390","v":2.5374962926829392E-2},{"$f":"'WACC Calc'!AC390","v":2.4692036097561099E-2},{"$f":"'WACC Calc'!AD390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM390","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AN390","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F391","v":5.4379890731707459E-2},{"$f":"'WACC Calc'!G391","v":5.298616250871091E-2},{"$f":"'WACC Calc'!H391","v":5.1592434285714361E-2},{"$f":"'WACC Calc'!I391","v":5.0198706062718035E-2},{"$f":"'WACC Calc'!J391","v":4.8804977839721264E-2},{"$f":"'WACC Calc'!K391","v":4.7411249616724938E-2},{"$f":"'WACC Calc'!L391","v":4.6017521393728389E-2},{"$f":"'WACC Calc'!M391","v":4.462379317073184E-2},{"$f":"'WACC Calc'!N391","v":4.3230064947735292E-2},{"$f":"'WACC Calc'!O391","v":4.1836336724738743E-2},{"$f":"'WACC Calc'!P391","v":4.0442608501742416E-2},{"$f":"'WACC Calc'!Q391","v":3.9048880278745646E-2},{"$f":"'WACC Calc'!R391","v":3.7655152055749319E-2},{"$f":"'WACC Calc'!S391","v":3.626142383275277E-2},{"$f":"'WACC Calc'!T391","v":3.4867695609756222E-2},{"$f":"'WACC Calc'!U391","v":3.4087207804878172E-2},{"$f":"'WACC Calc'!V391","v":3.3306720000000123E-2},{"$f":"'WACC Calc'!W391","v":3.2526232195122073E-2},{"$f":"'WACC Calc'!X391","v":3.1745744390243802E-2},{"$f":"'WACC Calc'!Y391","v":3.0965256585365974E-2},{"$f":"'WACC Calc'!Z391","v":3.0184768780487925E-2},{"$f":"'WACC Calc'!AA391","v":2.9404280975609876E-2},{"$f":"'WACC Calc'!AB391","v":2.8623793170731826E-2},{"$f":"'WACC Calc'!AC391","v":2.7843305365853555E-2},{"$f":"'WACC Calc'!AD391","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE391","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF391","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG391","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH391","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI391","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ391","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK391","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL391","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM391","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN391","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L595 / (1 - (1 / (1 + L595)^$S$36))","v":8.9447828919271194E-2},{"$f":" M595 / (1 - (1 / (1 + M595)^$S$36))","v":8.7480933133781358E-2},8.5571346450605573E-2,8.3718523276023527E-2,8.192188758417937E-2,8.0180834740212453E-2,7.8494733467088476E-2,7.6862927939831266E-2,7.5284739990228153E-2,7.3759471404698407E-2,7.2286406297876415E-2,7.0864813544551403E-2,6.9493949252909457E-2,6.8173059262526106E-2,6.6901381651233729E-2,6.6451592879795518E-2,6.6003134533239319E-2,6.555601436065879E-2,6.5110240091102015E-2,6.4665819432395993E-2,6.4222760069963927E-2,6.3781069665632753E-2,6.334075585643402E-2,6.2901826253396284E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L596 / (1 - (1 / (1 + L596)^$S$36))","v":8.9447828919271194E-2},8.7865418278006979E-2,8.6313878343345335E-2,8.4793045526969105E-2,8.3302744883042484E-2,8.1842790330351467E-2,8.0412984907204818E-2,7.9013121057821697E-2,7.7642980948782275E-2,7.63023368139778E-2,7.4990951326375913E-2,7.3708577994804222E-2,7.2454961583869285E-2,7.1229838555045097E-2,7.0032937526912267E-2,6.949787058717824E-2,6.8964543070089535E-2,6.8432967445785767E-2,6.7903156161113587E-2,6.7375121637215318E-2,6.6848876267094764E-2,6.632443241315733E-2,6.5801802404726759E-2,6.52809985355398E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",8.9447828919271194E-2,8.8250480547811053E-2,8.7058645594617054E-2,8.5872426724494966E-2,8.4691927274932341E-2,8.3517251205422041E-2,8.234850304441739E-2,8.118578783391224E-2,8.0029211071646206E-2,7.8878878650941842E-2,7.7734896798180922E-2,7.6597372007940034E-2,7.5466410975804005E-2,7.4342120528888417E-2,7.3224607554103621E-2,7.2601800526160817E-2,7.1981171188925247E-2,7.1362738287795227E-2,7.0746520550682923E-2,7.0132536683602517E-2,6.9520805366197813E-2,6.8911345247208156E-2,6.8304174939875117E-2,6.7699313017291832E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L598 / (1 - (1 / (1 + L598)^$S$36))","v":6.8334859689629462E-2},{"$f":" M598 / (1 - (1 / (1 + M598)^$S$36))","v":6.6607156276364488E-2},6.4935719095367522E-2,6.3319703415469469E-2,6.1758235954011649E-2,6.0250417985446794E-2,5.8795328517708738E-2,5.739202751102658E-2,5.6039559114820447E-2,5.4736954899558016E-2,5.3483237061914823E-2,5.2277421583244624E-2,5.1118521323176701E-2,5.0005549032067838E-2,4.8937520268022179E-2,4.8560590046844467E-2,4.8185210222316845E-2,4.7811386160629084E-2,4.7439123161040347E-2,4.7068426454790598E-2,4.669930120402007E-2,4.6331752500696689E-2,4.5965785365548725E-2,4.5601404747007891E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L599 / (1 - (1 / (1 + L599)^$S$36))","v":6.8334859689629462E-2},6.6944402824193547E-2,6.5584943606423945E-2,6.4256194861494781E-2,6.2957857221511121E-2,6.1689619687567546E-2,6.045116021963079E-2,5.9242146351175189E-2,5.8062235825434239E-2,5.6911077250118396E-2,5.5788310767439786E-2,5.4693568736315784E-2,5.3626476423665394E-2,5.2586652701782102E-2,5.1573710748855833E-2,5.1121830823616883E-2,5.0672009850998255E-2,5.0224257012885465E-2,4.9778581380614806E-2,4.9334991912550856E-2,4.8893497451672471E-2,4.8454106723173004E-2,4.80168283320727E-2,4.7581670760843679E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",6.8334859689629462E-2,6.7282391563256522E-2,6.6237024676856909E-2,6.5198856425994989E-2,6.4167983640190163E-2,6.314450250337901E-2,6.2128508473088054E-2,6.112009619842159E-2,6.0119359436960555E-2,5.9126390970683958E-2,5.8141282521026648E-2,5.7164124663191658E-2,5.6195006739845801E-2,5.5234016774322513E-2,5.428124138347485E-2,5.3751307083030567E-2,5.3223990331138588E-2,5.269930570246751E-2,5.2177267606552287E-2,5.1657890282994827E-2,5.11411877966719E-2,5.0627174032959514E-2,5.0115862692971261E-2,4.9607267288815517E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"L595","v":8.0739387999999995E-2},{"$f":"M595","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":"L596","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Low",{"$f":"L704","v":227.56235389405401},{"$f":"M704","v":227.56235389405401},227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",355.68628910137539,355.68628910137539,355.68628910137539,{"$f":"O711","v":355.68628910137539},355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",355.68628910137539,{"$f":"M712","v":355.68628910137539},355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",478.62244011830478,478.62244011830478,478.62244011830478,{"$f":"O719","v":478.62244011830478},478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",478.62244011830478,{"$f":"M720","v":478.62244011830478},478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",729.52724497939516,729.52724497939516,729.52724497939516,{"$f":"O727","v":729.52724497939516},729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",891.72446554967632,{"$f":"M728","v":891.72446554967632},891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",1148.6628750633126,1148.6628750633126,1148.6628750633126,{"$f":"O735","v":1148.6628750633126},1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",1148.6628750633126,{"$f":"M736","v":1148.6628750633126},1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",1203.3379324216564,1203.3379324216564,1203.3379324216564,{"$f":"O743","v":1203.3379324216564},1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":"L744","v":1203.3379324216564},{"$f":"M744","v":1203.3379324216564},1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",{"$f":"L745","v":1203.3379324216564},1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":"L746","v":1456.3586364326936},1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":"L747","v":1456.3586364326936},1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",{"$f":"L748","v":1456.3586364326936},1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Low",227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401,227.56235389405401]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247,273.48166647160247]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539,355.68628910137539]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476,588.23213555162476]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878,887.02215976794878]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478,478.62244011830478]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293,656.80834184628293]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516,729.52724497939516]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632,891.72446554967632]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815,1038.1927682620815]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126,1148.6628750633126]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403,1129.9176179495403]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783,1189.8380315377783]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564,1203.3379324216564]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936,1456.3586364326936]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Low",{"$f":" ((L604 * L806 * $S$47 * (L435 * 1 + L657) +L482) * 1000 / (L247 * 8760)) + L529 + 0","v":104.15281409928454},{"$f":" ((M604 * M806 * $S$47 * (M435 * 1 + M657) +M482) * 1000 / (M247 * 8760)) + M529 + 0","v":95.616538450438696},90.722021734562801,86.022183829090935,81.542931739148216,78.150356811331775,74.89994068665554,71.769464288435529,68.783980986789459,65.921185422453235,63.160846951673363,60.525808574346947,57.995786785372502,55.565271104593386,53.228927819030908,52.553317068362162,51.893403903419262,51.224436011577538,50.57081334137402,49.932062489763233,49.284374938117935,48.651246960468619,48.032243369920728,47.41569182376432,46.801596501809421,46.358188906977595,45.923740892104853,45.4979965045111,45.069733985727197,44.638812885338233,44.216005752691196,43.790200128535595,43.372115653624498,42.950705079424814,42.536640169136653]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L436 * 1 + L658) +L483) * 1000 / (L248 * 8760)) + L530 + 0","v":104.15281409928454},100.98304680461673,97.909422883452493,94.929391995377983,92.058354647797458,88.977572157269989,85.996225227841606,83.127948544634108,80.336002642014364,77.650425549853182,75.051677389486485,72.552120539054002,70.118285436630671,67.777484315752318,65.526071388521927,64.745929915835063,63.992940951860156,63.239003400591663,62.497891858531126,61.755987272979084,61.026755508080136,60.309972361147217,59.592474234663037,58.900081778528055,58.206837745216546,57.772408694052146,57.355036789726405,56.929373026687045,56.507968624424407,56.078166216330985,55.665039626277576,55.243377233704216,54.825667658158984,54.399314258975842,53.989280661021624]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Constant",104.15281409928454,106.17829974699318,105.00790132089524,103.84677594766104,102.69501942445437,101.55272639166756,100.41999024406147,99.296903041093984,98.183555416557141,97.0800364876565,95.986433763669197,94.902833054321135,93.829318378034571,92.765971870190029,91.712873691568205,91.127644377899728,90.545666891579188,89.966954437583681,89.391519998880355,88.819376331507954,88.250535959684257,87.685011170950062,87.122814011346108,86.563956280629114,86.008449527530516,86.008449527530516,86.008449527530516,86.008449527530516,86.008449527530516,86.008449527530516,86.008449527530516,86.008449527530516,86.008449527530516,86.008449527530516,86.008449527530516]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" ((L604 * L806 * $S$47 * (L438 * 1 + L660) +L485) * 1000 / (L250 * 8760)) + L532 + 0","v":113.12619310352919},{"$f":" ((M604 * M806 * $S$47 * (M438 * 1 + M660) +M485) * 1000 / (M250 * 8760)) + M532 + 0","v":103.85482228091749},98.545173527924234,93.451554128382995,88.582445357812261,84.903117108023906,81.380498087763797,77.9907172053517,74.743857916433683,71.632821650574982,68.650754267264873,65.776596987102224,63.0332600692726,60.399693178013841,57.856694641413497,57.124459784205293,56.396839490527981,55.673770397842723,54.96775488087949,54.253445689830698,53.555759340827201,52.874179733732596,52.184326482835907,51.521995512091543,50.851324511284467,50.377891259455659,49.903027743275743,49.426557914233676,48.959801607651343,48.491019760725749,48.031470402467846,47.569495854778054,47.104933140896172,46.648955329242405,46.201318526549763]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L439 * 1 + L661) +L486) * 1000 / (L251 * 8760)) + L533 + 0","v":113.12619310352919},109.69234035893122,106.36384046557411,103.13783092327776,100.03039166934843,96.686733938454239,93.452219511416885,90.323445845283615,87.314236192022065,84.403330701799035,81.587539052398952,78.863728624633922,76.244452651167094,73.695082937805765,71.243583498327098,70.413238977962536,69.582629039322526,68.766407605463272,67.964307827147607,67.161971689682716,66.373562608536403,65.585045981182759,64.810266697097632,64.048977946891256,63.300939041245066,62.83286215374531,62.369848829108797,61.911796125266072,61.458603419963552,60.996946172711233,60.539987692548621,60.074437865806281,59.626604560132037,59.170021601917618,58.717789733036007]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Constant",113.12619310352919,115.29862684529246,114.03451071925686,112.7804101703113,111.53642866641749,110.30266842613921,109.07923032266685,107.86621378696569,106.66371671017735,105.47183534541885,104.29066420912653,103.12029598209695,101.96082141038713,100.81232920623115,99.674905949150343,99.042815375256168,98.414237013355759,97.789185125792685,97.167673735123572,96.549716618805547,95.935327303912331,95.324519061888992,94.717304903342878,94.11369757287649,93.513709543966712,93.513709543966712,93.513709543966712,93.513709543966712,93.513709543966712,93.513709543966712,93.513709543966712,93.513709543966712,93.513709543966712,93.513709543966712,93.513709543966712]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" ((L604 * L806 * $S$47 * (L441 * 1 + L663) +L488) * 1000 / (L253 * 8760)) + L535 + 0","v":119.38960935222975},{"$f":" ((M604 * M806 * $S$47 * (M441 * 1 + M663) +M488) * 1000 / (M253 * 8760)) + M535 + 0","v":109.59139756200274},103.97338980945919,98.587853068345623,93.424290472293862,89.526849141971724,85.780238844612697,82.194664384267782,78.762151696599588,75.459297521990734,72.29536066317047,69.263128984642691,66.355650696535577,63.566224403061547,60.874832257884634,60.097507392520555,59.325846044774423,58.559748473906744,57.811973152615657,57.056552921216209,56.318949525768559,55.598602353997968,54.87054551263811,54.159299144269383,53.452435388826217,52.956426963199874,52.447645370601052,51.961384737659273,51.461964214846944,50.972736122284445,50.481727057599585,50.000399403488551,49.51686156374285,49.030935980235007,48.554002153167509]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L442 * 1 + L664) +L489) * 1000 / (L254 * 8760)) + L536 + 0","v":119.38960935222975},115.74457164997649,112.23288965122065,108.81017869330026,105.51364479281746,101.97915673646109,98.56087049426219,95.255125541810273,92.058327196179036,88.966946711605246,85.994312215431236,83.103055828902924,80.323063355373776,77.63431456670142,75.033644745720082,74.144183254908967,73.270239529609952,72.41151961688162,71.553121034829502,70.709713794461592,69.866733704100895,69.038519312664079,68.224800008877637,67.411505174436726,66.612495556212778,66.126395630672434,65.632127099823563,65.143228396026998,64.659589147530482,64.181101480568415,63.694126415820101,63.212127682598691,62.735001921458988,62.249161953321028,61.76802315539576]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Constant",119.38960935222975,121.6675677546922,120.32491561695709,118.99290129620223,117.67163468856546,116.36122436316504,115.06177746016149,113.77339958788889,112.49619471919263,111.23026508712765,109.97571108017303,108.73263113712488,107.50112164183992,106.28127681799597,105.07318862405882,104.40182802450474,103.73419784088672,103.07031322162801,102.41018906046757,101.75383999081758,101.10128038015111,100.45252432443114,99.807585642577749,99.166477870980145,98.529214258057507,98.529214258057507,98.529214258057507,98.529214258057507,98.529214258057507,98.529214258057507,98.529214258057507,98.529214258057507,98.529214258057507,98.529214258057507,98.529214258057507]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" ((L604 * L806 * $S$47 * (L444 * 1 + L666) +L491) * 1000 / (L256 * 8760)) + L538 + 0","v":135.91114410842877},{"$f":" ((M604 * M806 * $S$47 * (M444 * 1 + M666) +M491) * 1000 / (M256 * 8760)) + M538 + 0","v":124.66378633475111},118.19971071973113,111.99499823501878,106.07646393724336,101.57048805403788,97.265170439788221,93.133206244126526,89.18324726068056,85.373575176154063,81.729509554800032,78.242259936966903,74.888614808547374,71.676076553341943,68.582845907112755,67.698200709064224,66.808246713049002,65.940107871460427,65.079851756177518,64.214265823522865,63.369428027916825,62.544674509734598,61.714276951891165,60.890957492220323,60.086810191133736,59.52022333115459,58.954120758933868,58.400361717061848,57.846520986873635,57.28034292265707,56.737671579200708,56.182207996536519,55.637671877666165,55.09185871844398,54.556411929049588]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L445 * 1 + L667) +L492) * 1000 / (L257 * 8760)) + L539 + 0","v":135.91114410842877},131.70980472165195,127.64156426170365,123.72310806975587,119.90917528866437,115.82674740022998,111.8813439182203,108.06853336120044,104.38397322653211,100.84112883281678,97.399980028933868,94.074596024802617,90.860984938691786,87.771374568777489,84.769312633413776,83.743128828921087,82.734990814246856,81.744550328099677,80.756413931398995,79.770768068652956,78.802506372566597,77.851302233595689,76.916837530799782,75.984585437504649,75.054726392829025,74.508378907802921,73.940316125133037,73.392505744929593,72.836817328690529,72.287133710704282,71.743329821182883,71.191369861117266,70.645081387675717,70.09046398386073,69.555177475755272]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Constant",135.91114410842877,138.4173697750638,136.85222253687641,135.29947594171418,133.75925809694883,132.2316955630281,130.71691323464486,129.21503422082165,127.72617972407053,126.25046891880682,124.78801882919966,123.33894420664707,121.90335740707718,120.48136826826928,119.07308398741515,118.29047011544647,117.51220483834874,116.73830581483796,115.96879040674132,115.20367567241971,114.44297836022523,113.68671490200713,112.93490140666216,112.187553653737,111.44468708708806,111.44468708708806,111.44468708708806,111.44468708708806,111.44468708708806,111.44468708708806,111.44468708708806,111.44468708708806,111.44468708708806,111.44468708708806,111.44468708708806]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" ((L604 *L806* $S$47 * (L447 * 1 + L669) +L494) * 1000 / (L259 * 8760)) + L541 + 0","v":169.62250672992462},{"$f":" ((M604 *M806* $S$47 * (M447 * 1 + M669) +M494) * 1000 / (M259 * 8760)) + M541 + 0","v":155.42954167114436},147.23854679009307,139.38039403819209,131.86123034459081,126.15815567405708,120.68182998321271,115.44100172780131,110.4057135040771,105.58412964046927,100.96531997759443,96.522136311422869,92.278168275163054,88.190847657186112,84.282502928975347,83.153873043282587,82.039860797102165,80.940037224893715,79.839612034438218,78.767149738880263,77.693698446016541,76.647084704249522,75.599142391271457,74.563531569767989,73.553217934419806,72.846854228550171,72.1573739098598,71.457993867373887,70.774678873217056,70.080863040215149,69.402335035728285,68.725680820987165,68.050577938238035,67.376709267007669,66.71660872727341]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" ((L605 *L807* $S$47 * (L448 * 1 + L670) +L495) * 1000 / (L260 * 8760)) + L542 + 0","v":169.62250672992462},164.30068363441964,159.12963192063856,154.12838741537064,149.26973023818422,144.09924805250634,139.08639356733349,134.24712325288021,129.57552221557177,125.04634209540738,120.69335359098763,116.47254106597613,112.39796731572865,108.46435510167548,104.6492515834632,103.34667588043423,102.06768819658289,100.79510221688869,99.529034581386739,98.285916343395016,97.065289136635499,95.850764905676826,94.642461850556714,93.456071699127364,92.291169127692527,91.595542403639186,90.90849074418135,90.214513478267733,89.528800768821469,88.835905390390622,88.150970912987773,87.458598753881404,86.773889841582658,86.096678050249352,85.42680107764258]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Constant",169.62250672992462,172.56416129465677,170.54862241266943,168.54905262136512,166.56561689269185,164.5984782065259,162.64779739764589,160.71373300131017,158.79644109764317,156.89607515506108,155.01278587297242,153.14672102399487,151.29802529594835,149.46684013387369,147.65330358236034,146.64548230519904,145.64326098811216,144.64666237134279,143.65570881281161,142.67042227964649,141.69082433975757,140.71693615347422,139.74877846523944,138.78637159537146,137.82973543189883,137.82973543189883,137.82973543189883,137.82973543189883,137.82973543189883,137.82973543189883,137.82973543189883,137.82973543189883,137.82973543189883,137.82973543189883,137.82973543189883]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" ((L604 * L806 * $S$47 * (L450 * 1 + L672) +L497) * 1000 / (L262 * 8760)) + L544 + 0","v":121.95377718638471},{"$f":" ((M604 * M806 * $S$47 * (M450 * 1 + M672) +M497) * 1000 / (M262 * 8760)) + M544 + 0","v":111.37342843004649},105.15451134344255,99.205830897815815,93.530394980258748,89.189899443206755,85.043333044766626,81.067316946610788,77.254098576571806,73.609318408900322,70.124465391765924,66.778898158668795,63.577845378383238,60.513633275690836,57.578866948934866,56.761093933230001,55.961368230333484,55.168142286333804,54.3813043438346,53.600746434847935,52.836975948821738,52.079026218823493,51.326807131812068,50.580231292924999,49.849333093398656,49.373985282992592,48.917402216910858,48.449171636554276,47.989230735928537,47.527377538442423,47.063467033146267,46.607278055804024,46.148696306444073,45.697459723067837,45.24350616987563]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L451 * 1 + L673) +L498) * 1000 / (L263 * 8760)) + L545 + 0","v":121.95377718638471},117.8429865419205,113.8624465017545,110.00852998714917,106.29377430975674,102.32016846524063,98.495021691517934,94.798077564230326,91.210614684953811,87.758287659832604,84.422175494006865,81.198435511586069,78.096659393544144,75.08613674906556,72.18968770738573,71.19186888810448,70.222696066637866,69.256777604576328,68.29425620315466,67.359425010728515,66.415787385720748,65.499315764481665,64.585997678069901,63.687524555319165,62.792223158499233,62.317137177431263,61.823596128475806,61.345744866437151,60.860716581897663,60.379820804052358,59.891628529691474,59.418755182084361,58.938441690074697,58.450638990841718,57.977896712907523]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Constant",121.95377718638471,124.01202445570677,122.37052061823324,120.74202239621641,119.12666414681908,117.52457860481243,115.9358967579481,114.3607477211924,112.79925860999093,111.25155441275078,109.71775786273176,108.1979893095442,106.69236659046416,105.20100490176961,103.72401667032827,102.90322253495712,102.08698914313396,101.27533501506541,100.4682783595852,99.665837067256078,98.868028703508031,98.074870501827476,97.286379356992867,96.502571818365013,95.723464083237644,95.723464083237644,95.723464083237644,95.723464083237644,95.723464083237644,95.723464083237644,95.723464083237644,95.723464083237644,95.723464083237644,95.723464083237644,95.723464083237644]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" ((L604 * L806 * $S$47 * (L453 * 1 + L675) +L500) * 1000 / (L265 * 8760)) + L547 + 0","v":128.33468078697226},{"$f":" ((M604 * M806 * $S$47 * (M453 * 1 + M675) +M500) * 1000 / (M265 * 8760)) + M547 + 0","v":117.19466836773246},110.63276746513296,104.3595275114935,98.377126739507943,93.79060985096153,89.410909260246157,85.213751355488867,81.204497490690983,77.360375883409176,73.673497210118001,70.148788776693337,66.777733977399109,63.540234986097829,60.440940953025475,59.583824963826096,58.734458333477697,57.903834141903459,57.080387218900498,56.253112631994043,55.443759915976045,54.641198629504032,53.855795410915391,53.0663395586174,52.293572224209953,51.802945017771535,51.311335857826641,50.828726669155543,50.344749705501719,49.859246170509685,49.372057936692009,48.893068014036878,48.412031793734506,47.928795815777939,47.453181054544146]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L454 * 1 + L676) +L501) * 1000 / (L266 * 8760)) + L548 + 0","v":128.33468078697226},124.00532765819369,119.81390126419399,115.75652555507507,111.81304710895706,107.63006162210698,103.58787140673299,99.682032495255498,95.908183343830842,92.262045009307641,88.753594583290976,85.350048713688778,82.061883250253473,78.898382615187273,75.828921738873035,74.789168373925165,73.753581348032228,72.734801145049332,71.73253725476701,70.734270517227216,69.752229685748901,68.774172491364808,67.812059657993188,66.86562271167665,65.923024232113448,65.413507095122938,64.9086310949167,64.396772337858863,63.889395918681132,63.374906802131633,62.876232399299262,62.370289838521828,61.857026115696712,61.359297911290618,60.854095671297884]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Constant",128.33468078697226,130.48188292420761,128.74678283329575,127.02542991984768,125.31796620188382,123.62453198252635,121.94526571826533,120.28030388602188,118.62978084918663,116.9938287228308,115.3725772382931,113.76615360735033,112.17468238619527,110.59828533943653,109.03708130436469,108.1694866351409,107.30671275668479,106.44877924519916,105.5957053477601,104.74750997502517,103.90421169398061,103.06582872074216,102.23237891340486,101.403879764951,100.5803483962213,100.5803483962213,100.5803483962213,100.5803483962213,100.5803483962213,100.5803483962213,100.5803483962213,100.5803483962213,100.5803483962213,100.5803483962213,100.5803483962213]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" ((L604 * L806 * $S$47 * (L456 * 1 + L678) +L503) * 1000 / (L268 * 8760)) + L550 + 0","v":134.95442717099181},{"$f":" ((M604 * M806 * $S$47 * (M456 * 1 + M678) +M503) * 1000 / (M268 * 8760)) + M550 + 0","v":123.23799558492694},116.34750029137167,109.76319480448673,103.4706286387987,98.662402370801132,94.057448532803789,89.646450488479388,85.420362432419807,81.384057303739468,77.514556252909088,73.803650313767591,70.255877810718104,66.850318241907459,63.5913552534738,62.700405616395926,61.806395869031725,60.920963281243381,60.055168324879205,59.197324696687076,58.336310926316052,57.494038296323588,56.659260816145533,55.842413274440723,55.02208372303356,54.508960255458575,53.995304922635469,53.480937251356565,52.965678457651755,52.459646525958931,51.942047766635476,51.443516278961638,50.933076567647468,50.43102280028662,49.926946514520104]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L457 * 1 + L679) +L504) * 1000 / (L269 * 8760)) + L551 + 0","v":134.95442717099181},130.40935234086442,125.99231287100632,121.7346801565844,117.59769825690671,113.2033335477166,108.9576470804594,104.85590820309751,100.89347691558027,97.065803861532515,93.353933406903082,89.782822413509507,86.333354580188697,83.001342289192593,79.795918531979197,78.696982129006201,77.615981679347684,76.539808709348918,75.481232506064586,74.427436882725956,73.390910166446261,72.371354915510821,71.356382017325657,70.358073478512352,69.376146810242005,68.836893391149189,68.302640773281297,67.76150136175329,67.23696024247063,66.693604471214556,66.166648731881125,65.632494366664446,65.102802147923342,64.565769292496142,64.033032464095186]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Constant",134.95442717099181,137.21123473642314,135.38988010988226,133.58295605446912,131.79061164814161,130.01299416870935,128.25024895555086,126.50251927006806,124.76994615506564,123.05266829326133,121.35082186514136,119.66454040637862,117.99395466504883,116.33919245886942,114.70037853271832,113.78965437736282,112.88399066181383,111.98340793543777,111.08792640211288,110.1975659125751,109.31234595680456,108.43228565646854,107.5574037574159,106.68771862223235,105.82324822286243,105.82324822286243,105.82324822286243,105.82324822286243,105.82324822286243,105.82324822286243,105.82324822286243,105.82324822286243,105.82324822286243,105.82324822286243,105.82324822286243]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" ((L604 *L806* $S$47 * (L459 * 1 + L681) +L506) * 1000 / (L271 * 8760)) + L553 + 0","v":146.33817296264394},{"$f":" ((M604 *M806* $S$47 * (M459 * 1 + M681) +M506) * 1000 / (M271 * 8760)) + M553 + 0","v":133.65780587455359},126.21559760802083,119.10929034968045,112.30636057990759,107.12266931567912,102.14594711829783,97.382110648797564,92.8210480454551,88.466933107804465,84.281938740130315,80.284444731971064,76.451657869203331,72.775034719931398,69.246307174653666,68.2816565073757,67.315353550419374,66.359245004690493,65.413100740035304,64.488041981772128,63.561031243377386,62.64334804542429,61.745728164497372,60.8459827241469,59.965669629862816,59.403870676874789,58.842449056283854,58.281194163672616,57.719898141380078,57.168868159031938,56.617332229955778,56.06509326232387,55.511955700647754,54.957725269751492,54.412594888389641]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" ((L605 *L807* $S$47 * (L460 * 1 + L682) +L507) * 1000 / (L272 * 8760)) + L554 + 0","v":146.33817296264394},141.41740654489487,136.67390896320958,132.06670322958379,127.60967077865277,122.86394778684058,118.28014441379001,113.85304345542298,109.57753238218827,105.44860302557841,101.44650828971264,97.596473563644153,93.878608094126108,90.274463731411487,86.807565031142573,85.625586122165558,84.449789996735419,83.293368659715483,82.155978551631506,81.02448107122386,79.911637154107993,78.804601836062062,77.715855502490356,76.63283927616375,75.567759754736073,74.977608003392902,74.405111560428423,73.813932758111676,73.240181877758914,72.65964549137037,72.084271993485785,71.501951481469902,70.924605000509814,70.3401490729524,69.772446302359171]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Constant",146.33817296264394,148.76859367771911,146.81216056585492,144.87122825035735,142.94595686536445,141.0365046113601,139.14302760663574,137.26567973739603,135.40461250670847,133.559974882521,131.73191314497504,129.92057073324952,128.12608809218742,126.34860251894716,124.58824800995437,123.60998113795266,122.63715000693938,121.66977669029907,120.70788289030526,119.75148992989885,118.80061874450999,117.85528987394045,116.91552345430148,115.98133921001701,115.0527564458983,115.0527564458983,115.0527564458983,115.0527564458983,115.0527564458983,115.0527564458983,115.0527564458983,115.0527564458983,115.0527564458983,115.0527564458983,115.0527564458983]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" ((L604 *L806 * $S$47 * (L462 * 1 + L684) +L509) * 1000 / (L274 * 8760)) + L556 + 0","v":161.28708217842743},{"$f":" ((M604 *M806 * $S$47 * (M462 * 1 + M684) +M509) * 1000 / (M274 * 8760)) + M556 + 0","v":147.33188504723711},139.12665235885245,131.29925277042076,123.813711729541,118.09308735945088,112.62268493694958,107.37484016540043,102.35465650669703,97.550901690028894,92.952731590659781,88.535794276323088,84.318150653873744,80.262640593082168,76.386416929592713,75.311130247348984,74.248622524786853,73.186319031803137,72.148568378003162,71.122662042168884,70.096520244938048,69.093601926910807,68.09019450368811,67.109194175063422,66.127478938540776,65.508392822954718,64.890887256779948,64.263590632924846,63.648519018372625,63.034273266122504,62.420610088734527,61.807289432290155,61.205035239757727,60.602599047140828,59.98884306499734]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" ((L605 *L807 * $S$47 * (L463 * 1 + L685) +L510) * 1000 / (L275 * 8760)) + L557 + 0","v":161.28708217842743},155.86919595375142,150.64768287259943,145.57877186690274,140.67682904471087,135.45911573644645,130.4211344655844,125.54014099257712,120.82803261358268,116.2791400683134,111.88791874332355,107.64894771892571,103.54193499468191,99.592031390309245,95.764511980250603,94.470326416637008,93.16974998292109,91.904865870022661,90.647429812944679,89.397519699980734,88.168592873001685,86.947040086940305,85.746021359161759,84.565171675267109,83.391341480190761,82.73993887929025,82.09504314781077,81.456518923190629,80.811512529945631,80.172647723245419,79.539795277734001,78.900153573192057,78.253640316375055,77.625467142252731,76.990202214836643]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Constant",161.28708217842743,163.93200802263496,161.78348439952777,159.6519835036319,157.53768119170246,155.44075119698638,153.36136496610001,151.29969149441749,149.25589716019005,147.23014555764081,145.22259732928686,143.23340999774544,141.26273779730201,139.31073150550492,137.3775382750905,136.30322120723216,135.23487358338491,134.17251964418739,133.11618322273017,132.06588773552656,131.02165617353191,129.9835110932288,128.95147460777321,127.92556837821277,126.90581360478312,126.90581360478312,126.90581360478312,126.90581360478312,126.90581360478312,126.90581360478312,126.90581360478312,126.90581360478312,126.90581360478312,126.90581360478312,126.90581360478312]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Low",{"$f":" ((L604 * L806 * $S$47 * (L465 * 1 + L687) +L512) * 1000 / (L277 * 8760)) + L559 + 0","v":180.08530056282413},{"$f":" ((M604 * M806 * $S$47 * (M465 * 1 + M687) +M512) * 1000 / (M277 * 8760)) + M559 + 0","v":164.48223451559571},155.32728293224937,146.58416159657648,138.21431618557705,131.81312114544605,125.69828518208186,119.82214238046383,114.20681564486148,108.83910568861029,103.69103020761202,98.751731708461463,94.025075986696621,89.499619076783972,85.164348575492852,83.957768875896662,82.767312277316449,81.57947149687979,80.4072144044423,79.250117327592505,78.107774287401909,76.979796008223531,75.86580898985234,74.765454637530496,73.666442309676881,72.974957684529073,72.274851296802595,71.577745231067681,70.895102220586864,70.203015146272378,69.524705663395991,68.836425302172017,68.161265712724116,67.475620680699492,66.802464231768894]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L466 * 1 + L688) +L513) * 1000 / (L278 * 8760)) + L560 + 0","v":180.08530056282413},174.06309501311037,168.19910762500135,162.5501540598209,157.06989618263191,151.2413327114854,145.59732975485906,140.15052757500405,134.87660882882312,129.80479913912367,124.89381962568477,120.13863913156095,115.56644127624614,111.13874146254371,106.86615589432381,105.4085901482901,103.96098581892169,102.538205166251,101.12511818290186,99.736255082570594,98.356834550402979,97.00106322909231,95.654498707242425,94.317187069428115,93.002861753714299,92.287968402988142,91.567156597077954,90.85395140277538,90.134585627062904,89.422546038881492,88.704105964079304,87.992716987838534,87.274689204647274,86.56344208740866,85.845318811021286]
[null,null,null,null,null,null,null,null,null,null,"TRG 11 - Constant",180.08530056282413,182.98131346000329,180.58112923155369,178.19996163430991,175.83800712345911,173.49545978194939,171.17251113826123,168.86934998251419,166.5861621811564,164.32313049050939,162.0804343694499,159.85824979151505,157.65674905674157,155.47610060353534,153.31646882090877,152.11631497810453,150.92282979149468,149.73604034106933,148.55597325153371,147.38265468222139,146.21611031706138,145.05636535461937,143.90344449820694,142.7573719460708,141.61817138167004,141.61817138167004,141.61817138167004,141.61817138167004,141.61817138167004,141.61817138167004,141.61817138167004,141.61817138167004,141.61817138167004,141.61817138167004,141.61817138167004]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Low",{"$f":" ((L604 * L806 * $S$47 * (L468 * 1 + L690) +L515) * 1000 / (L280 * 8760)) + L562 + 0","v":201.46745120568937},{"$f":" ((M604 * M806 * $S$47 * (M468 * 1 + M690) +M515) * 1000 / (M280 * 8760)) + M562 + 0","v":184.00006611991921},173.74717761841933,163.96841463703748,154.5986235996555,147.42696526096935,140.58403536535192,134.01592452353952,127.72815851894242,121.70689320637898,115.938764617,110.41087086806272,105.11075477109004,100.04180796772982,95.176112267988259,93.823011661989639,92.475662201871927,91.14840170828947,89.840616363811762,88.537734511596057,87.253551541951595,85.973898152101185,84.725667937440917,83.481284365862578,82.253875745362009,81.471771898776538,80.682223596692907,79.910866627034267,79.131337510070495,78.369098127860639,77.597990744903171,76.830538401733506,76.066366103511882,75.305106286447824,74.546398167270098]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L469 * 1 + L691) +L516) * 1000 / (L281 * 8760)) + L563 + 0","v":201.46745120568937},194.72038430908879,188.17701574253056,181.8319933971261,175.7233296800292,169.18770314848169,162.88309874506317,156.80160948587258,150.91589431260618,145.21983878302945,139.72613881535591,134.40929688237375,129.28139108244125,124.33552163187954,119.564969719514,117.92702570926514,116.30156749368918,114.70502698739368,113.13681891869686,111.56424642273933,110.01962677306152,108.50240580066712,106.99652979500399,105.50200800785285,104.03400980087244,103.22192112671908,102.41944530691075,101.61129153235626,100.7973286640414,99.992461474152918,99.196491210099012,98.394228474184573,97.600517901096438,96.800213774261721,96.008124192008552]
[null,null,null,null,null,null,null,null,null,null,"TRG 12 - Constant",201.46745120568937,204.55631604719434,201.87863770139484,199.22217456940544,196.58714581931915,193.97376797272682,191.38225470142015,188.81281662223827,186.26566109033212,183.74099199115324,181.2390095314783,178.7599100297916,176.30388570637035,173.87112447340314,171.46180972552037,170.12290168737331,168.79143329326513,167.46743475400302,166.15093577247231,164.84196553238311,163.54055268707788,162.24672534842111,160.960511075765,159.68193686500436,158.41102913773008,158.41102913773008,158.41102913773008,158.41102913773008,158.41102913773008,158.41102913773008,158.41102913773008,158.41102913773008,158.41102913773008,158.41102913773008,158.41102913773008]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Low",{"$f":" ((L604 * L806 * $S$47 * (L471 * 1 + L693) +L518) * 1000 / (L283 * 8760)) + L565 + 0","v":218.2205481518765},{"$f":" ((M604 * M806 * $S$47 * (M471 * 1 + M693) +M518) * 1000 / (M283 * 8760)) + M565 + 0","v":199.29085798359796},188.16730943927664,177.5235414382573,167.35861853056886,159.57947904872503,152.12252844859933,144.99252532626534,138.17314839562974,131.63032233253503,125.35066559516981,119.35569857402251,113.59623539110881,108.0926840048085,102.81473971727894,101.33861739913458,99.871126306573714,98.427239042228166,97.006193717238787,95.592560913771564,94.186241876197613,92.815766000485127,91.4516604557694,90.093859946498682,88.756062050891188,87.905787663419403,87.062938361122306,86.227023374161405,85.384024024434169,84.547117007624536,83.715844385831943,82.889759886937213,82.055065923878047,81.238100254331059,80.411756834701947]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L472 * 1 + L694) +L519) * 1000 / (L284 * 8760)) + L566 + 0","v":218.2205481518765},210.88908685730556,203.80635054988375,196.91741639600065,190.26393895313137,183.18971801519118,176.34585732846008,169.72519531165523,163.34146823815374,157.14573206486,151.19206942198755,145.43238198710827,139.86023482649185,134.48774640622418,129.28945034748719,127.50812149318973,125.75911146077749,124.02436491216093,122.30383330475033,120.59746893461596,118.92199586088428,117.27678192129453,115.62844624900245,114.00991662101406,112.42059576844611,111.53095216673397,110.66826489466172,109.78444840568363,108.91121639098547,108.04833537062905,107.17973289536673,106.30525537525365,105.4405479456904,104.56961255835226,103.7080544820469]
[null,null,null,null,null,null,null,null,null,null,"TRG 13 - Constant",218.2205481518765,221.47715422126532,218.56773974077726,215.68137651674894,212.81830268488639,209.97875350535557,207.16296114189109,204.37115443888797,201.60355869677497,198.86039544600041,196.14188221997216,193.44823232729829,190.77965462370591,188.13635328399573,185.51852757444408,184.0637455091009,182.61704694196067,181.17846469838503,179.74803105185617,178.32577771174994,176.91173581117448,175.50593589489833,174.10840790736145,172.71918118078284,171.33828442337494,171.33828442337494,171.33828442337494,171.33828442337494,171.33828442337494,171.33828442337494,171.33828442337494,171.33828442337494,171.33828442337494,171.33828442337494,171.33828442337494]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Low",{"$f":" ((L604 * L806 * $S$47 * (L474 * 1 + L696) +L521) * 1000 / (L286 * 8760)) + L568 + 0","v":240.32866309562104},{"$f":" ((M604 * M806 * $S$47 * (M474 * 1 + M696) +M521) * 1000 / (M286 * 8760)) + M568 + 0","v":219.37351534469391},207.05104973277651,195.25265628680975,183.97730804563716,175.3542368520958,167.09923414452129,159.17345640965601,151.60291347132051,144.34924650151635,137.39658057529169,130.7481694252657,124.3694890928157,118.24632435998728,112.39885989090935,110.76264837941332,109.13906130465926,107.54402248618078,105.96054414367832,104.38836172994559,102.84278105462737,101.32292049300932,99.812799868572867,98.312223791540887,96.835745622366346,95.90905687178028,94.977751845051799,94.055967396211088,93.128627849424689,92.209767607177696,91.298828386920576,90.395268163984767,89.484276096917128,88.579712495144747,87.681069313216526]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Mid",{"$f":" ((L605 * L807 * $S$47 * (L475 * 1 + L697) +L522) * 1000 / (L287 * 8760)) + L569 + 0","v":240.32866309562104},232.20140177577753,224.32745269302472,216.69969358043977,209.31111175250126,201.47577214046953,193.8759377697545,186.52814314239413,179.44672356224143,172.6000828468506,165.98043834459838,159.58016953271505,153.41223925252535,147.44796595831693,141.68025284748668,139.71005686179112,137.75758941836958,135.84150869496872,133.92389382027883,132.04197805831058,130.17686733213466,128.3463651424417,126.51433955776126,124.71630329757835,122.95154395061438,121.97296714268087,121.00741010814205,120.0545803537712,119.09703890357555,118.13459677952984,117.16706413263309,116.21132067091273,115.26709869105517,114.30009438712942,113.36118529900563]
[null,null,null,null,null,null,null,null,null,null,"TRG 14 - Constant",240.32866309562104,243.7049355180655,240.46525735798727,237.2512471295895,234.06317000067497,230.90128793708851,227.76585945675018,224.65713938144421,221.5753785866932,218.52082375008825,215.49371709845357,212.49429615423375,209.52279348152078,206.57943643212303,203.6644468921304,202.04452449318256,200.43360319488949,198.83171954880046,197.23890949193876,195.65520833318618,194.08065073974169,192.51527072367892,190.95910162859633,189.41217611637481,187.87452615405434,187.87452615405434,187.87452615405434,187.87452615405434,187.87452615405434,187.87452615405434,187.87452615405434,187.87452615405434,187.87452615405434,187.87452615405434,187.87452615405434]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Low",{"$f":" ((L$606 * L806 * $S$47 * (L477 * 1 + L699) +L524) * 1000 / (L289 * 8760)) + L571 + 0","v":268.26768564796129},{"$f":" ((M$606 * M806 * $S$47 * (M477 * 1 + M699) +M524) * 1000 / (M289 * 8760)) + M571 + 0","v":246.7971740489125},234.68062134517109,222.88760472508565,211.4089437964324,202.7522884443342,194.30759734431984,186.06970829709383,178.05647658390677,170.23925962297406,162.63523676234877,155.23850437934797,148.06393765428083,141.06463770065358,134.25651320810906,132.09190939646521,129.9504217228986,127.83156986028402,125.73489756091853,123.67787131917304,121.62398821360433,119.60838108829101,117.62985060857878,115.65368125118607,113.72993189161534,112.6235278925122,111.53075086203047,110.43454123037093,109.35060625325241,108.2782302685716,107.20061232587656,106.11725596334122,105.05965833547663,103.99512593799932,102.9231821153754]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Mid",{"$f":" ((L$606 * L807 * $S$47 * (L478 * 1 + L700) +L525) * 1000 / (L290 * 8760)) + L572 + 0","v":268.26768564796129},260.21240108054621,252.35788173158369,244.64600013800046,237.1022900456183,228.89885072589979,220.91855030738068,213.10697958308415,205.48663504714537,198.0779806413843,190.82996903980288,183.76370288010864,176.89835946028373,170.20778994853504,163.68908910051326,161.25309854195407,158.84333165607197,156.48000169421502,154.1418871494208,151.8287737062889,149.54045285391325,147.27672160564094,145.05654027086811,142.86006375985119,140.68711544586486,139.56566097812487,138.44106928098913,137.33165245316718,136.21854441443494,135.1199952447337,134.01721695172995,132.90997609163247,131.79803869962348,130.69954183827264,129.59582774481885]
[null,null,null,null,null,null,null,null,null,null,"TRG 15 - Constant",268.26768564796129,271.92342631161694,268.29153204476899,264.68841323316855,261.1143671475246,257.56968746893824,254.05466401315843,250.56958245232025,247.11472403453749,243.69036530176433,240.29677780634972,236.93422782672059,233.60297608266183,230.30327745064216,227.03538067969706,225.21934014024566,223.41339043212005,221.61757253203348,219.83192672777423,218.0564926029428,216.29130902177036,214.53641411404919,212.79184526016647,211.05763907625888,209.33383139949999,209.33383139949999,209.33383139949999,209.33383139949999,209.33383139949999,209.33383139949999,209.33383139949999,209.33383139949999,209.33383139949999,209.33383139949999,209.33383139949999]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$810:$I$815,L810:L815)","v":0.80986316252693691},{"$f":"SUMPRODUCT($I$810:$I$815,M810:M815)","v":0.81452756585016006},0.81913423550152387,0.82368083472032394,0.8281650275658915,0.83258448127593332,0.83693686867015038,0.84121987059556302,0.84543117840978366,0.8495684964982817,0.85362954482150799,0.85761206148758007,0.86151380534605082,0.8653325585981444,0.86906612941869066,0.87040049984509338,0.87173826933777221,0.87307944949183458,0.87442405195096129,0.87577208840764176,0.87712357060341894,0.87847851032912594,0.87983691942513187,0.88119880978158283,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$810:$I$815,L817:L822)","v":0.80986316252693691},{"$f":"SUMPRODUCT($I$810:$I$815,M817:M822)","v":0.81360946128152745},0.81733359123670724,0.8210346779029174,0.82471184274162146,0.82836420354415996,0.83199087481979417,0.83559096819273904,0.8391635928079767,0.84270785574561835,0.84622286244358225,0.84970771712831383,0.85316152325329575,0.85658338394503863,0.85997240245626927,0.86150255629289396,0.86303723232222351,0.86457644845467041,0.86612022268780076,0.86766857310682777,0.86922151788511548,0.8707790752846819,0.87234126365670428,0.87390810144203257,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$810:$I$815,L824:L829)","v":0.80986316252693691},{"$f":"SUMPRODUCT($I$810:$I$815,M824:M829)","v":0.81269308174581067},0.81553953749582542,0.81840265982657823,0.82128258004801624,0.82417943074479061,0.82709334579080351,0.83002446036394117,0.83297291096099724,0.83593883541279856,0.83892237289951921,0.84192366396620433,0.84494285053849005,0.84798007593853697,0.85103548490116887,0.85275451092183052,0.85447931098499053,0.85620991109995503,0.85794633742004645,0.85968861624353476,0.86143677401458363,0.86319083732419832,0.86495083291118091,0.86671678766309701,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$594*L803*(1-L$802/2)-L$802)/(1-L$594)","v":1.0659052275324084},{"$f":"(1-M$594*M803*(1-M$802/2)-M$802)/(1-M$594)","v":1.0642884521278868},1.0626916883677724,1.0611157462200225,1.0595614353683538,1.058029564394795,1.0565209399465438,1.0550363658883681,1.0535766424418551,1.0521425653128769,{"$f":"(1-V$594*V803*(1-V$802/2)-V$802)/(1-V$594)","v":1.0507349248087043},1.0493545049462658,1.0480020825530927,1.0466784263625608,1.0453842961050757,1.0449217766494385,1.0444580790095037,1.0439931991661753,1.043527133083521,1.0430598767086898,1.0425914259718287,1.0421217767859994,1.0416509250470929,1.0411788666337471,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$594*L804*(1-L$802/2)-L$802)/(1-L$594)","v":1.0659052275324084},1.0646066855186305,1.0633158276537458,1.0620329570533116,1.0607583782363408,1.0594923969939849,1.0582353202550296,1.056987455948275,1.055749112861873,{"$f":"(1-U$594*U804*(1-U$802/2)-U$802)/(1-U$594)","v":1.054520600499701},1.0533022289348533,1.0520943086603447,1.0508971504371152,1.0497110651394386,1.0485363635978404,1.048005981699716,1.0474740323192293,1.0469405092482735,1.0464054062485324,1.0458687170513097,1.0453304353573543,1.044790554836686,1.0442490691284194,1.0437059718405883,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",1.0659052275324084,1.0649243209784924,1.0639376825324194,1.0629452671164001,1.0619470292157833,1.0609429228740788,1.0599329016879171,1.0589169188019414,1.0578949269036351,{"$f":"(1-U$594*U805*(1-U$802/2)-U$802)/(1-U$594)","v":1.0568668782180795},1.0558327245026444,1.0547924170416092,1.053745906640712,1.0526931436216276,1.051634077816374,1.0510382290448705,1.05044037887485,1.0498405182909663,1.0492386382279559,1.0486347295703127,1.0480287831519608,1.0474207897559271,1.0468107401140077,1.0461986249064352,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$598)*(1+L$577))^$K810","v":0.9252924535771615},{"$f":"1/((1+M$598)*(1+M$577))^$K810","v":0.92730901020591772},0.92929031336924062,0.93123585421747723,0.93314512979826547,0.93501764335845117,0.93685290464533111,0.93865043020691141,0.9404097436908645,0.94213037614186357,0.943811866296974,0.94545376087877553,0.94705561488588819,0.94861699188057591,0.95013746427309731,0.95067942995884802,0.95122201428022812,0.95176521829707028,0.95230904307162967,0.95285348966858985,0.95339855915507132,0.95394425260063753,0.95449057107730206,0.95503751565953521,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K810+1","v":2},0.85616612464684361,{"$f":"1/((1+M$598)*(1+M$577))^$K811","v":0.85990200040907872},0.86358048652190145,0.86720021618015453,0.87075983326622186,0.87425799339159183,0.87769336494239403,0.88106463012761993,0.88437048602871737,0.8876096456492093,0.89078083896297722,0.89388281395982083,0.89691433768688777,0.89987419728455253,0.90276120101531121,0.90379137854688019,0.90482332045133451,0.90585703076006996,0.90689251351600297,0.90792977277360942,0.908968812598966,0.91000963706978888,0.9110522502754741,0.9120966563171371,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K811+1","v":3},0.79220405414412787,0.79739487287343147,0.80251698093949908,0.80756793409210714,0.81254529763632455,0.81744664866829464,0.82226957833421654,0.8270116941093838,0.83167062209403131,0.83624400932263587,0.84072952608323182,0.84512486824321553,0.84942775957802463,0.85363595409902016,0.85774723837682365,0.85921587255866949,0.86068786144744269,0.86216321462729384,0.86364194171524977,0.86512405236134349,0.86660955624875036,0.86809846309391714,0.86959078264669842,0.87108652469048753,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K812+1","v":4},0.73302043299279451,0.73943145030753521,0.74577125670140398,0.75203621494290673,0.75822268722981845,0.7643270390090926,0.77034564286390239,0.77627488246191989,0.78211115655866981,0.78785088304951489,0.79349050306358559,0.79902648509272767,0.80445532914830853,0.80977357093851776,0.81497778605860716,0.81683885593567007,0.81870524123257837,0.8205769601774503,0.8224540310713736,0.82433647228873785,0.82622430227757415,0.82811753955988887,0.83001620273200505,0.83192031046490156,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K813+1","v":5},0.67825827496609614,0.68568144629980676,0.6930380048418201,0.70032308702483614,0.70753180789105863,0.71465926676942471,0.72170055309792192,0.72865075238170063,0.73550495227710422,0.74225824879113877,0.7489057525853674,0.75544259537266822,0.76186393639478089,0.76816496896808883,0.77434092708462776,0.77655189792916046,0.77877044866703327,0.78099660963283735,0.78323041129998416,0.78547188428141868,0.78772105933034342,0.78997796734093706,0.79224263934908534,0.79451510653310897,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K814+1","v":6},0.62758726340239213,0.63583858328483589,0.64403350469624832,0.65216596817379391,0.66022986071090328,0.66821902341902617,0.67612725945393015,0.68394834219367306,0.69167602365427305,0.69930404312799654,0.70682613602813549,0.71423604292311227,0.72152751874174248,0.72869434213054429,0.73573032494306745,0.73825191565675574,0.7407835948429724,0.74332540865646923,0.7458774034896869,0.74843962597411262,0.75101212298165576,0.75359494162602103,0.75618812926409729,0.75879173349735141,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$599)*(1+L$577))^$K817","v":0.9252924535771615},{"$f":"1/((1+M$599)*(1+M$577))^$K817","v":0.92691291945090815},0.92851707714078879,0.93010472764464491,0.93167567294146403,0.93322971604693727,0.93476666106921835,0.93628631326485157,0.9377884790948483,0.93927296628088253,0.94073958386158008,0.94218814224887149,0.94361845328438532,0.94503033029584871,0.94642358815347094,0.94705100614144855,0.94767925655684382,0.9483083410573917,0.94893826130523273,0.94956901896692614,0.95020061571346548,0.95083305322029299,0.95146633316731422,0.95210045723891334,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,0.85616612464684361,{"$f":"1/((1+M$599)*(1+M$577))^$K818","v":0.85916756024500562},0.86214396254207359,0.86509480438691921,0.8680195595509298,0.87091770291304738,0.87378871064649488,0.87663206040708763,0.87944723152302862,0.88223370518608779,0.88499096464405891,0.88771849539437964,0.89041578537881572,0.89308232517908093,0.89571760821329083,0.89690560823353016,0.89809597330813218,0.89928870971902219,0.90048382376899827,0.9016813217818106,0.90288121010224887,0.90408349509622465,0.90528818315085458,0.90649528067454777,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.79220405414412787,0.79637351156421221,0.80051539217414391,0.80462876742109291,0.80871270727096578,0.81276628058979405,0.81678855553100138,0.82077859992832258,0.82473548169415589,0.82865826922311026,0.83254603180051034,0.83639784001559403,0.8402127661791593,0.8439898847453714,0.84772827273746754,0.84941535869147256,0.8511069243013456,0.85280298444528824,0.85450355406084078,0.85620864814515507,0.85791828175527562,0.85963247000841703,0.86135122808224363,0.86307457121515407,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,0.73302043299279451,0.7381688965773554,0.74329221214774854,0.74838902057724199,0.75345795576299002,0.75849764524733898,0.76350671085326405,0.76848376933357565,0.77342743303351957,0.77833631056637287,0.78320900750162181,0.78804412706526117,0.79284027085177322,0.79759603954727376,0.80231003366333831,0.80443967008075867,0.80657637727228126,0.8087201834281037,0.8108711168696362,0.81302920605019313,0.81519447955570135,0.81736696610540527,0.81954669455257523,0.82173369388522721,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.67825827496609614,0.68421828697437193,0.69015951228493855,0.69608016615623824,0.70197844796858355,0.70785254209644477,0.71370061880824676,0.71952083519321008,0.72531133611473697,0.73107025518979518,0.73679571579371683,0.74248583208975205,0.74813871008272348,0.75375244869602098,0.75932514087118863,0.76184539893007752,0.7643757015697078,0.76691609552633444,0.76946662778490471,0.77202734558054076,0.77459829640004541,0.77717952798341028,0.77977108832533171,0.78237302567674616,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.62758726340239213,0.63421076992111436,0.6408248931077235,0.64742745336158714,0.65401624290153459,0.66058902686376797,0.66714354444641977,0.67367751010029753,0.68018861476529136,0.68667452715184063,0.69313289506677622,0.69956134678275095,0.70595749245043471,0.71231892555250553,0.71864322439845019,0.72150645158096316,0.72438299659369654,0.72727293027879025,0.73017632390260834,0.73309324915855412,0.7360237781699247,0.73896798349277226,0.74192593811878926,0.74489771547822192,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$600)*(1+L$577))^$K824","v":0.9252924535771615},{"$f":"1/((1+M$600)*(1+M$577))^$K824","v":0.9265171669238248},0.9277451266185992,0.92897634558625863,0.93021083682027872,0.93144861338329343,0.93268968840755639,0.93393407509540505,0.93518178671972796,0.93643283662443877,0.93768723822494948,0.93894500500865197,0.94020615053539991,0.94147068843799719,0.94273863242268896,0.94345017396409836,0.94416279040318352,0.94487648417749326,0.94559125773195318,0.94630711351889152,0.94702405399806899,0.94774208163670604,0.94846119890951086,0.94918140829870912,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,null,null,2,0.85616612464684361,{"$f":"1/((1+M$600)*(1+M$577))^$K825","v":0.85843406060455063},0.86071101996456068,0.86299705065879984,0.86529220093788328,0.86759651937366011,0.86991005486178463,0.8722328566243096,0.87456497421230273,0.87690645750849283,0.8792573567299331,0.88161772243069747,0.8839876055045951,0.88636705718791642,0.88875612906220181,0.89009823075288741,0.89144337478192581,0.89279157035162071,0.89414282669909717,0.89549715309645628,0.89685455885093746,0.89821505330507678,0.89957864583686675,0.9009453458599207,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,null,null,3,0.79220405414412787,0.79535389382224309,0.79852045419904505,0.80170384637273118,0.80490418232848915,0.8081215749467674,0.81135613801163819,0.81460798621924757,0.81787723518635413,0.82116400145896584,0.82446840252106013,0.82779055680340752,0.83113058369248105,0.8344886035394693,0.83786473766938285,0.8397633306489477,0.84166766422053396,0.84357776009714269,0.84549364009040318,0.84741532611109249,0.84934284016966444,0.85127620437677831,0.85321544094382895,0.85516057218348718,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,null,null,4,0.73302043299279451,0.73690903640601724,0.74082345988843445,0.74476390944578708,0.74873059300392619,0.75272372042928981,0.75674350354963316,0.76079015617500345,0.76486389411896571,0.76896493522009413,0.77309349936370886,0.77724980850389036,0.78143408668574765,0.78564656006796707,0.78988745694562901,0.79227486038942041,0.79467129044258888,0.79707678809091287,0.79949139453745166,0.80191515120385815,0.80434809973170973,0.80679028198384184,0.80924174004569105,0.81170251622665213,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,null,null,5,0.67825827496609614,0.68275887269146873,0.68729535459622426,0.69186805492148251,0.69647731147112568,0.70112346565457584,0.70580686253014979,0.71052785084899062,0.71528678309958327,0.7200840155528806,0.72491990830801789,0.72979482533865914,0.73470913453995279,0.73966320777613337,0.74465742092875786,0.74747185486178036,0.75029906303757343,0.75313911315083071,0.75599207330654217,0.75885801202278835,0.76173699823356689,0.76462910129163131,0.76753439097135479,0.77045293747161947,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,null,null,6,0.62758726340239213,0.63258781641820394,0.63763491577424924,0.64272905728883167,0.64787074272989387,0.65306047989444393,0.65829878268916042,0.66358617121217789,0.66892317183607464,0.67431031729210045,0.67974814675562889,0.68523720593289561,0.69077804714900426,0.6963712294372536,0.70201731862978378,0.70520245150261396,0.70840445699444943,0.71162343733051225,0.71485949543332017,0.71811273492796923,0.72138326014747234,0.72467117613813437,0.72797658866497261,0.73129960421718909,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Musial et al., 2016"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Musial et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Beiter et al., 2016"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Beiter et al., 2016"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"Beiter et al., 2016"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Adapted from Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"Beiter et all, 2016"]

{"sheet":"Solar - Utility PV","index":4,"n_rows":822,"n_cols":46,"rows_kept":822,"cut":false,"hidden":false,"merged":[[0,0,0,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[28,14,28,15],[23,9,27,9],[11,7,51,7],[31,14,31,15],[32,14,32,15],[28,16,32,19],[35,9,39,9],[41,9,45,9],[47,9,51,9],[166,9,180,9],[183,9,197,9],[54,7,58,7],[13,21,34,25],[16,14,16,19],[17,14,17,19],[22,14,23,17],[24,14,24,17],[25,14,25,17],[30,14,30,15],[34,14,34,18],[11,9,15,9],[17,9,21,9],[29,9,33,9],[29,14,29,15],[35,14,35,17],[566,7,566,11],[567,7,567,11],[562,7,562,11],[337,6,337,19],[551,6,551,19],[553,7,553,11],[554,7,554,11],[555,7,555,11],[556,7,556,11],[557,7,557,11],[558,7,558,11],[559,7,559,11],[560,7,560,11],[561,7,561,11],[556,12,556,26],[564,7,564,11],[565,7,565,11],[250,9,264,9],[268,7,282,7],[268,9,282,9],[286,7,300,7],[286,9,300,9],[217,7,264,7],[218,9,245,9],[303,7,312,7],[303,9,312,9],[61,9,65,9],[563,7,563,11],[86,9,90,9],[95,6,95,19],[98,7,214,7],[98,9,112,9],[200,9,214,9],[80,7,90,7],[61,14,61,15],[67,9,71,9],[73,9,77,9],[61,7,77,7],[80,9,84,9],[115,9,129,9],[132,9,146,9],[149,9,163,9],[22,18,22,19],[23,18,23,19],[24,18,24,19],[25,18,25,19],[54,9,58,9],[36,14,36,17],[37,14,37,17]]}
["Solar Utility PV Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=su"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - Seattle",0.14929160237123656,null,null,"Basis Year:",null,2016]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0.17704627271339718]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0.1968873903285199,null,null,"Utility Scale Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0.21736185488349916,null,null,"Representative plant is Single Axis tracking with capacity of 100 MW"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0.26573079525328891,null,null,"Overnight Capital Cost, Fixed O&M, and Variable O&M costs represent $/kW DC; "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity factor includes a conversion to AC. Therefore LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - Seattle",{"$f":"L12*8760","v":1307.7944367720322},null,null,"Capacity factors chosen here to reflect range across the continental U.S. in ReEDS."]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L13*8760","v":1550.9253489693592}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L14*8760","v":1724.7335392778343}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L15*8760","v":1904.0898487794525}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L16*8760","v":2327.801766418811}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - Seattle",{"$f":"L30+L36","v":1777.9909722556069},null,null,null,null,null,null,"Capacity"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L31+L37","v":1777.9909722556069},null,null,null,null,null,null,"(GW)"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L32+L38","v":1777.9909722556069},null,null,null,null,null,null,176965]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L33+L39","v":1777.9909722556069}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L34+L40","v":1777.9909722556069}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle","Utility PV - Seattle","ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.75% per year, reducing to 0.3% and 0.5% annual degradation by 2050 for the low- and mid-cases."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - Seattle",{"$f":"(L36+L62)*($S$48-1)","v":24.068546646615431},null,null,"Utility PV - Chicago","Utility PV - Chicago"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"(L37+L63)*($S$48-1)","v":24.068546646615431},null,null,"Utility PV - Kansas City","Utility PV - Kansas City"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"(L38+L64)*($S$48-1)","v":24.068546646615431},null,null,"Utility PV - Los Angeles","Utility PV - Los Angeles"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"(L39+L65)*($S$48-1)","v":24.068546646615431},null,null,"Utility PV - Daggett, CA","Utility PV - Daggett, CA"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"(L40+L66)*($S$48-1)","v":24.068546646615431}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - Seattle",{"$f":"$L$168","v":1753.9224256089915},null,null,"Inflation Rate",null,null,null,{"$f":"L219","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"$L$171","v":1753.9224256089915},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"$L$180","v":1753.9224256089915},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L221","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"$L$180","v":1753.9224256089915},null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L224","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"$L$180","v":1753.9224256089915},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L226","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L228","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - Seattle",{"$f":"L184","v":14.031379404871933},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L231","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L42","v":14.031379404871933},null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L235","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L43","v":14.031379404871933},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L236","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L44","v":14.031379404871933},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L238","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L45","v":14.031379404871933},null,null,"WACC Real - Mid",null,null,null,{"$f":"L241","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - Seattle",0,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P67:P69,Q67:Q69)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O74:T74,O76:T76)","v":0.86848872861724324}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S49 * S44) / (1 - S44)","v":1.0455844347615428}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L245","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L248","v":4.9101401138875428E-2}]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Utility PV - Seattle",{"$f":"$S$45","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L55","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L56","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L57","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L58","v":5.2739388000000005E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - Seattle",{"$f":"L68+L74","v":0},null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L69+L75","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L70+L76","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L71+L77","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L72+L78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S44)*((1+S40)^(O67+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Utility PV - Seattle",0,null,null,1,0,{"$f":"1+(1-S44)*((1+S40)^(O68+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0,null,null,2,0,{"$f":"1+(1-S44)*((1+S40)^(O69+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Utility PV - Seattle",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0,null,"Depreciation",{"$f":"1/((1+S46)*(1+S36))^O73","v":0.94990271229407064},{"$f":"1/((1+S46)*(1+S36))^P73","v":0.90231516282363189},{"$f":"1/((1+S46)*(1+S36))^Q73","v":0.85711162051023382},{"$f":"1/((1+S46)*(1+S36))^R73","v":0.81417265306143727},{"$f":"1/((1+S46)*(1+S36))^S73","v":0.77338481141871873},{"$f":"1/((1+S46)*(1+S36))^T73","v":0.73464033001367912}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - Seattle",{"$f":" (($S$52 * $S$50 * $S$48 * (L36 * 1 + L62) +L42) * 1000 / (L12 * 8760)) + L48 + 0","v":80.527053630287838}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":" (($S$52 * $S$50 * $S$48 * (L37 * 1 + L63) +L43) * 1000 / (L13 * 8760)) + L49 + 0","v":67.903224882691717}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",61.060349525892107]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",55.308751745533691]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",45.241323495235271]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Utility PV - Seattle",{"$f":"(((L36*$S$60*(1-$S$48*$S$55))/(8760*L12*(1-$S$48))+L42/(8760*L12))*1000)+L48","v":10.729040444234439},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"(((L37*$S$60*(1-$S$48*$S$55))/(8760*L13*(1-$S$48))+L43/(8760*L13))*1000)+L49","v":9.0471017281368482}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"(((L38*$S$60*(1-$S$48*$S$55))/(8760*L14*(1-$S$48))+L44/(8760*L14))*1000)+L50","v":8.1353896618413497}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"(((L39*$S$60*(1-$S$48*$S$55))/(8760*L15*(1-$S$48))+L45/(8760*L15))*1000)+L51","v":7.3690742135231897}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"(((L40*$S$60*(1-$S$48*$S$55))/(8760*L16*(1-$S$48))+L46/(8760*L16))*1000)+L52","v":6.0277381035148885}]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - Seattle - Low",0.14929160237123656,0.14946190796637968,0.14963221356152279,0.1498025191566659,0.14997282475180901,0.15014313034695212,0.15031343594209523,0.15048374153723834,0.15065404713238145,0.15082435272752456,0.15099465832266767,0.15116496391781079,0.1513352695129539,0.15150557510809701,0.15167588070324012,0.15184618629838323,0.15201649189352634,0.15218679748866945,0.15235710308381256,0.15252740867895567,0.15269771427409878,0.15286801986924189,0.15303832546438501,0.15320863105952812,0.15337893665467123,0.15354924224981434,0.15371954784495745,0.15388985344010056,0.15406015903524367,0.15423046463038678,0.15440077022552989,0.154571075820673,0.15474138141581611,0.15491168701095923,0.15508199260610223]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",0.14929160237123656,0.14938514267212274,0.14947868297300893,0.14957222327389511,0.14966576357478129,0.14975930387566747,0.14985284417655365,0.14994638447743983,0.15003992477832601,0.15013346507921219,0.15022700538009837,0.15032054568098455,0.15041408598187073,0.15050762628275691,0.15060116658364309,0.15069470688452927,0.15078824718541545,0.15088178748630163,0.15097532778718781,0.15106886808807399,0.15116240838896017,0.15125594868984635,0.15134948899073253,0.15144302929161871,0.15153656959250489,0.15163010989339107,0.15172365019427725,0.15181719049516343,0.15191073079604961,0.15200427109693579,0.15209781139782197,0.15219135169870815,0.15228489199959433,0.15237843230048051,0.15247197260136655]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656,0.14929160237123656]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",0.17704627271339718,0.17724823967177536,0.17745020663015354,0.17765217358853172,0.1778541405469099,0.17805610750528808,0.17825807446366626,0.17846004142204444,0.17866200838042262,0.1788639753388008,0.17906594229717898,0.17926790925555716,0.17946987621393534,0.17967184317231352,0.1798738101306917,0.18007577708906988,0.18027774404744806,0.18047971100582624,0.18068167796420442,0.1808836449225826,0.18108561188096078,0.18128757883933896,0.18148954579771714,0.18169151275609532,0.1818934797144735,0.18209544667285169,0.18229741363122987,0.18249938058960805,0.18270134754798623,0.18290331450636441,0.18310528146474259,0.18330724842312077,0.18350921538149895,0.18371118233987713,0.18391314929825553]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",0.17704627271339718,0.17715720300925672,0.17726813330511626,0.1773790636009758,0.17748999389683534,0.17760092419269488,0.17771185448855442,0.17782278478441396,0.1779337150802735,0.17804464537613304,0.17815557567199258,0.17826650596785212,0.17837743626371166,0.1784883665595712,0.17859929685543074,0.17871022715129029,0.17882115744714983,0.17893208774300937,0.17904301803886891,0.17915394833472845,0.17926487863058799,0.17937580892644753,0.17948673922230707,0.17959766951816661,0.17970859981402615,0.17981953010988569,0.17993046040574523,0.18004139070160477,0.18015232099746431,0.18026325129332385,0.18037418158918339,0.18048511188504293,0.18059604218090247,0.18070697247676201,0.18081790277262183]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718,0.17704627271339718]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",0.1968873903285199,0.19711199120126485,0.1973365920740098,0.19756119294675475,0.19778579381949971,0.19801039469224466,0.19823499556498961,0.19845959643773456,0.19868419731047951,0.19890879818322446,0.19913339905596941,0.19935799992871436,0.19958260080145931,0.19980720167420427,0.20003180254694922,0.20025640341969417,0.20048100429243912,0.20070560516518407,0.20093020603792902,0.20115480691067397,0.20137940778341892,0.20160400865616387,0.20182860952890883,0.20205321040165378,0.20227781127439873,0.20250241214714368,0.20272701301988863,0.20295161389263358,0.20317621476537853,0.20340081563812348,0.20362541651086843,0.20385001738361339,0.20407461825635834,0.20429921912910329,0.20452382000184821]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",0.1968873903285199,0.1970107522955663,0.19713411426261271,0.19725747622965911,0.19738083819670552,0.19750420016375192,0.19762756213079832,0.19775092409784473,0.19787428606489113,0.19799764803193753,0.19812100999898394,0.19824437196603034,0.19836773393307675,0.19849109590012315,0.19861445786716955,0.19873781983421596,0.19886118180126236,0.19898454376830876,0.19910790573535517,0.19923126770240157,0.19935462966944797,0.19947799163649438,0.19960135360354078,0.19972471557058719,0.19984807753763359,0.19997143950467999,0.2000948014717264,0.2002181634387728,0.2003415254058192,0.20046488737286561,0.20058824933991201,0.20071161130695842,0.20083497327400482,0.20095833524105122,0.20108169720809729]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199,0.1968873903285199]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",0.21736185488349916,0.21760981216622222,0.21785776944894528,0.21810572673166834,0.2183536840143914,0.21860164129711446,0.21884959857983752,0.21909755586256058,0.21934551314528364,0.2195934704280067,0.21984142771072976,0.22008938499345282,0.22033734227617588,0.22058529955889894,0.220833256841622,0.22108121412434506,0.22132917140706812,0.22157712868979118,0.22182508597251424,0.2220730432552373,0.22232100053796036,0.22256895782068342,0.22281691510340648,0.22306487238612954,0.2233128296688526,0.22356078695157566,0.22380874423429872,0.22405670151702178,0.22430465879974484,0.2245526160824679,0.22480057336519096,0.22504853064791402,0.22529648793063708,0.22554444521336015,0.2257924024960834]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",0.21736185488349916,0.21749804535224648,0.21763423582099381,0.21777042628974114,0.21790661675848846,0.21804280722723579,0.21817899769598312,0.21831518816473044,0.21845137863347777,0.2185875691022251,0.21872375957097243,0.21885995003971975,0.21899614050846708,0.21913233097721441,0.21926852144596173,0.21940471191470906,0.21954090238345639,0.21967709285220371,0.21981328332095104,0.21994947378969837,0.2200856642584457,0.22022185472719302,0.22035804519594035,0.22049423566468768,0.220630426133435,0.22076661660218233,0.22090280707092966,0.22103899753967698,0.22117518800842431,0.22131137847717164,0.22144756894591897,0.22158375941466629,0.22171994988341362,0.22185614035216095,0.22199233082090866]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916,0.21736185488349916]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",0.26573079525328891,0.26603392979344159,0.26633706433359428,0.26664019887374696,0.26694333341389964,0.26724646795405232,0.26754960249420501,0.26785273703435769,0.26815587157451037,0.26845900611466306,0.26876214065481574,0.26906527519496842,0.26936840973512111,0.26967154427527379,0.26997467881542647,0.27027781335557916,0.27058094789573184,0.27088408243588452,0.2711872169760372,0.27149035151618989,0.27179348605634257,0.27209662059649525,0.27239975513664794,0.27270288967680062,0.2730060242169533,0.27330915875710599,0.27361229329725867,0.27391542783741135,0.27421856237756403,0.27452169691771672,0.2748248314578694,0.27512796599802208,0.27543110053817477,0.27573423507832745,0.2760373696184803]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",0.26573079525328891,0.26589729181537219,0.26606378837745548,0.26623028493953876,0.26639678150162205,0.26656327806370533,0.26672977462578862,0.2668962711878719,0.26706276774995519,0.26722926431203847,0.26739576087412176,0.26756225743620504,0.26772875399828833,0.26789525056037161,0.2680617471224549,0.26822824368453818,0.26839474024662147,0.26856123680870475,0.26872773337078804,0.26889422993287132,0.26906072649495461,0.26922722305703789,0.26939371961912117,0.26956021618120446,0.26972671274328774,0.26989320930537103,0.27005970586745431,0.2702262024295376,0.27039269899162088,0.27055919555370417,0.27072569211578745,0.27089218867787074,0.27105868523995402,0.27122518180203731,0.27139167836412059]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891,0.26573079525328891]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - Seattle - Low",{"$f":"L99*8760","v":1307.7944367720322},{"$f":"M99*8760","v":1309.2863137854861},1310.7781907989397,1312.2700678123933,1313.761944825847,1315.2538218393006,1316.7456988527542,1318.2375758662079,1319.7294528796615,1321.2213298931151,1322.7132069065688,1324.2050839200224,1325.696960933476,1327.1888379469299,1328.6807149603835,1330.1725919738371,1331.6644689872908,1333.1563460007444,1334.648223014198,1336.1401000276517,1337.6319770411053,1339.1238540545589,1340.6157310680126,1342.1076080814662,1343.5994850949201,1345.0913621083737,1346.5832391218273,1348.075116135281,1349.5669931487346,1351.0588701621882,1352.5507471756418,1354.0426241890955,1355.5345012025491,1357.0263782160027,1358.5182552294555]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":"L100*8760","v":1307.7944367720322},1308.6138498077953,1309.4332628435582,1310.252675879321,1311.0720889150841,1311.891501950847,1312.7109149866099,1313.5303280223729,1314.3497410581358,1315.1691540938987,1315.9885671296618,1316.8079801654246,1317.6273932011875,1318.4468062369506,1319.2662192727134,1320.0856323084763,1320.9050453442394,1321.7244583800023,1322.5438714157651,1323.3632844515282,1324.1826974872911,1325.0021105230539,1325.821523558817,1326.6409365945799,1327.4603496303428,1328.2797626661059,1329.0991757018687,1329.9185887376316,1330.7380017733947,1331.5574148091575,1332.3768278449204,1333.1962408806835,1334.0156539164464,1334.8350669522092,1335.6544799879709]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",{"$f":"L101*8760","v":1307.7944367720322},1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322,1307.7944367720322]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":"L102*8760","v":1550.9253489693592},1552.694579524752,1554.4638100801451,1556.2330406355379,1558.0022711909307,1559.7715017463236,1561.5407323017164,1563.3099628571092,1565.0791934125023,1566.8484239678951,1568.6176545232879,1570.3868850786807,1572.1561156340736,1573.9253461894664,1575.6945767448592,1577.4638073002523,1579.2330378556451,1581.0022684110379,1582.7714989664307,1584.5407295218236,1586.3099600772164,1588.0791906326094,1589.8484211880022,1591.6176517433951,1593.3868822987879,1595.1561128541807,1596.9253434095735,1598.6945739649664,1600.4638045203594,1602.2330350757522,1604.0022656311451,1605.7714961865379,1607.5407267419307,1609.3099572973235,1611.0791878527184]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":"L103*8760","v":1550.9253489693592},1551.8970983610889,1552.8688477528185,1553.8405971445479,1554.8123465362776,1555.7840959280072,1556.7558453197366,1557.7275947114663,1558.6993441031959,1559.6710934949253,1560.642842886655,1561.6145922783846,1562.5863416701143,1563.5580910618437,1564.5298404535733,1565.501589845303,1566.4733392370324,1567.4450886287621,1568.4168380204917,1569.3885874122211,1570.3603368039508,1571.3320861956804,1572.3038355874098,1573.2755849791395,1574.2473343708691,1575.2190837625985,1576.1908331543282,1577.1625825460578,1578.1343319377875,1579.1060813295169,1580.0778307212465,1581.0495801129762,1582.0213295047056,1582.9930788964352,1583.9648282881672]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":"L104*8760","v":1550.9253489693592},1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592,1550.9253489693592]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":"L105*8760","v":1724.7335392778343},1726.7010429230802,1728.6685465683258,1730.6360502135717,1732.6035538588173,1734.5710575040632,1736.5385611493089,1738.5060647945547,1740.4735684398006,1742.4410720850462,1744.4085757302921,1746.3760793755378,1748.3435830207836,1750.3110866660293,1752.2785903112751,1754.246093956521,1756.2135976017667,1758.1811012470125,1760.1486048922582,1762.116108537504,1764.0836121827497,1766.0511158279955,1768.0186194732414,1769.9861231184871,1771.9536267637329,1773.9211304089786,1775.8886340542244,1777.8561376994701,1779.823641344716,1781.7911449899618,1783.7586486352075,1785.7261522804533,1787.693655925699,1789.6611595709448,1791.6286632161903]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":"L106*8760","v":1724.7335392778343},1725.8141901091608,1726.8948409404873,1727.9754917718137,1729.0561426031404,1730.1367934344669,1731.2174442657933,1732.2980950971198,1733.3787459284463,1734.4593967597727,1735.5400475910992,1736.6206984224259,1737.7013492537524,1738.7820000850788,1739.8626509164053,1740.9433017477318,1742.0239525790582,1743.1046034103847,1744.1852542417112,1745.2659050730379,1746.3465559043643,1747.4272067356908,1748.5078575670173,1749.5885083983437,1750.6691592296702,1751.7498100609967,1752.8304608923233,1753.9111117236498,1754.9917625549763,1756.0724133863027,1757.1530642176292,1758.2337150489557,1759.3143658802821,1760.3950167116086,1761.4756675429323]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":"L107*8760","v":1724.7335392778343},1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343,1724.7335392778343]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":"L108*8760","v":1904.0898487794525},1906.2619545761065,1908.4340603727605,1910.6061661694146,1912.7782719660686,1914.9503777627226,1917.1224835593766,1919.2945893560307,1921.4666951526847,1923.6388009493387,1925.8109067459927,1927.9830125426467,1930.1551183393008,1932.3272241359548,1934.4993299326088,1936.6714357292628,1938.8435415259166,1941.0156473225707,1943.1877531192247,1945.3598589158787,1947.5319647125327,1949.7040705091867,1951.8761763058408,1954.0482821024948,1956.2203878991488,1958.3924936958028,1960.5645994924569,1962.7367052891109,1964.9088110857649,1967.0809168824189,1969.253022679073,1971.4251284757268,1973.5972342723808,1975.7693400690348,1977.9414458656906]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":"L109*8760","v":1904.0898487794525},1905.2828772856792,1906.4759057919057,1907.6689342981324,1908.8619628043589,1910.0549913105856,1911.2480198168121,1912.4410483230388,1913.6340768292653,1914.827105335492,1916.0201338417185,1917.2131623479449,1918.4061908541717,1919.5992193603981,1920.7922478666248,1921.9852763728513,1923.178304879078,1924.3713333853045,1925.5643618915312,1926.7573903977577,1927.9504189039842,1929.1434474102109,1930.3364759164374,1931.5295044226641,1932.7225329288906,1933.9155614351173,1935.1085899413438,1936.3016184475705,1937.494646953797,1938.6876754600235,1939.8807039662502,1941.0737324724766,1942.2667609787034,1943.4597894849298,1944.65281799116]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":"L110*8760","v":1904.0898487794525},1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525,1904.0898487794525]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":"L111*8760","v":2327.801766418811},2330.4572249905482,2333.1126835622858,2335.7681421340235,2338.4236007057607,2341.0790592774983,2343.734517849236,2346.3899764209732,2349.0454349927109,2351.7008935644485,2354.3563521361857,2357.0118107079234,2359.667269279661,2362.3227278513982,2364.9781864231359,2367.6336449948735,2370.2891035666107,2372.9445621383484,2375.600020710086,2378.2554792818232,2380.9109378535609,2383.5663964252985,2386.2218549970357,2388.8773135687734,2391.532772140511,2394.1882307122482,2396.8436892839859,2399.4991478557235,2402.1546064274607,2404.8100649991984,2407.4655235709361,2410.1209821426733,2412.7764407144109,2415.4318992861486,2418.0873578578876]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":"L112*8760","v":2327.801766418811},2329.2602763026603,2330.71878618651,2332.1772960703597,2333.635805954209,2335.0943158380587,2336.5528257219084,2338.0113356057577,2339.4698454896075,2340.9283553734572,2342.3868652573065,2343.8453751411562,2345.3038850250059,2346.7623949088552,2348.2209047927049,2349.6794146765546,2351.1379245604039,2352.5964344442536,2354.0549443281034,2355.5134542119526,2356.9719640958024,2358.4304739796521,2359.8889838635014,2361.3474937473511,2362.8060036312008,2364.2645135150501,2365.7230233988998,2367.1815332827496,2368.6400431665988,2370.0985530504486,2371.5570629342983,2373.0155728181476,2374.4740827019973,2375.932592585847,2377.3911024696963]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":"L113*8760","v":2327.801766418811},2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811,2327.801766418811]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - Seattle - Low",{"$f":"L150+L167","v":1777.9909722556069},{"$f":"M150+M167","v":1211.9179651897139},940.50772247101543,893.34591755680833,851.72320244981574,816.31405007514957,793.19400211329048,770.07395415143128,746.95390618957219,723.83385822771299,700.71381026585391,677.59376230399482,654.47371434213562,631.35366638027654,608.23361841841722,598.09639144477694,587.95916447113666,577.82193749749638,569.58384442380543,553.16387890008093,540.2280708572315,527.29226281438218,514.35645477153275,501.42064672868327,488.48483868583406,481.34313882993763,469.13150126984152,454.63701244662354,440.14252362340557,439.83414311199385,413.30906537196381,400.97009594373992,388.63112651551597,376.29215708729208,371.58840683435955]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":"L151+L168","v":1777.9909722556069},1211.9179651897139,1064.6439806658464,1024.4687361124184,964.20586928227578,913.98681359049067,903.66776595430997,893.34871831812916,883.02967068194846,872.71062304576753,862.39157540958684,852.07252777340602,841.75348013722532,831.43443250104451,821.11538486486324,814.01932598331507,806.9232671017669,799.82720822021872,792.73114933867043,785.63509045712226,778.53903157557397,771.4429726940258,764.34691381247762,757.25085493092934,750.15479604938128,742.04501447046903,733.93523289155678,725.82545131264465,717.7156697337324,709.60588815482015,701.4961065759079,693.38632499699565,685.27654341808341,677.16676183917116,669.05698026025902]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",{"$f":"L152+L169","v":1777.9909722556069},1211.9179651897139,1110.5456954533108,1120.6829224269511,1151.0946033478722,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":"L153+L170","v":1777.9909722556069},1211.9179651897139,940.50772247101543,893.34591755680833,851.72320244981574,816.31405007514957,793.19400211329048,770.07395415143128,746.95390618957219,723.83385822771299,700.71381026585391,677.59376230399482,654.47371434213562,631.35366638027654,608.23361841841722,598.09639144477694,587.95916447113666,577.82193749749638,569.58384442380543,553.16387890008093,540.2280708572315,527.29226281438218,514.35645477153275,501.42064672868327,488.48483868583406,481.34313882993763,469.13150126984152,454.63701244662354,440.14252362340557,439.83414311199385,413.30906537196381,400.97009594373992,388.63112651551597,376.29215708729208,371.58840683435955]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":"L154+L171","v":1777.9909722556069},1211.9179651897139,1064.6439806658464,1024.4687361124184,964.20586928227578,913.98681359049067,903.66776595430997,893.34871831812916,883.02967068194846,872.71062304576753,862.39157540958684,852.07252777340602,841.75348013722532,831.43443250104451,821.11538486486324,814.01932598331507,806.9232671017669,799.82720822021872,792.73114933867043,785.63509045712226,778.53903157557397,771.4429726940258,764.34691381247762,757.25085493092934,750.15479604938128,742.04501447046903,733.93523289155678,725.82545131264465,717.7156697337324,709.60588815482015,701.4961065759079,693.38632499699565,685.27654341808341,677.16676183917116,669.05698026025902]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":"L155+L172","v":1777.9909722556069},1211.9179651897139,1110.5456954533108,1120.6829224269511,1151.0946033478722,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":"L156+L173","v":1777.9909722556069},1211.9179651897139,940.50772247101543,893.34591755680833,851.72320244981574,816.31405007514957,793.19400211329048,770.07395415143128,746.95390618957219,723.83385822771299,700.71381026585391,677.59376230399482,654.47371434213562,631.35366638027654,608.23361841841722,598.09639144477694,587.95916447113666,577.82193749749638,569.58384442380543,553.16387890008093,540.2280708572315,527.29226281438218,514.35645477153275,501.42064672868327,488.48483868583406,481.34313882993763,469.13150126984152,454.63701244662354,440.14252362340557,439.83414311199385,413.30906537196381,400.97009594373992,388.63112651551597,376.29215708729208,371.58840683435955]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":"L157+L174","v":1777.9909722556069},1211.9179651897139,1064.6439806658464,1024.4687361124184,964.20586928227578,913.98681359049067,903.66776595430997,893.34871831812916,883.02967068194846,872.71062304576753,862.39157540958684,852.07252777340602,841.75348013722532,831.43443250104451,821.11538486486324,814.01932598331507,806.9232671017669,799.82720822021872,792.73114933867043,785.63509045712226,778.53903157557397,771.4429726940258,764.34691381247762,757.25085493092934,750.15479604938128,742.04501447046903,733.93523289155678,725.82545131264465,717.7156697337324,709.60588815482015,701.4961065759079,693.38632499699565,685.27654341808341,677.16676183917116,669.05698026025902]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":"L158+L175","v":1777.9909722556069},1211.9179651897139,1110.5456954533108,1120.6829224269511,1151.0946033478722,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":"L159+L176","v":1777.9909722556069},1211.9179651897139,940.50772247101543,893.34591755680833,851.72320244981574,816.31405007514957,793.19400211329048,770.07395415143128,746.95390618957219,723.83385822771299,700.71381026585391,677.59376230399482,654.47371434213562,631.35366638027654,608.23361841841722,598.09639144477694,587.95916447113666,577.82193749749638,569.58384442380543,553.16387890008093,540.2280708572315,527.29226281438218,514.35645477153275,501.42064672868327,488.48483868583406,481.34313882993763,469.13150126984152,454.63701244662354,440.14252362340557,439.83414311199385,413.30906537196381,400.97009594373992,388.63112651551597,376.29215708729208,371.58840683435955]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":"L160+L177","v":1777.9909722556069},1211.9179651897139,1064.6439806658464,1024.4687361124184,964.20586928227578,913.98681359049067,903.66776595430997,893.34871831812916,883.02967068194846,872.71062304576753,862.39157540958684,852.07252777340602,841.75348013722532,831.43443250104451,821.11538486486324,814.01932598331507,806.9232671017669,799.82720822021872,792.73114933867043,785.63509045712226,778.53903157557397,771.4429726940258,764.34691381247762,757.25085493092934,750.15479604938128,742.04501447046903,733.93523289155678,725.82545131264465,717.7156697337324,709.60588815482015,701.4961065759079,693.38632499699565,685.27654341808341,677.16676183917116,669.05698026025902]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":"L161+L178","v":1777.9909722556069},1211.9179651897139,1110.5456954533108,1120.6829224269511,1151.0946033478722,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":"L162+L179","v":1777.9909722556069},1211.9179651897139,940.50772247101543,893.34591755680833,851.72320244981574,816.31405007514957,793.19400211329048,770.07395415143128,746.95390618957219,723.83385822771299,700.71381026585391,677.59376230399482,654.47371434213562,631.35366638027654,608.23361841841722,598.09639144477694,587.95916447113666,577.82193749749638,569.58384442380543,553.16387890008093,540.2280708572315,527.29226281438218,514.35645477153275,501.42064672868327,488.48483868583406,481.34313882993763,469.13150126984152,454.63701244662354,440.14252362340557,439.83414311199385,413.30906537196381,400.97009594373992,388.63112651551597,376.29215708729208,371.58840683435955]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":"L163+L180","v":1777.9909722556069},1211.9179651897139,1064.6439806658464,1024.4687361124184,964.20586928227578,913.98681359049067,903.66776595430997,893.34871831812916,883.02967068194846,872.71062304576753,862.39157540958684,852.07252777340602,841.75348013722532,831.43443250104451,821.11538486486324,814.01932598331507,806.9232671017669,799.82720822021872,792.73114933867043,785.63509045712226,778.53903157557397,771.4429726940258,764.34691381247762,757.25085493092934,750.15479604938128,742.04501447046903,733.93523289155678,725.82545131264465,717.7156697337324,709.60588815482015,701.4961065759079,693.38632499699565,685.27654341808341,677.16676183917116,669.05698026025902]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":"L164+L181","v":1777.9909722556069},1211.9179651897139,1110.5456954533108,1120.6829224269511,1151.0946033478722,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527,1171.3690572951527]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - Seattle - Low",{"$f":" ($S$48-1)*(L167+L269)","v":24.068546646615431},{"$f":" ($S$48-1)*(M167+M269)","v":16.405653646280992},12.731591072747804,12.093164826929396,11.52972087488248,11.050389512155942,10.737414946184975,10.42444038021401,10.111465814243045,9.7984912482720805,9.4855166823011174,9.1725421163301508,8.859567550359186,8.5465929843882211,8.2336184184172545,8.096391444776966,7.9591644711366794,7.8219374974963918,7.7104189743332805,7.4881429828853516,7.3130318016986422,7.1379206205119354,6.962809439325226,6.7876982581385166,6.6125870769518107,6.5159103565409611,6.3506022234665487,6.1543912832513161,5.9581803430360836,5.9540058163710778,5.5949375866369886,5.4279057704531235,5.2608739542692593,5.0938421380853951,5.030167780822989]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":" ($S$48-1)*(L168+L270)","v":24.068546646615431},16.405653646280992,14.412015421083057,13.868165782551621,13.052391324754463,12.372579276590169,12.232891008620518,12.093202740650865,11.953514472681213,11.81382620471156,11.674137936741909,11.534449668772256,11.394761400802604,11.255073132832951,11.115384864863294,11.019325983315092,10.923267101766891,10.82720822021869,10.731149338670487,10.635090457122287,10.539031575574084,10.442972694025883,10.346913812477682,10.25085493092948,10.154796049381281,10.04501447046905,9.9352328915568204,9.8254513126445904,9.7156697337323603,9.6058881548201303,9.4961065759079002,9.3863249969956701,9.2765434180834401,9.16676183917121,9.05698026025898]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",{"$f":" ($S$48-1)*(L169+L271)","v":24.068546646615431},16.405653646280992,15.033383909878117,15.170610883518403,15.582291804439267,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":" ($S$48-1)*(L170+L272)","v":24.068546646615431},16.405653646280992,12.731591072747804,12.093164826929396,11.52972087488248,11.050389512155942,10.737414946184975,10.42444038021401,10.111465814243045,9.7984912482720805,9.4855166823011174,9.1725421163301508,8.859567550359186,8.5465929843882211,8.2336184184172545,8.096391444776966,7.9591644711366794,7.8219374974963918,7.7104189743332805,7.4881429828853516,7.3130318016986422,7.1379206205119354,6.962809439325226,6.7876982581385166,6.6125870769518107,6.5159103565409611,6.3506022234665487,6.1543912832513161,5.9581803430360836,5.9540058163710778,5.5949375866369886,5.4279057704531235,5.2608739542692593,5.0938421380853951,5.030167780822989]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":" ($S$48-1)*(L171+L273)","v":24.068546646615431},16.405653646280992,14.412015421083057,13.868165782551621,13.052391324754463,12.372579276590169,12.232891008620518,12.093202740650865,11.953514472681213,11.81382620471156,11.674137936741909,11.534449668772256,11.394761400802604,11.255073132832951,11.115384864863294,11.019325983315092,10.923267101766891,10.82720822021869,10.731149338670487,10.635090457122287,10.539031575574084,10.442972694025883,10.346913812477682,10.25085493092948,10.154796049381281,10.04501447046905,9.9352328915568204,9.8254513126445904,9.7156697337323603,9.6058881548201303,9.4961065759079002,9.3863249969956701,9.2765434180834401,9.16676183917121,9.05698026025898]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":" ($S$48-1)*(L172+L274)","v":24.068546646615431},16.405653646280992,15.033383909878117,15.170610883518403,15.582291804439267,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":" ($S$48-1)*(L173+L275)","v":24.068546646615431},16.405653646280992,12.731591072747804,12.093164826929396,11.52972087488248,11.050389512155942,10.737414946184975,10.42444038021401,10.111465814243045,9.7984912482720805,9.4855166823011174,9.1725421163301508,8.859567550359186,8.5465929843882211,8.2336184184172545,8.096391444776966,7.9591644711366794,7.8219374974963918,7.7104189743332805,7.4881429828853516,7.3130318016986422,7.1379206205119354,6.962809439325226,6.7876982581385166,6.6125870769518107,6.5159103565409611,6.3506022234665487,6.1543912832513161,5.9581803430360836,5.9540058163710778,5.5949375866369886,5.4279057704531235,5.2608739542692593,5.0938421380853951,5.030167780822989]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":" ($S$48-1)*(L174+L276)","v":24.068546646615431},16.405653646280992,14.412015421083057,13.868165782551621,13.052391324754463,12.372579276590169,12.232891008620518,12.093202740650865,11.953514472681213,11.81382620471156,11.674137936741909,11.534449668772256,11.394761400802604,11.255073132832951,11.115384864863294,11.019325983315092,10.923267101766891,10.82720822021869,10.731149338670487,10.635090457122287,10.539031575574084,10.442972694025883,10.346913812477682,10.25085493092948,10.154796049381281,10.04501447046905,9.9352328915568204,9.8254513126445904,9.7156697337323603,9.6058881548201303,9.4961065759079002,9.3863249969956701,9.2765434180834401,9.16676183917121,9.05698026025898]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":" ($S$48-1)*(L175+L277)","v":24.068546646615431},16.405653646280992,15.033383909878117,15.170610883518403,15.582291804439267,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":" ($S$48-1)*(L176+L278)","v":24.068546646615431},16.405653646280992,12.731591072747804,12.093164826929396,11.52972087488248,11.050389512155942,10.737414946184975,10.42444038021401,10.111465814243045,9.7984912482720805,9.4855166823011174,9.1725421163301508,8.859567550359186,8.5465929843882211,8.2336184184172545,8.096391444776966,7.9591644711366794,7.8219374974963918,7.7104189743332805,7.4881429828853516,7.3130318016986422,7.1379206205119354,6.962809439325226,6.7876982581385166,6.6125870769518107,6.5159103565409611,6.3506022234665487,6.1543912832513161,5.9581803430360836,5.9540058163710778,5.5949375866369886,5.4279057704531235,5.2608739542692593,5.0938421380853951,5.030167780822989]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":" ($S$48-1)*(L177+L279)","v":24.068546646615431},16.405653646280992,14.412015421083057,13.868165782551621,13.052391324754463,12.372579276590169,12.232891008620518,12.093202740650865,11.953514472681213,11.81382620471156,11.674137936741909,11.534449668772256,11.394761400802604,11.255073132832951,11.115384864863294,11.019325983315092,10.923267101766891,10.82720822021869,10.731149338670487,10.635090457122287,10.539031575574084,10.442972694025883,10.346913812477682,10.25085493092948,10.154796049381281,10.04501447046905,9.9352328915568204,9.8254513126445904,9.7156697337323603,9.6058881548201303,9.4961065759079002,9.3863249969956701,9.2765434180834401,9.16676183917121,9.05698026025898]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":" ($S$48-1)*(L178+L280)","v":24.068546646615431},16.405653646280992,15.033383909878117,15.170610883518403,15.582291804439267,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":" ($S$48-1)*(L179+L281)","v":24.068546646615431},16.405653646280992,12.731591072747804,12.093164826929396,11.52972087488248,11.050389512155942,10.737414946184975,10.42444038021401,10.111465814243045,9.7984912482720805,9.4855166823011174,9.1725421163301508,8.859567550359186,8.5465929843882211,8.2336184184172545,8.096391444776966,7.9591644711366794,7.8219374974963918,7.7104189743332805,7.4881429828853516,7.3130318016986422,7.1379206205119354,6.962809439325226,6.7876982581385166,6.6125870769518107,6.5159103565409611,6.3506022234665487,6.1543912832513161,5.9581803430360836,5.9540058163710778,5.5949375866369886,5.4279057704531235,5.2608739542692593,5.0938421380853951,5.030167780822989]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":" ($S$48-1)*(L180+L282)","v":24.068546646615431},16.405653646280992,14.412015421083057,13.868165782551621,13.052391324754463,12.372579276590169,12.232891008620518,12.093202740650865,11.953514472681213,11.81382620471156,11.674137936741909,11.534449668772256,11.394761400802604,11.255073132832951,11.115384864863294,11.019325983315092,10.923267101766891,10.82720822021869,10.731149338670487,10.635090457122287,10.539031575574084,10.442972694025883,10.346913812477682,10.25085493092948,10.154796049381281,10.04501447046905,9.9352328915568204,9.8254513126445904,9.7156697337323603,9.6058881548201303,9.4961065759079002,9.3863249969956701,9.2765434180834401,9.16676183917121,9.05698026025898]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":" ($S$48-1)*(L181+L283)","v":24.068546646615431},16.405653646280992,15.033383909878117,15.170610883518403,15.582291804439267,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842,15.856745751719842]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - Seattle - Low",{"$f":"'PV OCC'!C21+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D21+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E21+1000*'Solar - Utility PV'!N$335","v":927.77613139826758},{"$f":"'PV OCC'!F21+1000*'Solar - Utility PV'!O$335","v":881.25275272987892},{"$f":"'PV OCC'!G21+1000*'Solar - Utility PV'!P$335","v":840.19348157493323},{"$f":"'PV OCC'!H21+1000*'Solar - Utility PV'!Q$335","v":805.26366056299366},{"$f":"'PV OCC'!I21+1000*'Solar - Utility PV'!R$335","v":782.45658716710545},{"$f":"'PV OCC'!J21+1000*'Solar - Utility PV'!S$335","v":759.64951377121724},{"$f":"'PV OCC'!K21+1000*'Solar - Utility PV'!T$335","v":736.84244037532915},{"$f":"'PV OCC'!L21+1000*'Solar - Utility PV'!U$335","v":714.03536697944094},{"$f":"'PV OCC'!M21+1000*'Solar - Utility PV'!V$335","v":691.22829358355284},{"$f":"'PV OCC'!N21+1000*'Solar - Utility PV'!W$335","v":668.42122018766463},{"$f":"'PV OCC'!O21+1000*'Solar - Utility PV'!X$335","v":645.61414679177642},{"$f":"'PV OCC'!P21+1000*'Solar - Utility PV'!Y$335","v":622.80707339588832},{"$f":"'PV OCC'!Q21+1000*'Solar - Utility PV'!Z$335","v":600},{"$f":"'PV OCC'!R21+1000*'Solar - Utility PV'!AA$335","v":590},{"$f":"'PV OCC'!S21+1000*'Solar - Utility PV'!AB$335","v":580},{"$f":"'PV OCC'!T21+1000*'Solar - Utility PV'!AC$335","v":570},{"$f":"'PV OCC'!U21+1000*'Solar - Utility PV'!AD$335","v":561.87342544947217},{"$f":"'PV OCC'!V21+1000*'Solar - Utility PV'!AE$335","v":545.67573591719554},{"$f":"'PV OCC'!W21+1000*'Solar - Utility PV'!AF$335","v":532.91503905553282},{"$f":"'PV OCC'!X21+1000*'Solar - Utility PV'!AG$335","v":520.15434219387021},{"$f":"'PV OCC'!Y21+1000*'Solar - Utility PV'!AH$335","v":507.39364533220748},{"$f":"'PV OCC'!Z21+1000*'Solar - Utility PV'!AI$335","v":494.63294847054476},{"$f":"'PV OCC'!AA21+1000*'Solar - Utility PV'!AJ$335","v":481.87225160888227},{"$f":"'PV OCC'!AB21+1000*'Solar - Utility PV'!AK$335","v":474.82722847339664},{"$f":"'PV OCC'!AC21+1000*'Solar - Utility PV'!AL$335","v":462.780899046375},{"$f":"'PV OCC'!AD21+1000*'Solar - Utility PV'!AM$335","v":448.48262116337224},{"$f":"'PV OCC'!AE21+1000*'Solar - Utility PV'!AN$335","v":434.18434328036949},{"$f":"'PV OCC'!AF21+1000*'Solar - Utility PV'!AO$335","v":433.88013729562277},{"$f":"'PV OCC'!AG21+1000*'Solar - Utility PV'!AP$335","v":407.71412778532681},{"$f":"'PV OCC'!AH21+1000*'Solar - Utility PV'!AQ$335","v":395.54219017328677},{"$f":"'PV OCC'!AI21+1000*'Solar - Utility PV'!AR$335","v":383.37025256124673},{"$f":"'PV OCC'!AJ21+1000*'Solar - Utility PV'!AS$335","v":371.19831494920669},{"$f":"'PV OCC'!AK21+1000*'Solar - Utility PV'!AT$335","v":366.55823905353657}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":"'PV OCC'!C22+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D22+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E22+1000*'Solar - Utility PV'!N$335","v":1050.2319652447634},{"$f":"'PV OCC'!F22+1000*'Solar - Utility PV'!O$335","v":1010.6005703298667},{"$f":"'PV OCC'!G22+1000*'Solar - Utility PV'!P$335","v":951.15347795752132},{"$f":"'PV OCC'!H22+1000*'Solar - Utility PV'!Q$335","v":901.61423431390051},{"$f":"'PV OCC'!I22+1000*'Solar - Utility PV'!R$335","v":891.43487494568944},{"$f":"'PV OCC'!J22+1000*'Solar - Utility PV'!S$335","v":881.25551557747826},{"$f":"'PV OCC'!K22+1000*'Solar - Utility PV'!T$335","v":871.0761562092672},{"$f":"'PV OCC'!L22+1000*'Solar - Utility PV'!U$335","v":860.89679684105602},{"$f":"'PV OCC'!M22+1000*'Solar - Utility PV'!V$335","v":850.71743747284495},{"$f":"'PV OCC'!N22+1000*'Solar - Utility PV'!W$335","v":840.53807810463377},{"$f":"'PV OCC'!O22+1000*'Solar - Utility PV'!X$335","v":830.3587187364227},{"$f":"'PV OCC'!P22+1000*'Solar - Utility PV'!Y$335","v":820.17935936821152},{"$f":"'PV OCC'!Q22+1000*'Solar - Utility PV'!Z$335","v":810},{"$f":"'PV OCC'!R22+1000*'Solar - Utility PV'!AA$335","v":803},{"$f":"'PV OCC'!S22+1000*'Solar - Utility PV'!AB$335","v":796},{"$f":"'PV OCC'!T22+1000*'Solar - Utility PV'!AC$335","v":789},{"$f":"'PV OCC'!U22+1000*'Solar - Utility PV'!AD$335","v":782},{"$f":"'PV OCC'!V22+1000*'Solar - Utility PV'!AE$335","v":775},{"$f":"'PV OCC'!W22+1000*'Solar - Utility PV'!AF$335","v":767.99999999999989},{"$f":"'PV OCC'!X22+1000*'Solar - Utility PV'!AG$335","v":760.99999999999989},{"$f":"'PV OCC'!Y22+1000*'Solar - Utility PV'!AH$335","v":753.99999999999989},{"$f":"'PV OCC'!Z22+1000*'Solar - Utility PV'!AI$335","v":746.99999999999989},{"$f":"'PV OCC'!AA22+1000*'Solar - Utility PV'!AJ$335","v":740},{"$f":"'PV OCC'!AB22+1000*'Solar - Utility PV'!AK$335","v":732},{"$f":"'PV OCC'!AC22+1000*'Solar - Utility PV'!AL$335","v":724},{"$f":"'PV OCC'!AD22+1000*'Solar - Utility PV'!AM$335","v":716},{"$f":"'PV OCC'!AE22+1000*'Solar - Utility PV'!AN$335","v":708},{"$f":"'PV OCC'!AF22+1000*'Solar - Utility PV'!AO$335","v":700},{"$f":"'PV OCC'!AG22+1000*'Solar - Utility PV'!AP$335","v":692},{"$f":"'PV OCC'!AH22+1000*'Solar - Utility PV'!AQ$335","v":684},{"$f":"'PV OCC'!AI22+1000*'Solar - Utility PV'!AR$335","v":676},{"$f":"'PV OCC'!AJ22+1000*'Solar - Utility PV'!AS$335","v":668},{"$f":"'PV OCC'!AK22+1000*'Solar - Utility PV'!AT$335","v":660}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",{"$f":"'PV OCC'!C23+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D23+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E23+1000*'Solar - Utility PV'!N$335","v":1095.5123115434328},{"$f":"'PV OCC'!F23+1000*'Solar - Utility PV'!O$335","v":1105.5123115434328},{"$f":"'PV OCC'!G23+1000*'Solar - Utility PV'!P$335","v":1135.5123115434328},{"$f":"'PV OCC'!H23+1000*'Solar - Utility PV'!Q$335","v":1155.5123115434328},{"$f":"'PV OCC'!I23+1000*'Solar - Utility PV'!R$335","v":1155.5123115434328},{"$f":"'PV OCC'!J23+1000*'Solar - Utility PV'!S$335","v":1155.5123115434328},{"$f":"'PV OCC'!K23+1000*'Solar - Utility PV'!T$335","v":1155.5123115434328},{"$f":"'PV OCC'!L23+1000*'Solar - Utility PV'!U$335","v":1155.5123115434328},{"$f":"'PV OCC'!M23+1000*'Solar - Utility PV'!V$335","v":1155.5123115434328},{"$f":"'PV OCC'!N23+1000*'Solar - Utility PV'!W$335","v":1155.5123115434328},{"$f":"'PV OCC'!O23+1000*'Solar - Utility PV'!X$335","v":1155.5123115434328},{"$f":"'PV OCC'!P23+1000*'Solar - Utility PV'!Y$335","v":1155.5123115434328},{"$f":"'PV OCC'!Q23+1000*'Solar - Utility PV'!Z$335","v":1155.5123115434328},{"$f":"'PV OCC'!R23+1000*'Solar - Utility PV'!AA$335","v":1155.5123115434328},{"$f":"'PV OCC'!S23+1000*'Solar - Utility PV'!AB$335","v":1155.5123115434328},{"$f":"'PV OCC'!T23+1000*'Solar - Utility PV'!AC$335","v":1155.5123115434328},{"$f":"'PV OCC'!U23+1000*'Solar - Utility PV'!AD$335","v":1155.5123115434328},{"$f":"'PV OCC'!V23+1000*'Solar - Utility PV'!AE$335","v":1155.5123115434328},{"$f":"'PV OCC'!W23+1000*'Solar - Utility PV'!AF$335","v":1155.5123115434328},{"$f":"'PV OCC'!X23+1000*'Solar - Utility PV'!AG$335","v":1155.5123115434328},{"$f":"'PV OCC'!Y23+1000*'Solar - Utility PV'!AH$335","v":1155.5123115434328},{"$f":"'PV OCC'!Z23+1000*'Solar - Utility PV'!AI$335","v":1155.5123115434328},{"$f":"'PV OCC'!AA23+1000*'Solar - Utility PV'!AJ$335","v":1155.5123115434328},{"$f":"'PV OCC'!AB23+1000*'Solar - Utility PV'!AK$335","v":1155.5123115434328},{"$f":"'PV OCC'!AC23+1000*'Solar - Utility PV'!AL$335","v":1155.5123115434328},{"$f":"'PV OCC'!AD23+1000*'Solar - Utility PV'!AM$335","v":1155.5123115434328},{"$f":"'PV OCC'!AE23+1000*'Solar - Utility PV'!AN$335","v":1155.5123115434328},{"$f":"'PV OCC'!AF23+1000*'Solar - Utility PV'!AO$335","v":1155.5123115434328},{"$f":"'PV OCC'!AG23+1000*'Solar - Utility PV'!AP$335","v":1155.5123115434328},{"$f":"'PV OCC'!AH23+1000*'Solar - Utility PV'!AQ$335","v":1155.5123115434328},{"$f":"'PV OCC'!AI23+1000*'Solar - Utility PV'!AR$335","v":1155.5123115434328},{"$f":"'PV OCC'!AJ23+1000*'Solar - Utility PV'!AS$335","v":1155.5123115434328},{"$f":"'PV OCC'!AK23+1000*'Solar - Utility PV'!AT$335","v":1155.5123115434328}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":"'PV OCC'!C24+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D24+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E24+1000*'Solar - Utility PV'!N$335","v":927.77613139826758},{"$f":"'PV OCC'!F24+1000*'Solar - Utility PV'!O$335","v":881.25275272987892},{"$f":"'PV OCC'!G24+1000*'Solar - Utility PV'!P$335","v":840.19348157493323},{"$f":"'PV OCC'!H24+1000*'Solar - Utility PV'!Q$335","v":805.26366056299366},{"$f":"'PV OCC'!I24+1000*'Solar - Utility PV'!R$335","v":782.45658716710545},{"$f":"'PV OCC'!J24+1000*'Solar - Utility PV'!S$335","v":759.64951377121724},{"$f":"'PV OCC'!K24+1000*'Solar - Utility PV'!T$335","v":736.84244037532915},{"$f":"'PV OCC'!L24+1000*'Solar - Utility PV'!U$335","v":714.03536697944094},{"$f":"'PV OCC'!M24+1000*'Solar - Utility PV'!V$335","v":691.22829358355284},{"$f":"'PV OCC'!N24+1000*'Solar - Utility PV'!W$335","v":668.42122018766463},{"$f":"'PV OCC'!O24+1000*'Solar - Utility PV'!X$335","v":645.61414679177642},{"$f":"'PV OCC'!P24+1000*'Solar - Utility PV'!Y$335","v":622.80707339588832},{"$f":"'PV OCC'!Q24+1000*'Solar - Utility PV'!Z$335","v":600},{"$f":"'PV OCC'!R24+1000*'Solar - Utility PV'!AA$335","v":590},{"$f":"'PV OCC'!S24+1000*'Solar - Utility PV'!AB$335","v":580},{"$f":"'PV OCC'!T24+1000*'Solar - Utility PV'!AC$335","v":570},{"$f":"'PV OCC'!U24+1000*'Solar - Utility PV'!AD$335","v":561.87342544947217},{"$f":"'PV OCC'!V24+1000*'Solar - Utility PV'!AE$335","v":545.67573591719554},{"$f":"'PV OCC'!W24+1000*'Solar - Utility PV'!AF$335","v":532.91503905553282},{"$f":"'PV OCC'!X24+1000*'Solar - Utility PV'!AG$335","v":520.15434219387021},{"$f":"'PV OCC'!Y24+1000*'Solar - Utility PV'!AH$335","v":507.39364533220748},{"$f":"'PV OCC'!Z24+1000*'Solar - Utility PV'!AI$335","v":494.63294847054476},{"$f":"'PV OCC'!AA24+1000*'Solar - Utility PV'!AJ$335","v":481.87225160888227},{"$f":"'PV OCC'!AB24+1000*'Solar - Utility PV'!AK$335","v":474.82722847339664},{"$f":"'PV OCC'!AC24+1000*'Solar - Utility PV'!AL$335","v":462.780899046375},{"$f":"'PV OCC'!AD24+1000*'Solar - Utility PV'!AM$335","v":448.48262116337224},{"$f":"'PV OCC'!AE24+1000*'Solar - Utility PV'!AN$335","v":434.18434328036949},{"$f":"'PV OCC'!AF24+1000*'Solar - Utility PV'!AO$335","v":433.88013729562277},{"$f":"'PV OCC'!AG24+1000*'Solar - Utility PV'!AP$335","v":407.71412778532681},{"$f":"'PV OCC'!AH24+1000*'Solar - Utility PV'!AQ$335","v":395.54219017328677},{"$f":"'PV OCC'!AI24+1000*'Solar - Utility PV'!AR$335","v":383.37025256124673},{"$f":"'PV OCC'!AJ24+1000*'Solar - Utility PV'!AS$335","v":371.19831494920669},{"$f":"'PV OCC'!AK24+1000*'Solar - Utility PV'!AT$335","v":366.55823905353657}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":"'PV OCC'!C25+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D25+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E25+1000*'Solar - Utility PV'!N$335","v":1050.2319652447634},{"$f":"'PV OCC'!F25+1000*'Solar - Utility PV'!O$335","v":1010.6005703298667},{"$f":"'PV OCC'!G25+1000*'Solar - Utility PV'!P$335","v":951.15347795752132},{"$f":"'PV OCC'!H25+1000*'Solar - Utility PV'!Q$335","v":901.61423431390051},{"$f":"'PV OCC'!I25+1000*'Solar - Utility PV'!R$335","v":891.43487494568944},{"$f":"'PV OCC'!J25+1000*'Solar - Utility PV'!S$335","v":881.25551557747826},{"$f":"'PV OCC'!K25+1000*'Solar - Utility PV'!T$335","v":871.0761562092672},{"$f":"'PV OCC'!L25+1000*'Solar - Utility PV'!U$335","v":860.89679684105602},{"$f":"'PV OCC'!M25+1000*'Solar - Utility PV'!V$335","v":850.71743747284495},{"$f":"'PV OCC'!N25+1000*'Solar - Utility PV'!W$335","v":840.53807810463377},{"$f":"'PV OCC'!O25+1000*'Solar - Utility PV'!X$335","v":830.3587187364227},{"$f":"'PV OCC'!P25+1000*'Solar - Utility PV'!Y$335","v":820.17935936821152},{"$f":"'PV OCC'!Q25+1000*'Solar - Utility PV'!Z$335","v":810},{"$f":"'PV OCC'!R25+1000*'Solar - Utility PV'!AA$335","v":803},{"$f":"'PV OCC'!S25+1000*'Solar - Utility PV'!AB$335","v":796},{"$f":"'PV OCC'!T25+1000*'Solar - Utility PV'!AC$335","v":789},{"$f":"'PV OCC'!U25+1000*'Solar - Utility PV'!AD$335","v":782},{"$f":"'PV OCC'!V25+1000*'Solar - Utility PV'!AE$335","v":775},{"$f":"'PV OCC'!W25+1000*'Solar - Utility PV'!AF$335","v":767.99999999999989},{"$f":"'PV OCC'!X25+1000*'Solar - Utility PV'!AG$335","v":760.99999999999989},{"$f":"'PV OCC'!Y25+1000*'Solar - Utility PV'!AH$335","v":753.99999999999989},{"$f":"'PV OCC'!Z25+1000*'Solar - Utility PV'!AI$335","v":746.99999999999989},{"$f":"'PV OCC'!AA25+1000*'Solar - Utility PV'!AJ$335","v":740},{"$f":"'PV OCC'!AB25+1000*'Solar - Utility PV'!AK$335","v":732},{"$f":"'PV OCC'!AC25+1000*'Solar - Utility PV'!AL$335","v":724},{"$f":"'PV OCC'!AD25+1000*'Solar - Utility PV'!AM$335","v":716},{"$f":"'PV OCC'!AE25+1000*'Solar - Utility PV'!AN$335","v":708},{"$f":"'PV OCC'!AF25+1000*'Solar - Utility PV'!AO$335","v":700},{"$f":"'PV OCC'!AG25+1000*'Solar - Utility PV'!AP$335","v":692},{"$f":"'PV OCC'!AH25+1000*'Solar - Utility PV'!AQ$335","v":684},{"$f":"'PV OCC'!AI25+1000*'Solar - Utility PV'!AR$335","v":676},{"$f":"'PV OCC'!AJ25+1000*'Solar - Utility PV'!AS$335","v":668},{"$f":"'PV OCC'!AK25+1000*'Solar - Utility PV'!AT$335","v":660}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":"'PV OCC'!C26+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D26+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E26+1000*'Solar - Utility PV'!N$335","v":1095.5123115434328},{"$f":"'PV OCC'!F26+1000*'Solar - Utility PV'!O$335","v":1105.5123115434328},{"$f":"'PV OCC'!G26+1000*'Solar - Utility PV'!P$335","v":1135.5123115434328},{"$f":"'PV OCC'!H26+1000*'Solar - Utility PV'!Q$335","v":1155.5123115434328},{"$f":"'PV OCC'!I26+1000*'Solar - Utility PV'!R$335","v":1155.5123115434328},{"$f":"'PV OCC'!J26+1000*'Solar - Utility PV'!S$335","v":1155.5123115434328},{"$f":"'PV OCC'!K26+1000*'Solar - Utility PV'!T$335","v":1155.5123115434328},{"$f":"'PV OCC'!L26+1000*'Solar - Utility PV'!U$335","v":1155.5123115434328},{"$f":"'PV OCC'!M26+1000*'Solar - Utility PV'!V$335","v":1155.5123115434328},{"$f":"'PV OCC'!N26+1000*'Solar - Utility PV'!W$335","v":1155.5123115434328},{"$f":"'PV OCC'!O26+1000*'Solar - Utility PV'!X$335","v":1155.5123115434328},{"$f":"'PV OCC'!P26+1000*'Solar - Utility PV'!Y$335","v":1155.5123115434328},{"$f":"'PV OCC'!Q26+1000*'Solar - Utility PV'!Z$335","v":1155.5123115434328},{"$f":"'PV OCC'!R26+1000*'Solar - Utility PV'!AA$335","v":1155.5123115434328},{"$f":"'PV OCC'!S26+1000*'Solar - Utility PV'!AB$335","v":1155.5123115434328},{"$f":"'PV OCC'!T26+1000*'Solar - Utility PV'!AC$335","v":1155.5123115434328},{"$f":"'PV OCC'!U26+1000*'Solar - Utility PV'!AD$335","v":1155.5123115434328},{"$f":"'PV OCC'!V26+1000*'Solar - Utility PV'!AE$335","v":1155.5123115434328},{"$f":"'PV OCC'!W26+1000*'Solar - Utility PV'!AF$335","v":1155.5123115434328},{"$f":"'PV OCC'!X26+1000*'Solar - Utility PV'!AG$335","v":1155.5123115434328},{"$f":"'PV OCC'!Y26+1000*'Solar - Utility PV'!AH$335","v":1155.5123115434328},{"$f":"'PV OCC'!Z26+1000*'Solar - Utility PV'!AI$335","v":1155.5123115434328},{"$f":"'PV OCC'!AA26+1000*'Solar - Utility PV'!AJ$335","v":1155.5123115434328},{"$f":"'PV OCC'!AB26+1000*'Solar - Utility PV'!AK$335","v":1155.5123115434328},{"$f":"'PV OCC'!AC26+1000*'Solar - Utility PV'!AL$335","v":1155.5123115434328},{"$f":"'PV OCC'!AD26+1000*'Solar - Utility PV'!AM$335","v":1155.5123115434328},{"$f":"'PV OCC'!AE26+1000*'Solar - Utility PV'!AN$335","v":1155.5123115434328},{"$f":"'PV OCC'!AF26+1000*'Solar - Utility PV'!AO$335","v":1155.5123115434328},{"$f":"'PV OCC'!AG26+1000*'Solar - Utility PV'!AP$335","v":1155.5123115434328},{"$f":"'PV OCC'!AH26+1000*'Solar - Utility PV'!AQ$335","v":1155.5123115434328},{"$f":"'PV OCC'!AI26+1000*'Solar - Utility PV'!AR$335","v":1155.5123115434328},{"$f":"'PV OCC'!AJ26+1000*'Solar - Utility PV'!AS$335","v":1155.5123115434328},{"$f":"'PV OCC'!AK26+1000*'Solar - Utility PV'!AT$335","v":1155.5123115434328}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":"'PV OCC'!C27+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D27+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E27+1000*'Solar - Utility PV'!N$335","v":927.77613139826758},{"$f":"'PV OCC'!F27+1000*'Solar - Utility PV'!O$335","v":881.25275272987892},{"$f":"'PV OCC'!G27+1000*'Solar - Utility PV'!P$335","v":840.19348157493323},{"$f":"'PV OCC'!H27+1000*'Solar - Utility PV'!Q$335","v":805.26366056299366},{"$f":"'PV OCC'!I27+1000*'Solar - Utility PV'!R$335","v":782.45658716710545},{"$f":"'PV OCC'!J27+1000*'Solar - Utility PV'!S$335","v":759.64951377121724},{"$f":"'PV OCC'!K27+1000*'Solar - Utility PV'!T$335","v":736.84244037532915},{"$f":"'PV OCC'!L27+1000*'Solar - Utility PV'!U$335","v":714.03536697944094},{"$f":"'PV OCC'!M27+1000*'Solar - Utility PV'!V$335","v":691.22829358355284},{"$f":"'PV OCC'!N27+1000*'Solar - Utility PV'!W$335","v":668.42122018766463},{"$f":"'PV OCC'!O27+1000*'Solar - Utility PV'!X$335","v":645.61414679177642},{"$f":"'PV OCC'!P27+1000*'Solar - Utility PV'!Y$335","v":622.80707339588832},{"$f":"'PV OCC'!Q27+1000*'Solar - Utility PV'!Z$335","v":600},{"$f":"'PV OCC'!R27+1000*'Solar - Utility PV'!AA$335","v":590},{"$f":"'PV OCC'!S27+1000*'Solar - Utility PV'!AB$335","v":580},{"$f":"'PV OCC'!T27+1000*'Solar - Utility PV'!AC$335","v":570},{"$f":"'PV OCC'!U27+1000*'Solar - Utility PV'!AD$335","v":561.87342544947217},{"$f":"'PV OCC'!V27+1000*'Solar - Utility PV'!AE$335","v":545.67573591719554},{"$f":"'PV OCC'!W27+1000*'Solar - Utility PV'!AF$335","v":532.91503905553282},{"$f":"'PV OCC'!X27+1000*'Solar - Utility PV'!AG$335","v":520.15434219387021},{"$f":"'PV OCC'!Y27+1000*'Solar - Utility PV'!AH$335","v":507.39364533220748},{"$f":"'PV OCC'!Z27+1000*'Solar - Utility PV'!AI$335","v":494.63294847054476},{"$f":"'PV OCC'!AA27+1000*'Solar - Utility PV'!AJ$335","v":481.87225160888227},{"$f":"'PV OCC'!AB27+1000*'Solar - Utility PV'!AK$335","v":474.82722847339664},{"$f":"'PV OCC'!AC27+1000*'Solar - Utility PV'!AL$335","v":462.780899046375},{"$f":"'PV OCC'!AD27+1000*'Solar - Utility PV'!AM$335","v":448.48262116337224},{"$f":"'PV OCC'!AE27+1000*'Solar - Utility PV'!AN$335","v":434.18434328036949},{"$f":"'PV OCC'!AF27+1000*'Solar - Utility PV'!AO$335","v":433.88013729562277},{"$f":"'PV OCC'!AG27+1000*'Solar - Utility PV'!AP$335","v":407.71412778532681},{"$f":"'PV OCC'!AH27+1000*'Solar - Utility PV'!AQ$335","v":395.54219017328677},{"$f":"'PV OCC'!AI27+1000*'Solar - Utility PV'!AR$335","v":383.37025256124673},{"$f":"'PV OCC'!AJ27+1000*'Solar - Utility PV'!AS$335","v":371.19831494920669},{"$f":"'PV OCC'!AK27+1000*'Solar - Utility PV'!AT$335","v":366.55823905353657}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":"'PV OCC'!C28+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D28+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E28+1000*'Solar - Utility PV'!N$335","v":1050.2319652447634},{"$f":"'PV OCC'!F28+1000*'Solar - Utility PV'!O$335","v":1010.6005703298667},{"$f":"'PV OCC'!G28+1000*'Solar - Utility PV'!P$335","v":951.15347795752132},{"$f":"'PV OCC'!H28+1000*'Solar - Utility PV'!Q$335","v":901.61423431390051},{"$f":"'PV OCC'!I28+1000*'Solar - Utility PV'!R$335","v":891.43487494568944},{"$f":"'PV OCC'!J28+1000*'Solar - Utility PV'!S$335","v":881.25551557747826},{"$f":"'PV OCC'!K28+1000*'Solar - Utility PV'!T$335","v":871.0761562092672},{"$f":"'PV OCC'!L28+1000*'Solar - Utility PV'!U$335","v":860.89679684105602},{"$f":"'PV OCC'!M28+1000*'Solar - Utility PV'!V$335","v":850.71743747284495},{"$f":"'PV OCC'!N28+1000*'Solar - Utility PV'!W$335","v":840.53807810463377},{"$f":"'PV OCC'!O28+1000*'Solar - Utility PV'!X$335","v":830.3587187364227},{"$f":"'PV OCC'!P28+1000*'Solar - Utility PV'!Y$335","v":820.17935936821152},{"$f":"'PV OCC'!Q28+1000*'Solar - Utility PV'!Z$335","v":810},{"$f":"'PV OCC'!R28+1000*'Solar - Utility PV'!AA$335","v":803},{"$f":"'PV OCC'!S28+1000*'Solar - Utility PV'!AB$335","v":796},{"$f":"'PV OCC'!T28+1000*'Solar - Utility PV'!AC$335","v":789},{"$f":"'PV OCC'!U28+1000*'Solar - Utility PV'!AD$335","v":782},{"$f":"'PV OCC'!V28+1000*'Solar - Utility PV'!AE$335","v":775},{"$f":"'PV OCC'!W28+1000*'Solar - Utility PV'!AF$335","v":767.99999999999989},{"$f":"'PV OCC'!X28+1000*'Solar - Utility PV'!AG$335","v":760.99999999999989},{"$f":"'PV OCC'!Y28+1000*'Solar - Utility PV'!AH$335","v":753.99999999999989},{"$f":"'PV OCC'!Z28+1000*'Solar - Utility PV'!AI$335","v":746.99999999999989},{"$f":"'PV OCC'!AA28+1000*'Solar - Utility PV'!AJ$335","v":740},{"$f":"'PV OCC'!AB28+1000*'Solar - Utility PV'!AK$335","v":732},{"$f":"'PV OCC'!AC28+1000*'Solar - Utility PV'!AL$335","v":724},{"$f":"'PV OCC'!AD28+1000*'Solar - Utility PV'!AM$335","v":716},{"$f":"'PV OCC'!AE28+1000*'Solar - Utility PV'!AN$335","v":708},{"$f":"'PV OCC'!AF28+1000*'Solar - Utility PV'!AO$335","v":700},{"$f":"'PV OCC'!AG28+1000*'Solar - Utility PV'!AP$335","v":692},{"$f":"'PV OCC'!AH28+1000*'Solar - Utility PV'!AQ$335","v":684},{"$f":"'PV OCC'!AI28+1000*'Solar - Utility PV'!AR$335","v":676},{"$f":"'PV OCC'!AJ28+1000*'Solar - Utility PV'!AS$335","v":668},{"$f":"'PV OCC'!AK28+1000*'Solar - Utility PV'!AT$335","v":660}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":"'PV OCC'!C29+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D29+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E29+1000*'Solar - Utility PV'!N$335","v":1095.5123115434328},{"$f":"'PV OCC'!F29+1000*'Solar - Utility PV'!O$335","v":1105.5123115434328},{"$f":"'PV OCC'!G29+1000*'Solar - Utility PV'!P$335","v":1135.5123115434328},{"$f":"'PV OCC'!H29+1000*'Solar - Utility PV'!Q$335","v":1155.5123115434328},{"$f":"'PV OCC'!I29+1000*'Solar - Utility PV'!R$335","v":1155.5123115434328},{"$f":"'PV OCC'!J29+1000*'Solar - Utility PV'!S$335","v":1155.5123115434328},{"$f":"'PV OCC'!K29+1000*'Solar - Utility PV'!T$335","v":1155.5123115434328},{"$f":"'PV OCC'!L29+1000*'Solar - Utility PV'!U$335","v":1155.5123115434328},{"$f":"'PV OCC'!M29+1000*'Solar - Utility PV'!V$335","v":1155.5123115434328},{"$f":"'PV OCC'!N29+1000*'Solar - Utility PV'!W$335","v":1155.5123115434328},{"$f":"'PV OCC'!O29+1000*'Solar - Utility PV'!X$335","v":1155.5123115434328},{"$f":"'PV OCC'!P29+1000*'Solar - Utility PV'!Y$335","v":1155.5123115434328},{"$f":"'PV OCC'!Q29+1000*'Solar - Utility PV'!Z$335","v":1155.5123115434328},{"$f":"'PV OCC'!R29+1000*'Solar - Utility PV'!AA$335","v":1155.5123115434328},{"$f":"'PV OCC'!S29+1000*'Solar - Utility PV'!AB$335","v":1155.5123115434328},{"$f":"'PV OCC'!T29+1000*'Solar - Utility PV'!AC$335","v":1155.5123115434328},{"$f":"'PV OCC'!U29+1000*'Solar - Utility PV'!AD$335","v":1155.5123115434328},{"$f":"'PV OCC'!V29+1000*'Solar - Utility PV'!AE$335","v":1155.5123115434328},{"$f":"'PV OCC'!W29+1000*'Solar - Utility PV'!AF$335","v":1155.5123115434328},{"$f":"'PV OCC'!X29+1000*'Solar - Utility PV'!AG$335","v":1155.5123115434328},{"$f":"'PV OCC'!Y29+1000*'Solar - Utility PV'!AH$335","v":1155.5123115434328},{"$f":"'PV OCC'!Z29+1000*'Solar - Utility PV'!AI$335","v":1155.5123115434328},{"$f":"'PV OCC'!AA29+1000*'Solar - Utility PV'!AJ$335","v":1155.5123115434328},{"$f":"'PV OCC'!AB29+1000*'Solar - Utility PV'!AK$335","v":1155.5123115434328},{"$f":"'PV OCC'!AC29+1000*'Solar - Utility PV'!AL$335","v":1155.5123115434328},{"$f":"'PV OCC'!AD29+1000*'Solar - Utility PV'!AM$335","v":1155.5123115434328},{"$f":"'PV OCC'!AE29+1000*'Solar - Utility PV'!AN$335","v":1155.5123115434328},{"$f":"'PV OCC'!AF29+1000*'Solar - Utility PV'!AO$335","v":1155.5123115434328},{"$f":"'PV OCC'!AG29+1000*'Solar - Utility PV'!AP$335","v":1155.5123115434328},{"$f":"'PV OCC'!AH29+1000*'Solar - Utility PV'!AQ$335","v":1155.5123115434328},{"$f":"'PV OCC'!AI29+1000*'Solar - Utility PV'!AR$335","v":1155.5123115434328},{"$f":"'PV OCC'!AJ29+1000*'Solar - Utility PV'!AS$335","v":1155.5123115434328},{"$f":"'PV OCC'!AK29+1000*'Solar - Utility PV'!AT$335","v":1155.5123115434328}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":"'PV OCC'!C30+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D30+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E30+1000*'Solar - Utility PV'!N$335","v":927.77613139826758},{"$f":"'PV OCC'!F30+1000*'Solar - Utility PV'!O$335","v":881.25275272987892},{"$f":"'PV OCC'!G30+1000*'Solar - Utility PV'!P$335","v":840.19348157493323},{"$f":"'PV OCC'!H30+1000*'Solar - Utility PV'!Q$335","v":805.26366056299366},{"$f":"'PV OCC'!I30+1000*'Solar - Utility PV'!R$335","v":782.45658716710545},{"$f":"'PV OCC'!J30+1000*'Solar - Utility PV'!S$335","v":759.64951377121724},{"$f":"'PV OCC'!K30+1000*'Solar - Utility PV'!T$335","v":736.84244037532915},{"$f":"'PV OCC'!L30+1000*'Solar - Utility PV'!U$335","v":714.03536697944094},{"$f":"'PV OCC'!M30+1000*'Solar - Utility PV'!V$335","v":691.22829358355284},{"$f":"'PV OCC'!N30+1000*'Solar - Utility PV'!W$335","v":668.42122018766463},{"$f":"'PV OCC'!O30+1000*'Solar - Utility PV'!X$335","v":645.61414679177642},{"$f":"'PV OCC'!P30+1000*'Solar - Utility PV'!Y$335","v":622.80707339588832},{"$f":"'PV OCC'!Q30+1000*'Solar - Utility PV'!Z$335","v":600},{"$f":"'PV OCC'!R30+1000*'Solar - Utility PV'!AA$335","v":590},{"$f":"'PV OCC'!S30+1000*'Solar - Utility PV'!AB$335","v":580},{"$f":"'PV OCC'!T30+1000*'Solar - Utility PV'!AC$335","v":570},{"$f":"'PV OCC'!U30+1000*'Solar - Utility PV'!AD$335","v":561.87342544947217},{"$f":"'PV OCC'!V30+1000*'Solar - Utility PV'!AE$335","v":545.67573591719554},{"$f":"'PV OCC'!W30+1000*'Solar - Utility PV'!AF$335","v":532.91503905553282},{"$f":"'PV OCC'!X30+1000*'Solar - Utility PV'!AG$335","v":520.15434219387021},{"$f":"'PV OCC'!Y30+1000*'Solar - Utility PV'!AH$335","v":507.39364533220748},{"$f":"'PV OCC'!Z30+1000*'Solar - Utility PV'!AI$335","v":494.63294847054476},{"$f":"'PV OCC'!AA30+1000*'Solar - Utility PV'!AJ$335","v":481.87225160888227},{"$f":"'PV OCC'!AB30+1000*'Solar - Utility PV'!AK$335","v":474.82722847339664},{"$f":"'PV OCC'!AC30+1000*'Solar - Utility PV'!AL$335","v":462.780899046375},{"$f":"'PV OCC'!AD30+1000*'Solar - Utility PV'!AM$335","v":448.48262116337224},{"$f":"'PV OCC'!AE30+1000*'Solar - Utility PV'!AN$335","v":434.18434328036949},{"$f":"'PV OCC'!AF30+1000*'Solar - Utility PV'!AO$335","v":433.88013729562277},{"$f":"'PV OCC'!AG30+1000*'Solar - Utility PV'!AP$335","v":407.71412778532681},{"$f":"'PV OCC'!AH30+1000*'Solar - Utility PV'!AQ$335","v":395.54219017328677},{"$f":"'PV OCC'!AI30+1000*'Solar - Utility PV'!AR$335","v":383.37025256124673},{"$f":"'PV OCC'!AJ30+1000*'Solar - Utility PV'!AS$335","v":371.19831494920669},{"$f":"'PV OCC'!AK30+1000*'Solar - Utility PV'!AT$335","v":366.55823905353657}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":"'PV OCC'!C31+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D31+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E31+1000*'Solar - Utility PV'!N$335","v":1050.2319652447634},{"$f":"'PV OCC'!F31+1000*'Solar - Utility PV'!O$335","v":1010.6005703298667},{"$f":"'PV OCC'!G31+1000*'Solar - Utility PV'!P$335","v":951.15347795752132},{"$f":"'PV OCC'!H31+1000*'Solar - Utility PV'!Q$335","v":901.61423431390051},{"$f":"'PV OCC'!I31+1000*'Solar - Utility PV'!R$335","v":891.43487494568944},{"$f":"'PV OCC'!J31+1000*'Solar - Utility PV'!S$335","v":881.25551557747826},{"$f":"'PV OCC'!K31+1000*'Solar - Utility PV'!T$335","v":871.0761562092672},{"$f":"'PV OCC'!L31+1000*'Solar - Utility PV'!U$335","v":860.89679684105602},{"$f":"'PV OCC'!M31+1000*'Solar - Utility PV'!V$335","v":850.71743747284495},{"$f":"'PV OCC'!N31+1000*'Solar - Utility PV'!W$335","v":840.53807810463377},{"$f":"'PV OCC'!O31+1000*'Solar - Utility PV'!X$335","v":830.3587187364227},{"$f":"'PV OCC'!P31+1000*'Solar - Utility PV'!Y$335","v":820.17935936821152},{"$f":"'PV OCC'!Q31+1000*'Solar - Utility PV'!Z$335","v":810},{"$f":"'PV OCC'!R31+1000*'Solar - Utility PV'!AA$335","v":803},{"$f":"'PV OCC'!S31+1000*'Solar - Utility PV'!AB$335","v":796},{"$f":"'PV OCC'!T31+1000*'Solar - Utility PV'!AC$335","v":789},{"$f":"'PV OCC'!U31+1000*'Solar - Utility PV'!AD$335","v":782},{"$f":"'PV OCC'!V31+1000*'Solar - Utility PV'!AE$335","v":775},{"$f":"'PV OCC'!W31+1000*'Solar - Utility PV'!AF$335","v":767.99999999999989},{"$f":"'PV OCC'!X31+1000*'Solar - Utility PV'!AG$335","v":760.99999999999989},{"$f":"'PV OCC'!Y31+1000*'Solar - Utility PV'!AH$335","v":753.99999999999989},{"$f":"'PV OCC'!Z31+1000*'Solar - Utility PV'!AI$335","v":746.99999999999989},{"$f":"'PV OCC'!AA31+1000*'Solar - Utility PV'!AJ$335","v":740},{"$f":"'PV OCC'!AB31+1000*'Solar - Utility PV'!AK$335","v":732},{"$f":"'PV OCC'!AC31+1000*'Solar - Utility PV'!AL$335","v":724},{"$f":"'PV OCC'!AD31+1000*'Solar - Utility PV'!AM$335","v":716},{"$f":"'PV OCC'!AE31+1000*'Solar - Utility PV'!AN$335","v":708},{"$f":"'PV OCC'!AF31+1000*'Solar - Utility PV'!AO$335","v":700},{"$f":"'PV OCC'!AG31+1000*'Solar - Utility PV'!AP$335","v":692},{"$f":"'PV OCC'!AH31+1000*'Solar - Utility PV'!AQ$335","v":684},{"$f":"'PV OCC'!AI31+1000*'Solar - Utility PV'!AR$335","v":676},{"$f":"'PV OCC'!AJ31+1000*'Solar - Utility PV'!AS$335","v":668},{"$f":"'PV OCC'!AK31+1000*'Solar - Utility PV'!AT$335","v":660}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":"'PV OCC'!C32+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D32+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E32+1000*'Solar - Utility PV'!N$335","v":1095.5123115434328},{"$f":"'PV OCC'!F32+1000*'Solar - Utility PV'!O$335","v":1105.5123115434328},{"$f":"'PV OCC'!G32+1000*'Solar - Utility PV'!P$335","v":1135.5123115434328},{"$f":"'PV OCC'!H32+1000*'Solar - Utility PV'!Q$335","v":1155.5123115434328},{"$f":"'PV OCC'!I32+1000*'Solar - Utility PV'!R$335","v":1155.5123115434328},{"$f":"'PV OCC'!J32+1000*'Solar - Utility PV'!S$335","v":1155.5123115434328},{"$f":"'PV OCC'!K32+1000*'Solar - Utility PV'!T$335","v":1155.5123115434328},{"$f":"'PV OCC'!L32+1000*'Solar - Utility PV'!U$335","v":1155.5123115434328},{"$f":"'PV OCC'!M32+1000*'Solar - Utility PV'!V$335","v":1155.5123115434328},{"$f":"'PV OCC'!N32+1000*'Solar - Utility PV'!W$335","v":1155.5123115434328},{"$f":"'PV OCC'!O32+1000*'Solar - Utility PV'!X$335","v":1155.5123115434328},{"$f":"'PV OCC'!P32+1000*'Solar - Utility PV'!Y$335","v":1155.5123115434328},{"$f":"'PV OCC'!Q32+1000*'Solar - Utility PV'!Z$335","v":1155.5123115434328},{"$f":"'PV OCC'!R32+1000*'Solar - Utility PV'!AA$335","v":1155.5123115434328},{"$f":"'PV OCC'!S32+1000*'Solar - Utility PV'!AB$335","v":1155.5123115434328},{"$f":"'PV OCC'!T32+1000*'Solar - Utility PV'!AC$335","v":1155.5123115434328},{"$f":"'PV OCC'!U32+1000*'Solar - Utility PV'!AD$335","v":1155.5123115434328},{"$f":"'PV OCC'!V32+1000*'Solar - Utility PV'!AE$335","v":1155.5123115434328},{"$f":"'PV OCC'!W32+1000*'Solar - Utility PV'!AF$335","v":1155.5123115434328},{"$f":"'PV OCC'!X32+1000*'Solar - Utility PV'!AG$335","v":1155.5123115434328},{"$f":"'PV OCC'!Y32+1000*'Solar - Utility PV'!AH$335","v":1155.5123115434328},{"$f":"'PV OCC'!Z32+1000*'Solar - Utility PV'!AI$335","v":1155.5123115434328},{"$f":"'PV OCC'!AA32+1000*'Solar - Utility PV'!AJ$335","v":1155.5123115434328},{"$f":"'PV OCC'!AB32+1000*'Solar - Utility PV'!AK$335","v":1155.5123115434328},{"$f":"'PV OCC'!AC32+1000*'Solar - Utility PV'!AL$335","v":1155.5123115434328},{"$f":"'PV OCC'!AD32+1000*'Solar - Utility PV'!AM$335","v":1155.5123115434328},{"$f":"'PV OCC'!AE32+1000*'Solar - Utility PV'!AN$335","v":1155.5123115434328},{"$f":"'PV OCC'!AF32+1000*'Solar - Utility PV'!AO$335","v":1155.5123115434328},{"$f":"'PV OCC'!AG32+1000*'Solar - Utility PV'!AP$335","v":1155.5123115434328},{"$f":"'PV OCC'!AH32+1000*'Solar - Utility PV'!AQ$335","v":1155.5123115434328},{"$f":"'PV OCC'!AI32+1000*'Solar - Utility PV'!AR$335","v":1155.5123115434328},{"$f":"'PV OCC'!AJ32+1000*'Solar - Utility PV'!AS$335","v":1155.5123115434328},{"$f":"'PV OCC'!AK32+1000*'Solar - Utility PV'!AT$335","v":1155.5123115434328}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":"'PV OCC'!C33+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D33+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E33+1000*'Solar - Utility PV'!N$335","v":927.77613139826758},{"$f":"'PV OCC'!F33+1000*'Solar - Utility PV'!O$335","v":881.25275272987892},{"$f":"'PV OCC'!G33+1000*'Solar - Utility PV'!P$335","v":840.19348157493323},{"$f":"'PV OCC'!H33+1000*'Solar - Utility PV'!Q$335","v":805.26366056299366},{"$f":"'PV OCC'!I33+1000*'Solar - Utility PV'!R$335","v":782.45658716710545},{"$f":"'PV OCC'!J33+1000*'Solar - Utility PV'!S$335","v":759.64951377121724},{"$f":"'PV OCC'!K33+1000*'Solar - Utility PV'!T$335","v":736.84244037532915},{"$f":"'PV OCC'!L33+1000*'Solar - Utility PV'!U$335","v":714.03536697944094},{"$f":"'PV OCC'!M33+1000*'Solar - Utility PV'!V$335","v":691.22829358355284},{"$f":"'PV OCC'!N33+1000*'Solar - Utility PV'!W$335","v":668.42122018766463},{"$f":"'PV OCC'!O33+1000*'Solar - Utility PV'!X$335","v":645.61414679177642},{"$f":"'PV OCC'!P33+1000*'Solar - Utility PV'!Y$335","v":622.80707339588832},{"$f":"'PV OCC'!Q33+1000*'Solar - Utility PV'!Z$335","v":600},{"$f":"'PV OCC'!R33+1000*'Solar - Utility PV'!AA$335","v":590},{"$f":"'PV OCC'!S33+1000*'Solar - Utility PV'!AB$335","v":580},{"$f":"'PV OCC'!T33+1000*'Solar - Utility PV'!AC$335","v":570},{"$f":"'PV OCC'!U33+1000*'Solar - Utility PV'!AD$335","v":561.87342544947217},{"$f":"'PV OCC'!V33+1000*'Solar - Utility PV'!AE$335","v":545.67573591719554},{"$f":"'PV OCC'!W33+1000*'Solar - Utility PV'!AF$335","v":532.91503905553282},{"$f":"'PV OCC'!X33+1000*'Solar - Utility PV'!AG$335","v":520.15434219387021},{"$f":"'PV OCC'!Y33+1000*'Solar - Utility PV'!AH$335","v":507.39364533220748},{"$f":"'PV OCC'!Z33+1000*'Solar - Utility PV'!AI$335","v":494.63294847054476},{"$f":"'PV OCC'!AA33+1000*'Solar - Utility PV'!AJ$335","v":481.87225160888227},{"$f":"'PV OCC'!AB33+1000*'Solar - Utility PV'!AK$335","v":474.82722847339664},{"$f":"'PV OCC'!AC33+1000*'Solar - Utility PV'!AL$335","v":462.780899046375},{"$f":"'PV OCC'!AD33+1000*'Solar - Utility PV'!AM$335","v":448.48262116337224},{"$f":"'PV OCC'!AE33+1000*'Solar - Utility PV'!AN$335","v":434.18434328036949},{"$f":"'PV OCC'!AF33+1000*'Solar - Utility PV'!AO$335","v":433.88013729562277},{"$f":"'PV OCC'!AG33+1000*'Solar - Utility PV'!AP$335","v":407.71412778532681},{"$f":"'PV OCC'!AH33+1000*'Solar - Utility PV'!AQ$335","v":395.54219017328677},{"$f":"'PV OCC'!AI33+1000*'Solar - Utility PV'!AR$335","v":383.37025256124673},{"$f":"'PV OCC'!AJ33+1000*'Solar - Utility PV'!AS$335","v":371.19831494920669},{"$f":"'PV OCC'!AK33+1000*'Solar - Utility PV'!AT$335","v":366.55823905353657}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":"'PV OCC'!C34+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D34+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E34+1000*'Solar - Utility PV'!N$335","v":1050.2319652447634},{"$f":"'PV OCC'!F34+1000*'Solar - Utility PV'!O$335","v":1010.6005703298667},{"$f":"'PV OCC'!G34+1000*'Solar - Utility PV'!P$335","v":951.15347795752132},{"$f":"'PV OCC'!H34+1000*'Solar - Utility PV'!Q$335","v":901.61423431390051},{"$f":"'PV OCC'!I34+1000*'Solar - Utility PV'!R$335","v":891.43487494568944},{"$f":"'PV OCC'!J34+1000*'Solar - Utility PV'!S$335","v":881.25551557747826},{"$f":"'PV OCC'!K34+1000*'Solar - Utility PV'!T$335","v":871.0761562092672},{"$f":"'PV OCC'!L34+1000*'Solar - Utility PV'!U$335","v":860.89679684105602},{"$f":"'PV OCC'!M34+1000*'Solar - Utility PV'!V$335","v":850.71743747284495},{"$f":"'PV OCC'!N34+1000*'Solar - Utility PV'!W$335","v":840.53807810463377},{"$f":"'PV OCC'!O34+1000*'Solar - Utility PV'!X$335","v":830.3587187364227},{"$f":"'PV OCC'!P34+1000*'Solar - Utility PV'!Y$335","v":820.17935936821152},{"$f":"'PV OCC'!Q34+1000*'Solar - Utility PV'!Z$335","v":810},{"$f":"'PV OCC'!R34+1000*'Solar - Utility PV'!AA$335","v":803},{"$f":"'PV OCC'!S34+1000*'Solar - Utility PV'!AB$335","v":796},{"$f":"'PV OCC'!T34+1000*'Solar - Utility PV'!AC$335","v":789},{"$f":"'PV OCC'!U34+1000*'Solar - Utility PV'!AD$335","v":782},{"$f":"'PV OCC'!V34+1000*'Solar - Utility PV'!AE$335","v":775},{"$f":"'PV OCC'!W34+1000*'Solar - Utility PV'!AF$335","v":767.99999999999989},{"$f":"'PV OCC'!X34+1000*'Solar - Utility PV'!AG$335","v":760.99999999999989},{"$f":"'PV OCC'!Y34+1000*'Solar - Utility PV'!AH$335","v":753.99999999999989},{"$f":"'PV OCC'!Z34+1000*'Solar - Utility PV'!AI$335","v":746.99999999999989},{"$f":"'PV OCC'!AA34+1000*'Solar - Utility PV'!AJ$335","v":740},{"$f":"'PV OCC'!AB34+1000*'Solar - Utility PV'!AK$335","v":732},{"$f":"'PV OCC'!AC34+1000*'Solar - Utility PV'!AL$335","v":724},{"$f":"'PV OCC'!AD34+1000*'Solar - Utility PV'!AM$335","v":716},{"$f":"'PV OCC'!AE34+1000*'Solar - Utility PV'!AN$335","v":708},{"$f":"'PV OCC'!AF34+1000*'Solar - Utility PV'!AO$335","v":700},{"$f":"'PV OCC'!AG34+1000*'Solar - Utility PV'!AP$335","v":692},{"$f":"'PV OCC'!AH34+1000*'Solar - Utility PV'!AQ$335","v":684},{"$f":"'PV OCC'!AI34+1000*'Solar - Utility PV'!AR$335","v":676},{"$f":"'PV OCC'!AJ34+1000*'Solar - Utility PV'!AS$335","v":668},{"$f":"'PV OCC'!AK34+1000*'Solar - Utility PV'!AT$335","v":660}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":"'PV OCC'!C35+1000*'Solar - Utility PV'!L$335","v":1753.9224256089915},{"$f":"'PV OCC'!D35+1000*'Solar - Utility PV'!M$335","v":1195.5123115434328},{"$f":"'PV OCC'!E35+1000*'Solar - Utility PV'!N$335","v":1095.5123115434328},{"$f":"'PV OCC'!F35+1000*'Solar - Utility PV'!O$335","v":1105.5123115434328},{"$f":"'PV OCC'!G35+1000*'Solar - Utility PV'!P$335","v":1135.5123115434328},{"$f":"'PV OCC'!H35+1000*'Solar - Utility PV'!Q$335","v":1155.5123115434328},{"$f":"'PV OCC'!I35+1000*'Solar - Utility PV'!R$335","v":1155.5123115434328},{"$f":"'PV OCC'!J35+1000*'Solar - Utility PV'!S$335","v":1155.5123115434328},{"$f":"'PV OCC'!K35+1000*'Solar - Utility PV'!T$335","v":1155.5123115434328},{"$f":"'PV OCC'!L35+1000*'Solar - Utility PV'!U$335","v":1155.5123115434328},{"$f":"'PV OCC'!M35+1000*'Solar - Utility PV'!V$335","v":1155.5123115434328},{"$f":"'PV OCC'!N35+1000*'Solar - Utility PV'!W$335","v":1155.5123115434328},{"$f":"'PV OCC'!O35+1000*'Solar - Utility PV'!X$335","v":1155.5123115434328},{"$f":"'PV OCC'!P35+1000*'Solar - Utility PV'!Y$335","v":1155.5123115434328},{"$f":"'PV OCC'!Q35+1000*'Solar - Utility PV'!Z$335","v":1155.5123115434328},{"$f":"'PV OCC'!R35+1000*'Solar - Utility PV'!AA$335","v":1155.5123115434328},{"$f":"'PV OCC'!S35+1000*'Solar - Utility PV'!AB$335","v":1155.5123115434328},{"$f":"'PV OCC'!T35+1000*'Solar - Utility PV'!AC$335","v":1155.5123115434328},{"$f":"'PV OCC'!U35+1000*'Solar - Utility PV'!AD$335","v":1155.5123115434328},{"$f":"'PV OCC'!V35+1000*'Solar - Utility PV'!AE$335","v":1155.5123115434328},{"$f":"'PV OCC'!W35+1000*'Solar - Utility PV'!AF$335","v":1155.5123115434328},{"$f":"'PV OCC'!X35+1000*'Solar - Utility PV'!AG$335","v":1155.5123115434328},{"$f":"'PV OCC'!Y35+1000*'Solar - Utility PV'!AH$335","v":1155.5123115434328},{"$f":"'PV OCC'!Z35+1000*'Solar - Utility PV'!AI$335","v":1155.5123115434328},{"$f":"'PV OCC'!AA35+1000*'Solar - Utility PV'!AJ$335","v":1155.5123115434328},{"$f":"'PV OCC'!AB35+1000*'Solar - Utility PV'!AK$335","v":1155.5123115434328},{"$f":"'PV OCC'!AC35+1000*'Solar - Utility PV'!AL$335","v":1155.5123115434328},{"$f":"'PV OCC'!AD35+1000*'Solar - Utility PV'!AM$335","v":1155.5123115434328},{"$f":"'PV OCC'!AE35+1000*'Solar - Utility PV'!AN$335","v":1155.5123115434328},{"$f":"'PV OCC'!AF35+1000*'Solar - Utility PV'!AO$335","v":1155.5123115434328},{"$f":"'PV OCC'!AG35+1000*'Solar - Utility PV'!AP$335","v":1155.5123115434328},{"$f":"'PV OCC'!AH35+1000*'Solar - Utility PV'!AQ$335","v":1155.5123115434328},{"$f":"'PV OCC'!AI35+1000*'Solar - Utility PV'!AR$335","v":1155.5123115434328},{"$f":"'PV OCC'!AJ35+1000*'Solar - Utility PV'!AS$335","v":1155.5123115434328},{"$f":"'PV OCC'!AK35+1000*'Solar - Utility PV'!AT$335","v":1155.5123115434328}]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - Seattle - Low",14.031379404871933,9.5640984923474619,8.222209051186141,7.770022021839031,7.2015478525994663,6.762109284503949,6.5796526973368437,6.3971961101697383,6.214739523002633,6.0322829358355277,5.8498263486684223,5.667369761501317,5.4849131743342125,5.3024565871671063,5.12,5.04,4.96,4.88,4.8149874035957785,4.6854058873375646,4.583320312444263,4.4812347375509614,4.3791491626576597,4.2770635877643581,4.1749780128710583,4.1186178277871734,4.0222471923710001,3.9078609693069786,3.7934747462429561,3.7910410983649823,3.581713022282615,3.4843375213862942,3.3869620204899737,3.2895865195936533,3.2524659124282924]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",14.031379404871933,9.5640984923474619,9.2018557219581076,8.8048045626389335,8.0892278236601705,7.5329138745112045,7.4514789995655155,7.3700441246198265,7.2886092496741375,7.2071743747284494,7.1257394997827594,7.0443046248370704,6.9628697498913814,6.8814348749456924,6.8,6.7439999999999998,6.6879999999999997,6.6319999999999997,6.5759999999999996,6.52,6.4639999999999995,6.4079999999999995,6.3519999999999994,6.2959999999999994,6.2400000000000011,6.1760000000000002,6.1120000000000001,6.048,5.984,5.92,5.8559999999999999,5.7920000000000007,5.7279999999999998,5.6639999999999997,5.6]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",14.031379404871933,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":"L184","v":14.031379404871933},{"$f":"M184","v":9.5640984923474619},8.222209051186141,7.770022021839031,7.2015478525994663,6.762109284503949,6.5796526973368437,6.3971961101697383,6.214739523002633,6.0322829358355277,5.8498263486684223,5.667369761501317,5.4849131743342125,5.3024565871671063,5.12,5.04,4.96,4.88,4.8149874035957785,4.6854058873375646,4.583320312444263,4.4812347375509614,4.3791491626576597,4.2770635877643581,4.1749780128710583,4.1186178277871734,4.0222471923710001,3.9078609693069786,3.7934747462429561,3.7910410983649823,3.581713022282615,3.4843375213862942,3.3869620204899737,3.2895865195936533,3.2524659124282924]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":"L185","v":14.031379404871933},9.5640984923474619,9.2018557219581076,8.8048045626389335,8.0892278236601705,7.5329138745112045,7.4514789995655155,7.3700441246198265,7.2886092496741375,7.2071743747284494,7.1257394997827594,7.0443046248370704,6.9628697498913814,6.8814348749456924,6.8,6.7439999999999998,6.6879999999999997,6.6319999999999997,6.5759999999999996,6.52,6.4639999999999995,6.4079999999999995,6.3519999999999994,6.2959999999999994,6.2400000000000011,6.1760000000000002,6.1120000000000001,6.048,5.984,5.92,5.8559999999999999,5.7920000000000007,5.7279999999999998,5.6639999999999997,5.6]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":"L186","v":14.031379404871933},9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":"L187","v":14.031379404871933},9.5640984923474619,8.222209051186141,7.770022021839031,7.2015478525994663,6.762109284503949,6.5796526973368437,6.3971961101697383,6.214739523002633,6.0322829358355277,5.8498263486684223,5.667369761501317,5.4849131743342125,5.3024565871671063,5.12,5.04,4.96,4.88,4.8149874035957785,4.6854058873375646,4.583320312444263,4.4812347375509614,4.3791491626576597,4.2770635877643581,4.1749780128710583,4.1186178277871734,4.0222471923710001,3.9078609693069786,3.7934747462429561,3.7910410983649823,3.581713022282615,3.4843375213862942,3.3869620204899737,3.2895865195936533,3.2524659124282924]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":"L188","v":14.031379404871933},9.5640984923474619,9.2018557219581076,8.8048045626389335,8.0892278236601705,7.5329138745112045,7.4514789995655155,7.3700441246198265,7.2886092496741375,7.2071743747284494,7.1257394997827594,7.0443046248370704,6.9628697498913814,6.8814348749456924,6.8,6.7439999999999998,6.6879999999999997,6.6319999999999997,6.5759999999999996,6.52,6.4639999999999995,6.4079999999999995,6.3519999999999994,6.2959999999999994,6.2400000000000011,6.1760000000000002,6.1120000000000001,6.048,5.984,5.92,5.8559999999999999,5.7920000000000007,5.7279999999999998,5.6639999999999997,5.6]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":"L189","v":14.031379404871933},9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619]
["hi",null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":"L190","v":14.031379404871933},9.5640984923474619,8.222209051186141,7.770022021839031,7.2015478525994663,6.762109284503949,6.5796526973368437,6.3971961101697383,6.214739523002633,6.0322829358355277,5.8498263486684223,5.667369761501317,5.4849131743342125,5.3024565871671063,5.12,5.04,4.96,4.88,4.8149874035957785,4.6854058873375646,4.583320312444263,4.4812347375509614,4.3791491626576597,4.2770635877643581,4.1749780128710583,4.1186178277871734,4.0222471923710001,3.9078609693069786,3.7934747462429561,3.7910410983649823,3.581713022282615,3.4843375213862942,3.3869620204899737,3.2895865195936533,3.2524659124282924]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":"L191","v":14.031379404871933},9.5640984923474619,9.2018557219581076,8.8048045626389335,8.0892278236601705,7.5329138745112045,7.4514789995655155,7.3700441246198265,7.2886092496741375,7.2071743747284494,7.1257394997827594,7.0443046248370704,6.9628697498913814,6.8814348749456924,6.8,6.7439999999999998,6.6879999999999997,6.6319999999999997,6.5759999999999996,6.52,6.4639999999999995,6.4079999999999995,6.3519999999999994,6.2959999999999994,6.2400000000000011,6.1760000000000002,6.1120000000000001,6.048,5.984,5.92,5.8559999999999999,5.7920000000000007,5.7279999999999998,5.6639999999999997,5.6]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":"L192","v":14.031379404871933},9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":"L193","v":14.031379404871933},9.5640984923474619,8.222209051186141,7.770022021839031,7.2015478525994663,6.762109284503949,6.5796526973368437,6.3971961101697383,6.214739523002633,6.0322829358355277,5.8498263486684223,5.667369761501317,5.4849131743342125,5.3024565871671063,5.12,5.04,4.96,4.88,4.8149874035957785,4.6854058873375646,4.583320312444263,4.4812347375509614,4.3791491626576597,4.2770635877643581,4.1749780128710583,4.1186178277871734,4.0222471923710001,3.9078609693069786,3.7934747462429561,3.7910410983649823,3.581713022282615,3.4843375213862942,3.3869620204899737,3.2895865195936533,3.2524659124282924]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":"L194","v":14.031379404871933},9.5640984923474619,9.2018557219581076,8.8048045626389335,8.0892278236601705,7.5329138745112045,7.4514789995655155,7.3700441246198265,7.2886092496741375,7.2071743747284494,7.1257394997827594,7.0443046248370704,6.9628697498913814,6.8814348749456924,6.8,6.7439999999999998,6.6879999999999997,6.6319999999999997,6.5759999999999996,6.52,6.4639999999999995,6.4079999999999995,6.3519999999999994,6.2959999999999994,6.2400000000000011,6.1760000000000002,6.1120000000000001,6.048,5.984,5.92,5.8559999999999999,5.7920000000000007,5.7279999999999998,5.6639999999999997,5.6]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":"L195","v":14.031379404871933},9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619,9.5640984923474619]
[]
[" ",null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN394","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F395","v":3.73E-2},{"$f":"'WACC Calc'!G395","v":3.73E-2},{"$f":"'WACC Calc'!H395","v":3.73E-2},{"$f":"'WACC Calc'!I395","v":3.73E-2},{"$f":"'WACC Calc'!J395","v":3.73E-2},{"$f":"'WACC Calc'!K395","v":3.73E-2},{"$f":"'WACC Calc'!L395","v":3.73E-2},{"$f":"'WACC Calc'!M395","v":3.73E-2},{"$f":"'WACC Calc'!N395","v":3.73E-2},{"$f":"'WACC Calc'!O395","v":3.73E-2},{"$f":"'WACC Calc'!P395","v":3.73E-2},{"$f":"'WACC Calc'!Q395","v":3.73E-2},{"$f":"'WACC Calc'!R395","v":3.73E-2},{"$f":"'WACC Calc'!S395","v":3.73E-2},{"$f":"'WACC Calc'!T395","v":3.73E-2},{"$f":"'WACC Calc'!U395","v":3.73E-2},{"$f":"'WACC Calc'!V395","v":3.73E-2},{"$f":"'WACC Calc'!W395","v":3.73E-2},{"$f":"'WACC Calc'!X395","v":3.73E-2},{"$f":"'WACC Calc'!Y395","v":3.73E-2},{"$f":"'WACC Calc'!Z395","v":3.73E-2},{"$f":"'WACC Calc'!AA395","v":3.73E-2},{"$f":"'WACC Calc'!AB395","v":3.73E-2},{"$f":"'WACC Calc'!AC395","v":3.73E-2},{"$f":"'WACC Calc'!AD395","v":3.73E-2},{"$f":"'WACC Calc'!AE395","v":3.73E-2},{"$f":"'WACC Calc'!AF395","v":3.73E-2},{"$f":"'WACC Calc'!AG395","v":3.73E-2},{"$f":"'WACC Calc'!AH395","v":3.73E-2},{"$f":"'WACC Calc'!AI395","v":3.73E-2},{"$f":"'WACC Calc'!AJ395","v":3.73E-2},{"$f":"'WACC Calc'!AK395","v":3.73E-2},{"$f":"'WACC Calc'!AL395","v":3.73E-2},{"$f":"'WACC Calc'!AM395","v":3.73E-2},{"$f":"'WACC Calc'!AN395","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F396","v":3.73E-2},{"$f":"'WACC Calc'!G396","v":3.73E-2},{"$f":"'WACC Calc'!H396","v":3.73E-2},{"$f":"'WACC Calc'!I396","v":3.73E-2},{"$f":"'WACC Calc'!J396","v":3.73E-2},{"$f":"'WACC Calc'!K396","v":3.73E-2},{"$f":"'WACC Calc'!L396","v":3.73E-2},{"$f":"'WACC Calc'!M396","v":3.73E-2},{"$f":"'WACC Calc'!N396","v":3.73E-2},{"$f":"'WACC Calc'!O396","v":3.73E-2},{"$f":"'WACC Calc'!P396","v":3.73E-2},{"$f":"'WACC Calc'!Q396","v":3.73E-2},{"$f":"'WACC Calc'!R396","v":3.73E-2},{"$f":"'WACC Calc'!S396","v":3.73E-2},{"$f":"'WACC Calc'!T396","v":3.73E-2},{"$f":"'WACC Calc'!U396","v":3.73E-2},{"$f":"'WACC Calc'!V396","v":3.73E-2},{"$f":"'WACC Calc'!W396","v":3.73E-2},{"$f":"'WACC Calc'!X396","v":3.73E-2},{"$f":"'WACC Calc'!Y396","v":3.73E-2},{"$f":"'WACC Calc'!Z396","v":3.73E-2},{"$f":"'WACC Calc'!AA396","v":3.73E-2},{"$f":"'WACC Calc'!AB396","v":3.73E-2},{"$f":"'WACC Calc'!AC396","v":3.73E-2},{"$f":"'WACC Calc'!AD396","v":3.73E-2},{"$f":"'WACC Calc'!AE396","v":3.73E-2},{"$f":"'WACC Calc'!AF396","v":3.73E-2},{"$f":"'WACC Calc'!AG396","v":3.73E-2},{"$f":"'WACC Calc'!AH396","v":3.73E-2},{"$f":"'WACC Calc'!AI396","v":3.73E-2},{"$f":"'WACC Calc'!AJ396","v":3.73E-2},{"$f":"'WACC Calc'!AK396","v":3.73E-2},{"$f":"'WACC Calc'!AL396","v":3.73E-2},{"$f":"'WACC Calc'!AM396","v":3.73E-2},{"$f":"'WACC Calc'!AN396","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F397","v":3.73E-2},{"$f":"'WACC Calc'!G397","v":3.73E-2},{"$f":"'WACC Calc'!H397","v":3.73E-2},{"$f":"'WACC Calc'!I397","v":3.73E-2},{"$f":"'WACC Calc'!J397","v":3.73E-2},{"$f":"'WACC Calc'!K397","v":3.73E-2},{"$f":"'WACC Calc'!L397","v":3.73E-2},{"$f":"'WACC Calc'!M397","v":3.73E-2},{"$f":"'WACC Calc'!N397","v":3.73E-2},{"$f":"'WACC Calc'!O397","v":3.73E-2},{"$f":"'WACC Calc'!P397","v":3.73E-2},{"$f":"'WACC Calc'!Q397","v":3.73E-2},{"$f":"'WACC Calc'!R397","v":3.73E-2},{"$f":"'WACC Calc'!S397","v":3.73E-2},{"$f":"'WACC Calc'!T397","v":3.73E-2},{"$f":"'WACC Calc'!U397","v":3.73E-2},{"$f":"'WACC Calc'!V397","v":3.73E-2},{"$f":"'WACC Calc'!W397","v":3.73E-2},{"$f":"'WACC Calc'!X397","v":3.73E-2},{"$f":"'WACC Calc'!Y397","v":3.73E-2},{"$f":"'WACC Calc'!Z397","v":3.73E-2},{"$f":"'WACC Calc'!AA397","v":3.73E-2},{"$f":"'WACC Calc'!AB397","v":3.73E-2},{"$f":"'WACC Calc'!AC397","v":3.73E-2},{"$f":"'WACC Calc'!AD397","v":3.73E-2},{"$f":"'WACC Calc'!AE397","v":3.73E-2},{"$f":"'WACC Calc'!AF397","v":3.73E-2},{"$f":"'WACC Calc'!AG397","v":3.73E-2},{"$f":"'WACC Calc'!AH397","v":3.73E-2},{"$f":"'WACC Calc'!AI397","v":3.73E-2},{"$f":"'WACC Calc'!AJ397","v":3.73E-2},{"$f":"'WACC Calc'!AK397","v":3.73E-2},{"$f":"'WACC Calc'!AL397","v":3.73E-2},{"$f":"'WACC Calc'!AM397","v":3.73E-2},{"$f":"'WACC Calc'!AN397","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM398","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN398","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM399","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN399","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM400","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN400","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F401","v":3.73E-2},{"$f":"'WACC Calc'!G401","v":3.73E-2},{"$f":"'WACC Calc'!H401","v":3.73E-2},{"$f":"'WACC Calc'!I401","v":3.73E-2},{"$f":"'WACC Calc'!J401","v":3.73E-2},{"$f":"'WACC Calc'!K401","v":3.73E-2},{"$f":"'WACC Calc'!L401","v":3.73E-2},{"$f":"'WACC Calc'!M401","v":3.73E-2},{"$f":"'WACC Calc'!N401","v":3.73E-2},{"$f":"'WACC Calc'!O401","v":3.73E-2},{"$f":"'WACC Calc'!P401","v":3.73E-2},{"$f":"'WACC Calc'!Q401","v":3.73E-2},{"$f":"'WACC Calc'!R401","v":3.73E-2},{"$f":"'WACC Calc'!S401","v":3.73E-2},{"$f":"'WACC Calc'!T401","v":3.73E-2},{"$f":"'WACC Calc'!U401","v":3.73E-2},{"$f":"'WACC Calc'!V401","v":3.73E-2},{"$f":"'WACC Calc'!W401","v":3.73E-2},{"$f":"'WACC Calc'!X401","v":3.73E-2},{"$f":"'WACC Calc'!Y401","v":3.73E-2},{"$f":"'WACC Calc'!Z401","v":3.73E-2},{"$f":"'WACC Calc'!AA401","v":3.73E-2},{"$f":"'WACC Calc'!AB401","v":3.73E-2},{"$f":"'WACC Calc'!AC401","v":3.73E-2},{"$f":"'WACC Calc'!AD401","v":3.73E-2},{"$f":"'WACC Calc'!AE401","v":3.73E-2},{"$f":"'WACC Calc'!AF401","v":3.73E-2},{"$f":"'WACC Calc'!AG401","v":3.73E-2},{"$f":"'WACC Calc'!AH401","v":3.73E-2},{"$f":"'WACC Calc'!AI401","v":3.73E-2},{"$f":"'WACC Calc'!AJ401","v":3.73E-2},{"$f":"'WACC Calc'!AK401","v":3.73E-2},{"$f":"'WACC Calc'!AL401","v":3.73E-2},{"$f":"'WACC Calc'!AM401","v":3.73E-2},{"$f":"'WACC Calc'!AN401","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM402","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN402","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM403","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN403","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM404","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN404","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM405","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN405","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM406","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN406","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM407","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN407","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F408","v":0.6},{"$f":"'WACC Calc'!G408","v":0.6071428571428571},{"$f":"'WACC Calc'!H408","v":0.61428571428571421},{"$f":"'WACC Calc'!I408","v":0.62142857142857133},{"$f":"'WACC Calc'!J408","v":0.62857142857142845},{"$f":"'WACC Calc'!K408","v":0.63571428571428557},{"$f":"'WACC Calc'!L408","v":0.64285714285714268},{"$f":"'WACC Calc'!M408","v":0.6499999999999998},{"$f":"'WACC Calc'!N408","v":0.65714285714285692},{"$f":"'WACC Calc'!O408","v":0.66428571428571404},{"$f":"'WACC Calc'!P408","v":0.67142857142857115},{"$f":"'WACC Calc'!Q408","v":0.67857142857142827},{"$f":"'WACC Calc'!R408","v":0.68571428571428539},{"$f":"'WACC Calc'!S408","v":0.69285714285714251},{"$f":"'WACC Calc'!T408","v":0.7},{"$f":"'WACC Calc'!U408","v":0.7},{"$f":"'WACC Calc'!V408","v":0.7},{"$f":"'WACC Calc'!W408","v":0.7},{"$f":"'WACC Calc'!X408","v":0.7},{"$f":"'WACC Calc'!Y408","v":0.7},{"$f":"'WACC Calc'!Z408","v":0.7},{"$f":"'WACC Calc'!AA408","v":0.7},{"$f":"'WACC Calc'!AB408","v":0.7},{"$f":"'WACC Calc'!AC408","v":0.7},{"$f":"'WACC Calc'!AD408","v":0.7},{"$f":"'WACC Calc'!AE408","v":0.7},{"$f":"'WACC Calc'!AF408","v":0.7},{"$f":"'WACC Calc'!AG408","v":0.7},{"$f":"'WACC Calc'!AH408","v":0.7},{"$f":"'WACC Calc'!AI408","v":0.7},{"$f":"'WACC Calc'!AJ408","v":0.7},{"$f":"'WACC Calc'!AK408","v":0.7},{"$f":"'WACC Calc'!AL408","v":0.7},{"$f":"'WACC Calc'!AM408","v":0.7},{"$f":"'WACC Calc'!AN408","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F409","v":0.6},{"$f":"'WACC Calc'!G409","v":0.60357142857142854},{"$f":"'WACC Calc'!H409","v":0.6071428571428571},{"$f":"'WACC Calc'!I409","v":0.61071428571428565},{"$f":"'WACC Calc'!J409","v":0.61428571428571421},{"$f":"'WACC Calc'!K409","v":0.61785714285714277},{"$f":"'WACC Calc'!L409","v":0.62142857142857133},{"$f":"'WACC Calc'!M409","v":0.62499999999999989},{"$f":"'WACC Calc'!N409","v":0.62857142857142845},{"$f":"'WACC Calc'!O409","v":0.63214285714285701},{"$f":"'WACC Calc'!P409","v":0.63571428571428557},{"$f":"'WACC Calc'!Q409","v":0.63928571428571412},{"$f":"'WACC Calc'!R409","v":0.64285714285714268},{"$f":"'WACC Calc'!S409","v":0.64642857142857124},{"$f":"'WACC Calc'!T409","v":0.65},{"$f":"'WACC Calc'!U409","v":0.65},{"$f":"'WACC Calc'!V409","v":0.65},{"$f":"'WACC Calc'!W409","v":0.65},{"$f":"'WACC Calc'!X409","v":0.65},{"$f":"'WACC Calc'!Y409","v":0.65},{"$f":"'WACC Calc'!Z409","v":0.65},{"$f":"'WACC Calc'!AA409","v":0.65},{"$f":"'WACC Calc'!AB409","v":0.65},{"$f":"'WACC Calc'!AC409","v":0.65},{"$f":"'WACC Calc'!AD409","v":0.65},{"$f":"'WACC Calc'!AE409","v":0.65},{"$f":"'WACC Calc'!AF409","v":0.65},{"$f":"'WACC Calc'!AG409","v":0.65},{"$f":"'WACC Calc'!AH409","v":0.65},{"$f":"'WACC Calc'!AI409","v":0.65},{"$f":"'WACC Calc'!AJ409","v":0.65},{"$f":"'WACC Calc'!AK409","v":0.65},{"$f":"'WACC Calc'!AL409","v":0.65},{"$f":"'WACC Calc'!AM409","v":0.65},{"$f":"'WACC Calc'!AN409","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F410","v":0.6},{"$f":"'WACC Calc'!G410","v":0.6},{"$f":"'WACC Calc'!H410","v":0.6},{"$f":"'WACC Calc'!I410","v":0.6},{"$f":"'WACC Calc'!J410","v":0.6},{"$f":"'WACC Calc'!K410","v":0.6},{"$f":"'WACC Calc'!L410","v":0.6},{"$f":"'WACC Calc'!M410","v":0.6},{"$f":"'WACC Calc'!N410","v":0.6},{"$f":"'WACC Calc'!O410","v":0.6},{"$f":"'WACC Calc'!P410","v":0.6},{"$f":"'WACC Calc'!Q410","v":0.6},{"$f":"'WACC Calc'!R410","v":0.6},{"$f":"'WACC Calc'!S410","v":0.6},{"$f":"'WACC Calc'!T410","v":0.6},{"$f":"'WACC Calc'!U410","v":0.6},{"$f":"'WACC Calc'!V410","v":0.6},{"$f":"'WACC Calc'!W410","v":0.6},{"$f":"'WACC Calc'!X410","v":0.6},{"$f":"'WACC Calc'!Y410","v":0.6},{"$f":"'WACC Calc'!Z410","v":0.6},{"$f":"'WACC Calc'!AA410","v":0.6},{"$f":"'WACC Calc'!AB410","v":0.6},{"$f":"'WACC Calc'!AC410","v":0.6},{"$f":"'WACC Calc'!AD410","v":0.6},{"$f":"'WACC Calc'!AE410","v":0.6},{"$f":"'WACC Calc'!AF410","v":0.6},{"$f":"'WACC Calc'!AG410","v":0.6},{"$f":"'WACC Calc'!AH410","v":0.6},{"$f":"'WACC Calc'!AI410","v":0.6},{"$f":"'WACC Calc'!AJ410","v":0.6},{"$f":"'WACC Calc'!AK410","v":0.6},{"$f":"'WACC Calc'!AL410","v":0.6},{"$f":"'WACC Calc'!AM410","v":0.6},{"$f":"'WACC Calc'!AN410","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F411","v":0.25740000000000002},{"$f":"'WACC Calc'!G411","v":0.25740000000000002},{"$f":"'WACC Calc'!H411","v":0.25740000000000002},{"$f":"'WACC Calc'!I411","v":0.25740000000000002},{"$f":"'WACC Calc'!J411","v":0.25740000000000002},{"$f":"'WACC Calc'!K411","v":0.25740000000000002},{"$f":"'WACC Calc'!L411","v":0.25740000000000002},{"$f":"'WACC Calc'!M411","v":0.25740000000000002},{"$f":"'WACC Calc'!N411","v":0.25740000000000002},{"$f":"'WACC Calc'!O411","v":0.25740000000000002},{"$f":"'WACC Calc'!P411","v":0.25740000000000002},{"$f":"'WACC Calc'!Q411","v":0.25740000000000002},{"$f":"'WACC Calc'!R411","v":0.25740000000000002},{"$f":"'WACC Calc'!S411","v":0.25740000000000002},{"$f":"'WACC Calc'!T411","v":0.25740000000000002},{"$f":"'WACC Calc'!U411","v":0.25740000000000002},{"$f":"'WACC Calc'!V411","v":0.25740000000000002},{"$f":"'WACC Calc'!W411","v":0.25740000000000002},{"$f":"'WACC Calc'!X411","v":0.25740000000000002},{"$f":"'WACC Calc'!Y411","v":0.25740000000000002},{"$f":"'WACC Calc'!Z411","v":0.25740000000000002},{"$f":"'WACC Calc'!AA411","v":0.25740000000000002},{"$f":"'WACC Calc'!AB411","v":0.25740000000000002},{"$f":"'WACC Calc'!AC411","v":0.25740000000000002},{"$f":"'WACC Calc'!AD411","v":0.25740000000000002},{"$f":"'WACC Calc'!AE411","v":0.25740000000000002},{"$f":"'WACC Calc'!AF411","v":0.25740000000000002},{"$f":"'WACC Calc'!AG411","v":0.25740000000000002},{"$f":"'WACC Calc'!AH411","v":0.25740000000000002},{"$f":"'WACC Calc'!AI411","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ411","v":0.25740000000000002},{"$f":"'WACC Calc'!AK411","v":0.25740000000000002},{"$f":"'WACC Calc'!AL411","v":0.25740000000000002},{"$f":"'WACC Calc'!AM411","v":0.25740000000000002},{"$f":"'WACC Calc'!AN411","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F412","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G412","v":5.2292237857142862E-2},{"$f":"'WACC Calc'!H412","v":5.1845087714285719E-2},{"$f":"'WACC Calc'!I412","v":5.1397937571428583E-2},{"$f":"'WACC Calc'!J412","v":5.095078742857144E-2},{"$f":"'WACC Calc'!K412","v":5.050363728571429E-2},{"$f":"'WACC Calc'!L412","v":5.0056487142857153E-2},{"$f":"'WACC Calc'!M412","v":4.9609337000000017E-2},{"$f":"'WACC Calc'!N412","v":4.9162186857142867E-2},{"$f":"'WACC Calc'!O412","v":4.8715036714285731E-2},{"$f":"'WACC Calc'!P412","v":4.8267886571428588E-2},{"$f":"'WACC Calc'!Q412","v":4.7820736428571445E-2},{"$f":"'WACC Calc'!R412","v":4.7373586285714309E-2},{"$f":"'WACC Calc'!S412","v":4.6926436142857166E-2},{"$f":"'WACC Calc'!T412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM412","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AN412","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F413","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G413","v":5.251581292857143E-2},{"$f":"'WACC Calc'!H413","v":5.2292237857142862E-2},{"$f":"'WACC Calc'!I413","v":5.2068662785714294E-2},{"$f":"'WACC Calc'!J413","v":5.1845087714285719E-2},{"$f":"'WACC Calc'!K413","v":5.1621512642857151E-2},{"$f":"'WACC Calc'!L413","v":5.1397937571428583E-2},{"$f":"'WACC Calc'!M413","v":5.1174362500000008E-2},{"$f":"'WACC Calc'!N413","v":5.095078742857144E-2},{"$f":"'WACC Calc'!O413","v":5.0727212357142865E-2},{"$f":"'WACC Calc'!P413","v":5.050363728571429E-2},{"$f":"'WACC Calc'!Q413","v":5.0280062214285728E-2},{"$f":"'WACC Calc'!R413","v":5.0056487142857153E-2},{"$f":"'WACC Calc'!S413","v":4.9832912071428578E-2},{"$f":"'WACC Calc'!T413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM413","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AN413","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM414","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN414","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F415","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G415","v":2.6626573519163976E-2},{"$f":"'WACC Calc'!H415","v":2.6190329477352003E-2},{"$f":"'WACC Calc'!I415","v":2.5754085435540253E-2},{"$f":"'WACC Calc'!J415","v":2.531784139372828E-2},{"$f":"'WACC Calc'!K415","v":2.4881597351916529E-2},{"$f":"'WACC Calc'!L415","v":2.4445353310104778E-2},{"$f":"'WACC Calc'!M415","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!N415","v":2.3572865226480832E-2},{"$f":"'WACC Calc'!O415","v":2.3136621184669082E-2},{"$f":"'WACC Calc'!P415","v":2.2700377142857109E-2},{"$f":"'WACC Calc'!Q415","v":2.2264133101045358E-2},{"$f":"'WACC Calc'!R415","v":2.1827889059233607E-2},{"$f":"'WACC Calc'!S415","v":2.1391645017421634E-2},{"$f":"'WACC Calc'!T415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM415","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AN415","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F416","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G416","v":2.6844695540069852E-2},{"$f":"'WACC Calc'!H416","v":2.6626573519163976E-2},{"$f":"'WACC Calc'!I416","v":2.6408451498257879E-2},{"$f":"'WACC Calc'!J416","v":2.6190329477352003E-2},{"$f":"'WACC Calc'!K416","v":2.5972207456446128E-2},{"$f":"'WACC Calc'!L416","v":2.5754085435540253E-2},{"$f":"'WACC Calc'!M416","v":2.5535963414634377E-2},{"$f":"'WACC Calc'!N416","v":2.531784139372828E-2},{"$f":"'WACC Calc'!O416","v":2.5099719372822404E-2},{"$f":"'WACC Calc'!P416","v":2.4881597351916529E-2},{"$f":"'WACC Calc'!Q416","v":2.4663475331010654E-2},{"$f":"'WACC Calc'!R416","v":2.4445353310104778E-2},{"$f":"'WACC Calc'!S416","v":2.4227231289198681E-2},{"$f":"'WACC Calc'!T416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM416","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AN416","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM417","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN417","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L237 / (1 - (1 / (1 + L237)^$S$37))","v":6.7096778007694757E-2},{"$f":" M237 / (1 - (1 / (1 + M237)^$S$37))","v":6.6761019134054037E-2},6.6425996207738744E-2,6.6091712442616024E-2,6.575817104670903E-2,6.5425375221928969E-2,6.5093328163806016E-2,6.4762033061217916E-2,6.4431493096117357E-2,6.4101711443258991E-2,6.3772691269923604E-2,6.3444435735641846E-2,6.3116947991916528E-2,6.2790231181943434E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L238 / (1 - (1 / (1 + L238)^$S$37))","v":6.7096778007694757E-2},6.692880677854636E-2,6.6761019134054037E-2,6.6593415476480178E-2,6.6425996207738744E-2,6.6258761729386814E-2,6.6091712442616024E-2,6.5924848748244669E-2,6.575817104670903E-2,6.5591679738054756E-2,6.5425375221928969E-2,6.5259257897571407E-2,6.5093328163806016E-2,6.4927586419032624E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L240 / (1 - (1 / (1 + L240)^$S$37))","v":4.9101401138875428E-2},{"$f":" M240 / (1 - (1 / (1 + M240)^$S$37))","v":4.8819847437759203E-2},4.8539152752522068E-2,4.8259319326572417E-2,4.7980349382990443E-2,4.7702245124276337E-2,4.742500873210017E-2,4.7148642367052525E-2,4.6873148168396411E-2,4.6598528253819903E-2,4.63247847191912E-2,4.6051919638313739E-2,4.5779935062682853E-2,4.5508833021245226E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L241 / (1 - (1 / (1 + L241)^$S$37))","v":4.9101401138875428E-2},4.8960517052332578E-2,4.8819847437759203E-2,4.8679392577469144E-2,4.8539152752522068E-2,4.8399128242714425E-2,4.8259319326572417E-2,4.8119726281343964E-2,4.7980349382990443E-2,4.7841188906179402E-2,4.7702245124276337E-2,4.7563518309337138E-2,4.742500873210017E-2,4.7286716661978534E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Utility PV - Seattle - Low",{"$f":"L237","v":5.2739388000000005E-2},{"$f":"M237","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":"L238","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":"L237","v":5.2739388000000005E-2},{"$f":"M237","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":"L238","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":"L237","v":5.2739388000000005E-2},{"$f":"M237","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":"L238","v":5.2739388000000005E-2},{"$f":"M238","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":"L239","v":5.2739388000000005E-2},{"$f":"M239","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":"L237","v":5.2739388000000005E-2},{"$f":"M237","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":"L238","v":5.2739388000000005E-2},{"$f":"M238","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":"L239","v":5.2739388000000005E-2},{"$f":"M239","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":"L237","v":5.2739388000000005E-2},{"$f":"M237","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":"L238","v":5.2739388000000005E-2},{"$f":"M238","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":"L239","v":5.2739388000000005E-2},{"$f":"M239","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - Seattle - Low",{"$f":" ((L246 *L311* $S$48 * (L167 * 1 + L269) +L184) * 1000 / (L99 * 8760)) + L201 + 0","v":80.527053630287838},{"$f":" ((M246 *M311* $S$48 * (M167 * 1 + M269) +M184) * 1000 / (M99 * 8760)) + M201 + 0","v":54.538427326514714},42.66411854094541,40.237855809107003,37.962701285948441,36.046205664375293,34.808230950675764,33.584412064511852,32.374645826117629,31.178829381391367,29.996860202320342,28.828636087428016,27.674055162244482,26.533015879800214,25.405417021141009,24.957983942064793,24.51155339048897,24.066122000759393,23.699908367557668,22.997892043353218,22.440627790732218,21.884605200301596,21.329820126785624,20.776268443340015,20.223946041449601,19.909644990564669,19.389069481535454,18.776556113939595,18.165396950496906,18.132790847039985,17.03473018986276,16.515020630247829,15.99645503671413,15.479029636328304,15.271696128197409]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Mid",{"$f":" ((L247 *L312* $S$48 * (L168 * 1 + L270) +L185) * 1000 / (L100 * 8760)) + L202 + 0","v":80.527053630287838},{"$f":" ((M247 *M312* $S$48 * (M168 * 1 + M270) +M185) * 1000 / (M100 * 8760)) + M202 + 0","v":54.710429438580604},48.516415149436064,46.497046166889405,43.469879306919061,40.969424542992655,40.378050447026482,39.790020972234359,39.205323758455492,38.623946467865501,38.045876784966417,37.471102416577537,36.899611091826422,36.331390562140328,35.766428601238353,35.437421564509265,35.108822721625287,34.780631313397897,34.452846582520031,34.125467773560288,33.79849413295716,33.47192490901319,33.145759351889268,32.819996713598847,32.494636248002259,32.126118187462296,31.758054522663812,31.390444413695718,31.023287022715618,30.656581513943536,30.290327053655478,29.924522810177155,29.559167953877722,29.194261657163416,28.829803094471441]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Constant",{"$f":" ((L248 *L313* $S$48 * (L169 * 1 + L271) +L186) * 1000 / (L101 * 8760)) + L203 + 0","v":80.527053630287838},{"$f":" ((M248 *M313* $S$48 * (M169 * 1 + M271) +M186) * 1000 / (M101 * 8760)) + M203 + 0","v":54.889020530027409},50.909482315170592,51.307436136656278,52.501297601113308,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687,53.297205244084687]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Low",{"$f":" ((L246 * L311 * $S$48 * (L170 * 1 + L272) +L187) * 1000 / (L102 * 8760)) + L204 + 0","v":67.903224882691717},{"$f":" ((M246 * M311 * $S$48 * (M170 * 1 + M272) +M187) * 1000 / (M102 * 8760)) + M204 + 0","v":45.988707254871791},35.975875250674783,33.929965752223318,32.011475974387928,30.395419912336401,29.351516384344816,28.319549544673716,27.299432388539813,26.29107818577128,25.294400481165891,24.309313094868166,23.33573012276603,22.373565936907177,21.422735185933274,21.045443982309248,20.668998144897468,20.29339483566077,19.984590706248898,19.392626016312121,18.922721330136238,18.453863656897504,17.986049501154611,17.519275383008285,17.053537838015,16.788508211610306,16.349540755774605,15.833048085690463,15.317697327858214,15.290202722309269,14.364279614760019,13.92604235772291,13.488769732850649,13.052458558674019,12.877627701295717]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Mid",{"$f":" ((L247 * L312 * $S$48 * (L171 * 1 + L273) +L188) * 1000 / (L103 * 8760)) + L205 + 0","v":67.903224882691717},{"$f":" ((M247 * M312 * $S$48 * (M171 * 1 + M273) +M188) * 1000 / (M103 * 8760)) + M205 + 0","v":46.133745444764223},40.910736204498242,39.207933730530364,36.655320878286581,34.5468500664347,34.048182768702034,33.552335772389696,33.059298654978306,32.569061012783315,32.081612460946587,31.596942633428675,31.115041183001253,30.63589778123988,30.159502118517352,29.882071891086301,29.604985866965958,29.328243405982011,29.051843869546708,28.775786620653907,28.500071023874188,28.224696445350023,27.949662252790873,27.674967815468339,27.400612504211388,27.089865201161352,26.779501060475109,26.469519373910298,26.159919434968952,25.850700538892184,25.541861982654794,25.233403064959973,24.925323086234005,24.617621348620919,24.310297155977263]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Constant",{"$f":" ((L248 * L313 * $S$48 * (L172 * 1 + L274) +L189) * 1000 / (L104 * 8760)) + L206 + 0","v":67.903224882691717},{"$f":" ((M248 * M313 * $S$48 * (M172 * 1 + M274) +M189) * 1000 / (M104 * 8760)) + M206 + 0","v":46.284339692260652},42.928654041903613,43.26422260693932,44.270928302046421,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836,44.942065432117836]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Low",{"$f":" ((L246 * L311* $S$48 * (L173 * 1 + L275) +L190) * 1000 / (L105 * 8760)) + L207 + 0","v":61.060349525892107},{"$f":" ((M246 * M311* $S$48 * (M173 * 1 + M275) +M190) * 1000 / (M105 * 8760)) + M207 + 0","v":41.354244133140909},32.35044463795451,30.510709495925461,28.785553487520044,27.332353758453046,26.393648499599788,25.46567702198136,24.548361088629097,23.641622709512095,22.745384141859308,21.859567890498635,20.984096708213652,20.118893596117982,19.263881804045763,18.924611720686297,18.586101812657031,18.248349527920986,17.970664806620892,17.438354729493181,17.015804188906593,16.594195149640612,16.173524468503313,15.753789016278573,15.334985677648485,15.096664130314846,14.701933153544232,14.237489483639273,13.77407265099203,13.749348785110911,12.916734595155575,12.522660232175284,12.12945329157812,11.73711091250404,11.579898449062551]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Mid",{"$f":" ((L247 * L312* $S$48 * (L174 * 1 + L276) +L191) * 1000 / (L106 * 8760)) + L208 + 0","v":61.060349525892107},{"$f":" ((M247 * M312* $S$48 * (M174 * 1 + M276) +M191) * 1000 / (M106 * 8760)) + M208 + 0","v":41.484666253514931},36.788000221252645,35.256795857783082,32.961419854190368,31.06542794866257,30.617013318145506,30.17113477616904,29.727782950532085,29.286948485970363,28.848622044148787,28.412794303654518,27.97945595999018,27.548597725567323,27.120210329700484,26.870737838736279,26.621574864359772,26.372720830909547,26.124175164150856,25.875937291271157,25.628006640875778,25.380382642983495,25.133064729022177,24.886052331824416,24.639344885623224,24.359912811944199,24.080825287848771,23.802081676466958,23.523681342497369,23.245623652202443,22.967907973403605,22.690533675476484,22.413500129346158,22.13680670748235,21.8604527838948]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Constant",{"$f":" ((L248 * L313* $S$48 * (L175 * 1 + L277) +L192) * 1000 / (L107 * 8760)) + L209 + 0","v":61.060349525892107},{"$f":" ((M248 * M313* $S$48 * (M175 * 1 + M277) +M192) * 1000 / (M107 * 8760)) + M209 + 0","v":41.620084525689869},38.602564532143155,38.904316531497827,39.809572529561834,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183,40.413076528271183]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Low",{"$f":" ((L246 * L311 * $S$48 * (L176 * 1 + L278) +L193) * 1000 / (L108 * 8760)) + L210 + 0","v":55.308751745533691},{"$f":" ((M246 * M311 * $S$48 * (M176 * 1 + M278) +M193) * 1000 / (M108 * 8760)) + M210 + 0","v":37.458868810015488},29.303184885627562,27.636744142361408,26.074089717156216,24.757774568688856,23.907490930824547,23.066930002479886,22.236020916240722,21.414693028370316,20.602875919101045,19.800499392941603,19.007493479000079,18.223788431323097,17.449314729249487,17.142002292276647,16.835378425692738,16.529440817850659,16.277912691445128,15.795743720318978,15.412995453551613,15.031100003107998,14.650054521870107,14.269856175379259,13.890502141765841,13.674629363450048,13.317080188412652,12.896384928100305,12.476619781804848,12.454224787822234,11.700038939074007,11.343084527895705,10.986915831991213,10.631530259980057,10.48912647128077]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Mid",{"$f":" ((L247 * L312 * $S$48 * (L177 * 1 + L279) +L194) * 1000 / (L109 * 8760)) + L211 + 0","v":55.308751745533691},{"$f":" ((M247 * M312 * $S$48 * (M177 * 1 + M279) +M194) * 1000 / (M109 * 8760)) + M211 + 0","v":37.577005779978847},33.322743601215471,31.93577148807838,29.856609109691892,28.139210725493136,27.733034644437186,27.329155764307625,26.92756559572064,26.528255664633846,26.131217512339415,25.736442695457754,25.343922785931387,24.953649371019019,24.565614053290165,24.339640697794909,24.113947703880335,23.888534550109629,23.663400716338245,23.438545683709908,23.213968934652616,22.98966995287471,22.765648223360877,22.541903232368202,22.3184344674223,22.065323581014756,21.812524789240339,21.560037515219204,21.307861183492374,21.055995220017383,20.804439052163904,20.553192108709421,20.30225381983491,20.051623617120494,19.801300933541182]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Constant",{"$f":" ((L248 * L313 * $S$48 * (L178 * 1 + L280) +L195) * 1000 / (L110 * 8760)) + L212 + 0","v":55.308751745533691},{"$f":" ((M248 * M313 * $S$48 * (M178 * 1 + M280) +M195) * 1000 / (M110 * 8760)) + M212 + 0","v":37.699668287738596},34.966384487266915,35.23971286731409,36.05969800745558,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924,36.606354767549924]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Low",{"$f":" ((L246 *L311 * $S$48 * (L179 * 1 + L281) +L196) * 1000 / (L111 * 8760)) + L213 + 0","v":45.241323495235271},{"$f":" ((M246 *M311 * $S$48 * (M179 * 1 + M281) +M196) * 1000 / (M111 * 8760)) + M213 + 0","v":30.640517967146845},{"$f":" ((N246 *N311 * $S$48 * (N179 * 1 + N281) +N196) * 1000 / (N111 * 8760)) + N213 + 0","v":23.969350690660274},22.606239385986278,21.328022971209247,20.251306582318776,19.555793559347126,18.868233495586207,18.188568423074205,17.51674055681244,16.852692295003976,16.196366219304863,15.547705095088471,14.906651871722854,14.273149682860055,14.021774973859864,13.77096350005721,13.520713370576395,13.314968981565084,12.920565533401126,12.60748600064054,12.295104052583406,11.983417360350778,11.672423605418766,11.362120479561058,11.185541368852986,10.893074130254934,10.548954804397249,10.205596291029408,10.187277686189024,9.570370508176234,9.2783897731296712,8.9870517356265491,8.6963542759755192,8.5798711576955693]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Mid",{"$f":" ((L247 *L312 * $S$48 * (L180 * 1 + L282) +L197) * 1000 / (L112 * 8760)) + L214 + 0","v":45.241323495235271},{"$f":" ((M247 *M312 * $S$48 * (M180 * 1 + M282) +M197) * 1000 / (M112 * 8760)) + M214 + 0","v":30.737151369749196},27.257259935053764,26.122747727329379,24.422039344097755,23.017245827382663,22.685002865841533,22.354638963345572,22.026147175768443,21.699520571532766,21.374752231604475,21.051835249487667,20.730762731219578,20.411527795365753,20.094123573015622,19.909282415791523,19.724670588077984,19.540287663351332,19.356133216144951,19.172206822045997,18.98850805769213,18.80503650076831,18.621791730003508,18.438773325167507,18.255980867067695,18.048941815728881,17.842158050828694,17.635629100492316,17.429354494007157,17.223333761819301,17.017566435529933,16.812052047891793,16.606790132805642,16.401780225316724,16.197021861611294]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Constant",{"$f":" ((L248 *L313 * $S$48 * (L181 * 1 + L283) +L198) * 1000 / (L113 * 8760)) + L215 + 0","v":45.241323495235271},{"$f":" ((M248 *M313 * $S$48 * (M181 * 1 + M283) +M198) * 1000 / (M113 * 8760)) + M215 + 0","v":30.837486561181962},28.601721465806957,28.825297975344458,29.496027503956952,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959,29.943180523031959]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$315:$I$320,L315:L320)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$315:$I$320,M315:M320)","v":0.86948175131384309},0.87047665742710634,0.87147345174003898,0.87247213905056065,0.87347272417155697,0.87447521193094124,0.87547960717170226,0.87648591475196025,0.87749413954502842,0.87850428643946166,0.87951636033911595,0.8805303661632039,0.88154630884635043,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$315:$I$320,L322:L327)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$315:$I$320,M322:M327)","v":0.86898500483681673},0.86948175131384309,0.86997896864480273,0.87047665742710634,0.8709748182590944,0.87147345174003898,0.87197255847014687,0.87247213905056065,0.87297219408335747,0.87347272417155697,0.87397372991911793,0.87447521193094124,0.87497717081287241,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$315:$I$320,L329:L334)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$315:$I$320,M329:M334)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$236*L308*(1-L$307/2)-L$307)/(1-L$236)","v":1.0455844347615428},{"$f":"(1-M$236*M308*(1-M$307/2)-M$307)/(1-M$236)","v":1.045240233250494},1.0448953789095918,1.0445498700809508,1.0442037051015161,1.0438568823030452,1.043509400012087,1.0431612565499648,1.0428124502327571,1.0424629793712763,1.0421128422710513,1.0417620372323075,1.0414105625499479,1.0410584165135328,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$236*L309*(1-L$307/2)-L$307)/(1-L$236)","v":1.0455844347615428},1.0454124155063338,1.045240233250494,1.0450678877872714,1.0448953789095918,1.0447227064100582,1.0445498700809508,1.0443768697142259,1.0442037051015161,1.0440303760341285,1.0438568823030452,1.0436832236989215,1.043509400012087,1.0433354110325432,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,null,null,"Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$240)*(1+L$219))^$K315","v":0.94990271229407064},{"$f":"1/((1+M$240)*(1+M$219))^$K315","v":0.95030635409453434},0.95071033907954272,0.95111466768695574,0.95151934035537877,0.95192435752416293,0.9523297196334094,0.95273542712396841,0.95314148043744085,0.9535478800161824,0.95395462630330263,0.9543617197426677,0.95476916077890162,0.95517694985738821,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,2,0.90231516282363189,{"$f":"1/((1+M$240)*(1+M$219))^$K316","v":0.90308216663244656},0.90385014883273906,0.90461911108926818,0.90538905507033507,0.90615998244779039,0.90693189489704817,0.90770479409709048,0.9084786817304763,0.90925355948335573,0.91002942904547379,0.91080629211018216,0.91158415037444818,0.91236300553886351,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,3,0.85711162051023382,0.85820472122027303,0.85929968147386859,0.86039650522693867,0.86149519644550498,0.86259575910571962,0.86369819719390251,0.86480251470656533,0.86590871565044081,0.86701680404252179,0.86812678391008302,0.86923865929071609,0.87035243423235997,0.87146811279333103,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.81417265306143727,0.8155573996895541,0.81694509154496453,0.81833573614793775,0.81972934104115436,0.82112591378977984,0.8225254619815503,0.8239279932268414,0.82533351515874409,0.82674203543315228,0.82815356172883103,0.82956810174749862,0.83098566321390466,0.83240625387590828,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.77338481141871873,0.77502937905379909,0.77667814499208132,0.77833112174270613,0.77998832185742861,0.7816497579307774,0.78331544260023034,0.7849853885463689,0.78665960849304239,0.78833811520754593,0.79002092150077619,0.79170804022740315,0.79339948428603879,0.79509526661940477,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.73464033001367912,0.73651534352476666,0.73839594258109176,0.7402821462067295,0.74217397349867931,0.74407144362717281,0.74597457583599736,0.74788338944279897,0.74979790383939593,0.75171813849210833,0.75364411294206379,0.75557584680552148,0.75751335977419454,0.75945667161556996,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$241)*(1+L$219))^$K322","v":0.94990271229407064},{"$f":"1/((1+M$241)*(1+M$219))^$K322","v":0.95010449032357158},0.95030635409453434,0.95050830366162165,0.95071033907954272,0.95091246040305333,0.95111466768695574,0.95131696098609897,0.95151934035537877,0.95172180584973687,0.95192435752416293,0.95212699543369284,0.9523297196334094,0.95253253017844242,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,0.90231516282363189,{"$f":"1/((1+M$241)*(1+M$219))^$K323","v":0.90269854253301363},0.90308216663244656,0.9034660353296935,0.90385014883273906,0.9042345073497885,0.90461911108926818,0.90500396025982688,0.90538905507033507,0.90577439572988416,0.90615998244779039,0.90654581543359136,0.90693189489704817,0.9073182210481453,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85765793866915985,0.85820472122027303,0.85875196865711767,0.85929968147386859,0.85984786016533021,0.86039650522693867,0.8609456171547627,0.86149519644550498,0.86204524359649948,0.86259575910571962,0.86314674347177245,0.86369819719390251,0.86425012077199304,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,0.81417265306143727,0.81486465869122715,0.8155573996895541,0.81625087699435506,0.81694509154496453,0.81764004428211479,0.81833573614793775,0.81903216808597024,0.81972934104115436,0.82042725595983679,0.82112591378977984,0.82182531548015514,0.8225254619815503,0.82322635424597101,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77420657122851944,0.77502937905379909,0.77585323645421544,0.77667814499208132,0.77750410623236721,0.77833112174270613,0.77915919309340098,0.77998832185742861,0.78081850961044019,0.7816497579307774,0.78248206839946699,0.78331544260023034,0.78414988211948944,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73557713976223238,0.73651534352476666,0.73745494367247533,0.73839594258109176,0.73933834263089726,0.7402821462067295,0.74122735569799525,0.74217397349867931,0.74312200200734813,0.74407144362717281,0.74502230076592568,0.74597457583599736,0.74692827125440464,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$242)*(1+L$219))^$K329","v":0.94990271229407064},{"$f":"1/((1+M$242)*(1+M$219))^$K329","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,null,null,2,0.90231516282363189,{"$f":"1/((1+M$242)*(1+M$219))^$K330","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,null,null,4,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","($/Wdc)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Bolinger, M.; Seel, J. (2015). Utility-Scale Solar 2014: An Empirical Analysis of Project Cost, Performance, and Pricing Trends in the United States. Berkeley, CA: Lawrence Berkeley National Laboratory."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"US Department of Energy. SunShot Vision Study: February 2012. NREL Report No. BK5200-47927. "]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Literature review of UPV capital cost projections.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"US Department of Energy. SunShot Vision Study: February 2012. NREL Report No. BK5200-47927. "]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"US Department of Energy. SunShot Vision Study: February 2012. NREL Report No. BK5200-47927. "]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,-0.89999998807907111,-1.2999999880790711,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]

{"sheet":"Solar - PV Dist. Comm","index":5,"n_rows":552,"n_cols":46,"rows_kept":552,"cut":false,"hidden":false,"merged":[[43,24,43,26],[48,24,48,26],[59,14,59,17],[61,14,61,15],[13,21,34,25],[16,14,16,19],[29,14,29,15],[30,14,30,15],[34,14,34,18],[28,14,28,15],[17,14,17,19],[18,14,18,19],[24,14,24,17],[56,14,56,17],[42,14,42,17],[36,14,36,17],[37,14,37,17],[49,14,49,17],[22,14,23,17],[25,14,25,17],[28,16,30,19],[52,14,52,17],[53,14,53,17],[29,9,33,9],[35,9,39,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[54,14,54,17],[55,14,55,17],[35,14,35,17],[40,14,40,17],[41,14,41,17],[43,14,43,17],[46,14,46,17],[47,14,47,17],[48,14,48,17],[41,9,45,9],[47,9,51,9],[54,9,58,9],[19,14,20,19],[73,9,77,9],[80,9,84,9],[86,9,90,9],[268,7,282,7],[268,9,282,9],[99,7,198,7],[99,9,113,9],[116,9,130,9],[133,9,147,9],[150,9,164,9],[167,9,181,9],[184,9,198,9],[234,9,248,9],[251,7,265,7],[251,9,265,9],[202,9,229,9],[201,7,248,7],[11,7,51,7],[54,7,58,7],[61,9,65,9],[67,9,71,9],[61,7,77,7],[11,9,15,9],[17,9,21,9],[23,9,27,9],[551,8,551,12],[286,7,295,7],[286,9,295,9],[323,6,323,19],[534,7,534,27],[537,8,537,12],[537,13,537,27],[538,8,538,12],[538,13,538,27],[297,9,316,9],[549,8,549,12],[549,13,549,27],[550,8,550,12],[550,13,550,27],[96,6,96,19],[80,7,88,7],[551,13,551,27],[544,8,544,12],[544,13,544,27],[539,8,539,12],[539,13,539,27],[540,8,540,12],[540,13,540,27],[541,8,541,12],[541,13,541,27],[542,8,542,12],[542,13,542,27],[543,8,543,12],[543,13,543,27],[548,8,548,12],[548,13,548,27],[545,8,545,12],[546,8,546,12],[546,13,546,27],[547,8,547,12],[547,13,547,27]]}
["Solar Distributed Commercial PV Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=sd"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Comm PV - Seattle",0.11887593658991545,null,null,"Basis Year:",null,2016]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0.13976324952050498]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0.15203610577728188,null,null,"Commercial Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0.17292998675021062]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0.19553718848192192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Dist. Commercial system is fixed-tilt roof mounted with capacity of 300 kW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Comm PV - Seattle",{"$f":"L12*8760","v":1041.3532045276593},null,null,"Overnight Capital Cost, Fixed O&M, and Variable O&M costs represent $/kW DC; "]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"L13*8760","v":1224.3260657996236},null,null,"Capacity factor includes a conversion to AC. Therefore LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"L14*8760","v":1331.8362866089892},null,null,"Capacity factors chosen here to reflect range across the continental U.S. using NREL PVWATTS"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"L15*8760","v":1514.866683931845}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"L16*8760","v":1712.905771101636}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Comm PV - Seattle",{"$f":" $S$54 * (L36 + L62)","v":2597.3510553964256},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":" $S$54 * (L37 + L63)","v":2597.3510553964256},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":" $S$54 * (L38 + L64)","v":2597.3510553964256},null,null,null,null,null,null,386,506000]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":" $S$54 * (L39 + L65)","v":2597.3510553964256}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":" $S$54 * (L40 + L66)","v":2597.3510553964256}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial PV - 11.4%",null,"Capacity factor labels based on dSolar minimum, average and maximum first year energy production.  ATB values reflect annual average capacity factor over life of plant including estimated degradation of 0.5% per year."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Comm PV - Seattle",{"$f":"(L36+L62)*($S$54-1)","v":35.160170107690242},null,null,"Commercial PV - 14.5%"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"(L37+L63)*($S$54-1)","v":35.160170107690242},null,null,"Commercial PV - 18.7%"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"(L38+L64)*($S$54-1)","v":35.160170107690242}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"(L39+L65)*($S$54-1)","v":35.160170107690242}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"(L40+L66)*($S$54-1)","v":35.160170107690242}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Comm PV - Seattle",{"$f":"$L$152","v":2562.1908852887354},null,null,"Inflation Rate",null,null,null,{"$f":"L203","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"$L$155","v":2562.1908852887354},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"$L$164","v":2562.1908852887354},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L205","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"$L$164","v":2562.1908852887354}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"$L$164","v":2562.1908852887354}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L208","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW/yr)","Comm PV - Seattle",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L210","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L212","v":9.0300000000000005E-2},null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L215","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"15+PMT(0.08,30,PV(0.08,15,0,0.12*1000))","v":18.360253385849727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L218","v":0.6}]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Comm PV - Seattle",0,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L220","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L222","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0,null,null,"WACC Real - Mid",null,null,null,{"$f":"L225","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P67:P69,Q67:Q69)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Comm PV - Seattle",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O74:T74,O76:T76)","v":0.86848872861724324}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S48 * S55) / (1 - S48)","v":1.0455844347615428}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L228","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"$S$49","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"$S$49","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L231","v":4.9101401138875428E-2}]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Comm PV - Seattle",{"$f":"L68+L74","v":0},null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"L69+L75","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"L70+L76","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"L71+L77","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"L72+L78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S48)*((1+S42)^(O67+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Comm PV - Seattle",0,null,null,1,0,{"$f":"1+(1-S48)*((1+S42)^(O68+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0,null,null,2,0,{"$f":"1+(1-S48)*((1+S42)^(O69+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Comm PV - Seattle",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0,null,"Depreciation",{"$f":"1/((1+$S$50)*(1+$S$36))^O73","v":0.94990271229407064},0.90231516282363189,0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Comm PV - Seattle",{"$f":" (($S$60 * $S$56 * $S$54 * (L36 * 1 + L62) +L42) * 1000 / (L12 * 8760)) + L48 + 0","v":145.68291985274053}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":" (($S$60 * $S$56 * $S$54 * (L37 * 1 + L63) +L43) * 1000 / (L13 * 8760)) + L49 + 0","v":123.91092509699645}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":" (($S$60 * $S$56 * $S$54 * (L38 * 1 + L64) +L44) * 1000 / (L14 * 8760)) + L50 + 0","v":113.9084262524955}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":" (($S$60 * $S$56 * $S$54 * (L39 * 1 + L65) +L45) * 1000 / (L15 * 8760)) + L51 + 0","v":100.14569403549108}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":" (($S$60 * $S$56 * $S$54 * (L40 * 1 + L66) +L46) * 1000 / (L16 * 8760)) + L52 + 0","v":88.567262714065478}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Comm PV - Seattle",{"$f":"(((L36*$S$60*(1-$S$48*$S$55))/(8760*L12*(1-$S$48))+L42/(8760*L12))*1000)+L48","v":143.94949146591046}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"(((L37*$S$60*(1-$S$48*$S$55))/(8760*L13*(1-$S$48))+L43/(8760*L13))*1000)+L49","v":122.43655380337724}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"(((L38*$S$60*(1-$S$48*$S$55))/(8760*L14*(1-$S$48))+L44/(8760*L14))*1000)+L50","v":112.55307107589138}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"(((L39*$S$60*(1-$S$48*$S$55))/(8760*L15*(1-$S$48))+L45/(8760*L15))*1000)+L51","v":98.954096633164212}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"(((L40*$S$60*(1-$S$48*$S$55))/(8760*L16*(1-$S$48))+L46/(8760*L16))*1000)+L52","v":87.51343287946591}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Comm PV - Seattle - Low",0.11887593658991545,0.11901154526989195,0.11914715394986845,0.11928276262984495,0.11941837130982146,0.11955397998979796,0.11968958866977446,0.11982519734975096,0.11996080602972746,0.12009641470970396,0.12023202338968046,0.12036763206965696,0.12050324074963346,0.12063884942960997,0.12077445810958647,0.12091006678956297,0.12104567546953947,0.12118128414951597,0.12131689282949247,0.12145250150946897,0.12158811018944547,0.12172371886942197,0.12185932754939847,0.12199493622937498,0.12213054490935148,0.12226615358932798,0.12240176226930448,0.12253737094928098,0.12267297962925748,0.12280858830923398,0.12294419698921048,0.12307980566918698,0.12321541434916349,0.12335102302913999,0.12348663170911645]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",0.11887593658991545,0.11895041961977199,0.11902490264962852,0.11909938567948505,0.11917386870934159,0.11924835173919812,0.11932283476905466,0.11939731779891119,0.11947180082876772,0.11954628385862426,0.11962076688848079,0.11969524991833733,0.11976973294819386,0.11984421597805039,0.11991869900790693,0.11999318203776346,0.12006766506762,0.12014214809747653,0.12021663112733307,0.1202911141571896,0.12036559718704613,0.12044008021690267,0.1205145632467592,0.12058904627661574,0.12066352930647227,0.1207380123363288,0.12081249536618534,0.12088697839604187,0.12096146142589841,0.12103594445575494,0.12111042748561147,0.12118491051546801,0.12125939354532454,0.12133387657518108,0.12140835960503762]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545,0.11887593658991545]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",0.13976324952050498,0.13992268557056181,0.14008212162061864,0.14024155767067548,0.14040099372073231,0.14056042977078914,0.14071986582084597,0.14087930187090281,0.14103873792095964,0.14119817397101647,0.1413576100210733,0.14151704607113014,0.14167648212118697,0.1418359181712438,0.14199535422130063,0.14215479027135747,0.1423142263214143,0.14247366237147113,0.14263309842152797,0.1427925344715848,0.14295197052164163,0.14311140657169846,0.1432708426217553,0.14343027867181213,0.14358971472186896,0.14374915077192579,0.14390858682198263,0.14406802287203946,0.14422745892209629,0.14438689497215312,0.14454633102220996,0.14470576707226679,0.14486520312232362,0.14502463917238045,0.14518407522243712]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",0.13976324952050498,0.13985081972676794,0.1399383899330309,0.14002596013929386,0.14011353034555682,0.14020110055181978,0.14028867075808274,0.1403762409643457,0.14046381117060866,0.14055138137687162,0.14063895158313458,0.14072652178939754,0.1408140919956605,0.14090166220192346,0.14098923240818642,0.14107680261444938,0.14116437282071234,0.1412519430269753,0.14133951323323826,0.14142708343950122,0.14151465364576418,0.14160222385202714,0.1416897940582901,0.14177736426455306,0.14186493447081602,0.14195250467707898,0.14204007488334194,0.1421276450896049,0.14221521529586786,0.14230278550213082,0.14239035570839378,0.14247792591465674,0.1425654961209197,0.14265306632718266,0.14274063653344585]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498,0.13976324952050498]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",0.15203610577728188,0.15220954218674082,0.15238297859619976,0.1525564150056587,0.15272985141511763,0.15290328782457657,0.15307672423403551,0.15325016064349445,0.15342359705295339,0.15359703346241232,0.15377046987187126,0.1539439062813302,0.15411734269078914,0.15429077910024808,0.15446421550970701,0.15463765191916595,0.15481108832862489,0.15498452473808383,0.15515796114754277,0.1553313975570017,0.15550483396646064,0.15567827037591958,0.15585170678537852,0.15602514319483746,0.15619857960429639,0.15637201601375533,0.15654545242321427,0.15671888883267321,0.15689232524213215,0.15706576165159108,0.15723919806105002,0.15741263447050896,0.1575860708799679,0.15775950728942684,0.15793294369888619]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",0.15203610577728188,0.15213136567706248,0.15222662557684308,0.15232188547662368,0.15241714537640427,0.15251240527618487,0.15260766517596547,0.15270292507574607,0.15279818497552666,0.15289344487530726,0.15298870477508786,0.15308396467486846,0.15317922457464905,0.15327448447442965,0.15336974437421025,0.15346500427399085,0.15356026417377144,0.15365552407355204,0.15375078397333264,0.15384604387311324,0.15394130377289383,0.15403656367267443,0.15413182357245503,0.15422708347223563,0.15432234337201622,0.15441760327179682,0.15451286317157742,0.15460812307135802,0.15470338297113861,0.15479864287091921,0.15489390277069981,0.15498916267048041,0.155084422570261,0.1551796824700416,0.15527494236982239]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188,0.15203610577728188]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",0.17292998675021062,0.17312725802229698,0.17332452929438333,0.17352180056646968,0.17371907183855603,0.17391634311064239,0.17411361438272874,0.17431088565481509,0.17450815692690144,0.17470542819898779,0.17490269947107415,0.1750999707431605,0.17529724201524685,0.1754945132873332,0.17569178455941956,0.17588905583150591,0.17608632710359226,0.17628359837567861,0.17648086964776497,0.17667814091985132,0.17687541219193767,0.17707268346402402,0.17726995473611037,0.17746722600819673,0.17766449728028308,0.17786176855236943,0.17805903982445578,0.17825631109654214,0.17845358236862849,0.17865085364071484,0.17884812491280119,0.17904539618488755,0.1792426674569739,0.17943993872906025,0.17963721000114685]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",0.17292998675021062,0.17303833794167706,0.17314668913314349,0.17325504032460992,0.17336339151607635,0.17347174270754279,0.17358009389900922,0.17368844509047565,0.17379679628194208,0.17390514747340852,0.17401349866487495,0.17412184985634138,0.17423020104780781,0.17433855223927425,0.17444690343074068,0.17455525462220711,0.17466360581367354,0.17477195700513998,0.17488030819660641,0.17498865938807284,0.17509701057953928,0.17520536177100571,0.17531371296247214,0.17542206415393857,0.17553041534540501,0.17563876653687144,0.17574711772833787,0.1758554689198043,0.17596382011127074,0.17607217130273717,0.1761805224942036,0.17628887368567003,0.17639722487713647,0.1765055760686029,0.17661392726006955]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062,0.17292998675021062]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",0.19553718848192192,0.19576024910105985,0.19598330972019778,0.19620637033933572,0.19642943095847365,0.19665249157761158,0.19687555219674951,0.19709861281588745,0.19732167343502538,0.19754473405416331,0.19776779467330124,0.19799085529243918,0.19821391591157711,0.19843697653071504,0.19866003714985297,0.19888309776899091,0.19910615838812884,0.19932921900726677,0.1995522796264047,0.19977534024554264,0.19999840086468057,0.2002214614838185,0.20044452210295644,0.20066758272209437,0.2008906433412323,0.20111370396037023,0.20133676457950817,0.2015598251986461,0.20178288581778403,0.20200594643692196,0.2022290070560599,0.20245206767519783,0.20267512829433576,0.20289818891347369,0.20312124953261193]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",0.19553718848192192,0.19565970446510195,0.19578222044828197,0.195904736431462,0.19602725241464203,0.19614976839782206,0.19627228438100208,0.19639480036418211,0.19651731634736214,0.19663983233054216,0.19676234831372219,0.19688486429690222,0.19700738028008224,0.19712989626326227,0.1972524122464423,0.19737492822962233,0.19749744421280235,0.19761996019598238,0.19774247617916241,0.19786499216234243,0.19798750814552246,0.19811002412870249,0.19823254011188252,0.19835505609506254,0.19847757207824257,0.1986000880614226,0.19872260404460262,0.19884512002778265,0.19896763601096268,0.19909015199414271,0.19921266797732273,0.19933518396050276,0.19945769994368279,0.19958021592686281,0.19970273191004329]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192,0.19553718848192192]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Comm PV - Seattle - Low",{"$f":"L100*8760","v":1041.3532045276593},{"$f":"M100*8760","v":1042.5411365642535},1043.7290686008475,1044.9170006374418,1046.104932674036,1047.2928647106301,1048.4807967472243,1049.6687287838183,1050.8566608204126,1052.0445928570066,1053.2325248936008,1054.4204569301951,1055.6083889667891,1056.7963210033834,1057.9842530399774,1059.1721850765716,1060.3601171131656,1061.5480491497599,1062.7359811863541,1063.9239132229482,1065.1118452595424,1066.2997772961364,1067.4877093327307,1068.6756413693247,1069.8635734059189,1071.0515054425132,1072.2394374791072,1073.4273695157015,1074.6153015522955,1075.8032335888897,1076.9911656254837,1078.179097662078,1079.3670296986722,1080.5549617352663,1081.7428937718601]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",{"$f":"L101*8760","v":1041.3532045276593},1042.0056758692026,1042.6581472107459,1043.310618552289,1043.9630898938324,1044.6155612353755,1045.2680325769188,1045.9205039184619,1046.5729752600053,1047.2254466015486,1047.8779179430917,1048.530389284635,1049.1828606261781,1049.8353319677215,1050.4878033092648,1051.1402746508079,1051.7927459923512,1052.4452173338943,1053.0976886754377,1053.750160016981,1054.4026313585241,1055.0551027000674,1055.7075740416105,1056.3600453831539,1057.012516724697,1057.6649880662403,1058.3174594077836,1058.9699307493267,1059.6224020908701,1060.2748734324132,1060.9273447739565,1061.5798161154999,1062.232287457043,1062.8847587985863,1063.5372301401296]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",{"$f":"L102*8760","v":1041.3532045276593},1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593,1041.3532045276593]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":"L103*8760","v":1224.3260657996236},1225.7227255981215,1227.1193853966192,1228.5160451951172,1229.9127049936151,1231.3093647921128,1232.7060245906107,1234.1026843891086,1235.4993441876065,1236.8960039861042,1238.2926637846022,1239.6893235831001,1241.0859833815978,1242.4826431800957,1243.8793029785936,1245.2759627770913,1246.6726225755892,1248.0692823740872,1249.4659421725851,1250.8626019710828,1252.2592617695807,1253.6559215680786,1255.0525813665763,1256.4492411650742,1257.8459009635721,1259.2425607620698,1260.6392205605678,1262.0358803590657,1263.4325401575636,1264.8291999560613,1266.2258597545592,1267.6225195530571,1269.0191793515548,1270.4158391500528,1271.8124989485491]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":"L104*8760","v":1224.3260657996236},1225.0931808064872,1225.8602958133506,1226.6274108202142,1227.3945258270778,1228.1616408339412,1228.9287558408048,1229.6958708476684,1230.4629858545318,1231.2301008613954,1231.997215868259,1232.7643308751224,1233.531445881986,1234.2985608888496,1235.065675895713,1235.8327909025766,1236.5999059094402,1237.3670209163035,1238.1341359231672,1238.9012509300308,1239.6683659368941,1240.4354809437577,1241.2025959506213,1241.9697109574847,1242.7368259643483,1243.5039409712119,1244.2710559780755,1245.0381709849389,1245.8052859918025,1246.5724009986661,1247.3395160055295,1248.1066310123931,1248.8737460192567,1249.6408610261201,1250.4079760329855]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":"L105*8760","v":1224.3260657996236},1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236,1224.3260657996236]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":"L106*8760","v":1331.8362866089892},1333.3555895558495,1334.8748925027098,1336.3941954495701,1337.9134983964304,1339.4328013432907,1340.9521042901511,1342.4714072370114,1343.9907101838717,1345.510013130732,1347.0293160775923,1348.5486190244526,1350.0679219713129,1351.5872249181732,1353.1065278650335,1354.6258308118938,1356.1451337587541,1357.6644367056144,1359.1837396524747,1360.7030425993348,1362.2223455461951,1363.7416484930554,1365.2609514399157,1366.7802543867761,1368.2995573336364,1369.8188602804967,1371.338163227357,1372.8574661742173,1374.3767691210776,1375.8960720679379,1377.4153750147982,1378.9346779616585,1380.4539809085188,1381.9732838553791,1383.4925868022431]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":"L107*8760","v":1331.8362866089892},1332.6707633310673,1333.5052400531454,1334.3397167752235,1335.1741934973015,1336.0086702193794,1336.8431469414575,1337.6776236635355,1338.5121003856136,1339.3465771076917,1340.1810538297696,1341.0155305518476,1341.8500072739257,1342.6844839960038,1343.5189607180819,1344.3534374401597,1345.1879141622378,1346.0223908843159,1346.856867606394,1347.691344328472,1348.5258210505499,1349.360297772628,1350.1947744947061,1351.0292512167841,1351.8637279388622,1352.6982046609401,1353.5326813830181,1354.3671581050962,1355.2016348271743,1356.0361115492524,1356.8705882713302,1357.7050649934083,1358.5395417154864,1359.3740184375645,1360.2084951596441]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":"L108*8760","v":1331.8362866089892},1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892,1331.8362866089892]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":"L109*8760","v":1514.866683931845},1516.5947802753215,1518.3228766187979,1520.0509729622745,1521.7790693057509,1523.5071656492273,1525.2352619927037,1526.9633583361801,1528.6914546796565,1530.4195510231332,1532.1476473666096,1533.875743710086,1535.6038400535624,1537.3319363970388,1539.0600327405152,1540.7881290839919,1542.5162254274683,1544.2443217709447,1545.9724181144211,1547.7005144578975,1549.4286108013739,1551.1567071448505,1552.884803488327,1554.6128998318034,1556.3409961752798,1558.0690925187562,1559.7971888622326,1561.5252852057092,1563.2533815491856,1564.981477892662,1566.7095742361385,1568.4376705796149,1570.1657669230913,1571.8938632665677,1573.6219596100464]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":"L110*8760","v":1514.866683931845},1515.8158403690911,1516.764996806337,1517.7141532435828,1518.6633096808289,1519.6124661180747,1520.5616225553208,1521.5107789925667,1522.4599354298127,1523.4090918670586,1524.3582483043047,1525.3074047415505,1526.2565611787963,1527.2057176160424,1528.1548740532883,1529.1040304905343,1530.0531869277802,1531.0023433650263,1531.9514998022721,1532.9006562395182,1533.849812676764,1534.7989691140101,1535.748125551256,1536.6972819885018,1537.6464384257479,1538.5955948629937,1539.5447513002398,1540.4939077374856,1541.4430641747317,1542.3922206119776,1543.3413770492236,1544.2905334864695,1545.2396899237153,1546.1888463609614,1547.1380027982093]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":"L111*8760","v":1514.866683931845},1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845,1514.866683931845]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":"L112*8760","v":1712.905771101636},1714.8597821252843,1716.8137931489325,1718.7678041725808,1720.7218151962293,1722.6758262198775,1724.6298372435258,1726.5838482671741,1728.5378592908223,1730.4918703144706,1732.4458813381189,1734.3998923617671,1736.3539033854154,1738.3079144090639,1740.2619254327121,1742.2159364563604,1744.1699474800087,1746.1239585036569,1748.0779695273052,1750.0319805509534,1751.9859915746017,1753.94000259825,1755.8940136218985,1757.8480246455467,1759.802035669195,1761.7560466928433,1763.7100577164915,1765.6640687401398,1767.618079763788,1769.5720907874363,1771.5261018110846,1773.4801128347331,1775.4341238583813,1777.3881348820296,1779.3421459056806]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":"L113*8760","v":1712.905771101636},1713.9790111142931,1715.0522511269501,1716.1254911396072,1717.1987311522641,1718.2719711649213,1719.3452111775782,1720.4184511902354,1721.4916912028923,1722.5649312155494,1723.6381712282064,1724.7114112408635,1725.7846512535205,1726.8578912661776,1727.9311312788345,1729.0043712914917,1730.0776113041486,1731.1508513168058,1732.2240913294627,1733.2973313421198,1734.3705713547768,1735.4438113674339,1736.5170513800908,1737.590291392748,1738.6635314054049,1739.7367714180621,1740.810011430719,1741.8832514433761,1742.9564914560331,1744.02973146869,1745.1029714813471,1746.1762114940041,1747.2494515066612,1748.3226915193181,1749.3959315319792]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":"L114*8760","v":1712.905771101636},1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636,1712.905771101636]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Comm PV - Seattle - Low",{"$f":" $S$54*(L151+L252)","v":2597.3510553964256},{"$f":" $S$54*(M151+M252)","v":1976.9091251456634},1441.0114942207797,1332.6953251511293,1247.9067144722771,1122.8106485479495,1079.3994348707065,1035.9882211934632,992.57700751622031,949.16579383897715,905.75458016173388,862.34336648449073,818.93215280724746,775.52093913000431,732.10972545276093,713.20411709928123,694.29850874580143,675.39290039232162,656.48729203884193,637.58168368536212,618.67607533188232,599.77046697840262,580.86485862492282,561.95925027144301,543.05364191796332,540.44813529173234,537.84262866550159,535.23712203927084,532.63161541303998,530.02610878680912,527.42060216057826,524.81509553434751,522.20958890811676,519.60408228188589,516.99857565565469]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",{"$f":" $S$54*(L152+L253)","v":2597.3510553964256},1976.9091251456634,1822.9517216118031,1722.5136102282324,1612.0316877063053,1541.7250097378057,1493.8815152404788,1446.0380207431519,1398.194526245825,1350.3510317484984,1302.5075372511712,1254.6640427538446,1206.8205482565177,1158.9770537591908,1111.1335592618632,1100.6637186513503,1090.1938780408373,1079.7240374303242,1069.2541968198116,1058.7843562092985,1048.3145155987854,1037.8446749882726,1027.3748343777597,1016.9049937672465,1006.4351531567338,1001.2002328514775,995.96531254622084,990.73039224096453,985.495471935708,980.26055163045146,975.02563132519504,969.7907110199385,964.55579071468208,959.32087040942554,954.08595010416923]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",{"$f":" $S$54*(L153+L254)","v":2597.3510553964256},1976.9091251456634,1875.5368554092606,1885.6740823829009,1916.0857633038218,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":" $S$54*(L154+L255)","v":2597.3510553964256},1976.9091251456634,1441.0114942207797,1332.6953251511293,1247.9067144722771,1122.8106485479495,1079.3994348707065,1035.9882211934632,992.57700751622031,949.16579383897715,905.75458016173388,862.34336648449073,818.93215280724746,775.52093913000431,732.10972545276093,713.20411709928123,694.29850874580143,675.39290039232162,656.48729203884193,637.58168368536212,618.67607533188232,599.77046697840262,580.86485862492282,561.95925027144301,543.05364191796332,540.44813529173234,537.84262866550159,535.23712203927084,532.63161541303998,530.02610878680912,527.42060216057826,524.81509553434751,522.20958890811676,519.60408228188589,516.99857565565469]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":" $S$54*(L155+L256)","v":2597.3510553964256},1976.9091251456634,1822.9517216118031,1722.5136102282324,1612.0316877063053,1541.7250097378057,1493.8815152404788,1446.0380207431519,1398.194526245825,1350.3510317484984,1302.5075372511712,1254.6640427538446,1206.8205482565177,1158.9770537591908,1111.1335592618632,1100.6637186513503,1090.1938780408373,1079.7240374303242,1069.2541968198116,1058.7843562092985,1048.3145155987854,1037.8446749882726,1027.3748343777597,1016.9049937672465,1006.4351531567338,1001.2002328514775,995.96531254622084,990.73039224096453,985.495471935708,980.26055163045146,975.02563132519504,969.7907110199385,964.55579071468208,959.32087040942554,954.08595010416923]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":" $S$54*(L156+L257)","v":2597.3510553964256},1976.9091251456634,1875.5368554092606,1885.6740823829009,1916.0857633038218,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":" $S$54*(L157+L258)","v":2597.3510553964256},1976.9091251456634,1441.0114942207797,1332.6953251511293,1247.9067144722771,1122.8106485479495,1079.3994348707065,1035.9882211934632,992.57700751622031,949.16579383897715,905.75458016173388,862.34336648449073,818.93215280724746,775.52093913000431,732.10972545276093,713.20411709928123,694.29850874580143,675.39290039232162,656.48729203884193,637.58168368536212,618.67607533188232,599.77046697840262,580.86485862492282,561.95925027144301,543.05364191796332,540.44813529173234,537.84262866550159,535.23712203927084,532.63161541303998,530.02610878680912,527.42060216057826,524.81509553434751,522.20958890811676,519.60408228188589,516.99857565565469]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":" $S$54*(L158+L259)","v":2597.3510553964256},1976.9091251456634,1822.9517216118031,1722.5136102282324,1612.0316877063053,1541.7250097378057,1493.8815152404788,1446.0380207431519,1398.194526245825,1350.3510317484984,1302.5075372511712,1254.6640427538446,1206.8205482565177,1158.9770537591908,1111.1335592618632,1100.6637186513503,1090.1938780408373,1079.7240374303242,1069.2541968198116,1058.7843562092985,1048.3145155987854,1037.8446749882726,1027.3748343777597,1016.9049937672465,1006.4351531567338,1001.2002328514775,995.96531254622084,990.73039224096453,985.495471935708,980.26055163045146,975.02563132519504,969.7907110199385,964.55579071468208,959.32087040942554,954.08595010416923]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":" $S$54*(L159+L260)","v":2597.3510553964256},1976.9091251456634,1875.5368554092606,1885.6740823829009,1916.0857633038218,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":" $S$54*(L160+L261)","v":2597.3510553964256},1976.9091251456634,1441.0114942207797,1332.6953251511293,1247.9067144722771,1122.8106485479495,1079.3994348707065,1035.9882211934632,992.57700751622031,949.16579383897715,905.75458016173388,862.34336648449073,818.93215280724746,775.52093913000431,732.10972545276093,713.20411709928123,694.29850874580143,675.39290039232162,656.48729203884193,637.58168368536212,618.67607533188232,599.77046697840262,580.86485862492282,561.95925027144301,543.05364191796332,540.44813529173234,537.84262866550159,535.23712203927084,532.63161541303998,530.02610878680912,527.42060216057826,524.81509553434751,522.20958890811676,519.60408228188589,516.99857565565469]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":" $S$54*(L161+L262)","v":2597.3510553964256},1976.9091251456634,1822.9517216118031,1722.5136102282324,1612.0316877063053,1541.7250097378057,1493.8815152404788,1446.0380207431519,1398.194526245825,1350.3510317484984,1302.5075372511712,1254.6640427538446,1206.8205482565177,1158.9770537591908,1111.1335592618632,1100.6637186513503,1090.1938780408373,1079.7240374303242,1069.2541968198116,1058.7843562092985,1048.3145155987854,1037.8446749882726,1027.3748343777597,1016.9049937672465,1006.4351531567338,1001.2002328514775,995.96531254622084,990.73039224096453,985.495471935708,980.26055163045146,975.02563132519504,969.7907110199385,964.55579071468208,959.32087040942554,954.08595010416923]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":" $S$54*(L162+L263)","v":2597.3510553964256},1976.9091251456634,1875.5368554092606,1885.6740823829009,1916.0857633038218,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":" $S$54*(L163+L264)","v":2597.3510553964256},1976.9091251456634,1441.0114942207797,1332.6953251511293,1247.9067144722771,1122.8106485479495,1079.3994348707065,1035.9882211934632,992.57700751622031,949.16579383897715,905.75458016173388,862.34336648449073,818.93215280724746,775.52093913000431,732.10972545276093,713.20411709928123,694.29850874580143,675.39290039232162,656.48729203884193,637.58168368536212,618.67607533188232,599.77046697840262,580.86485862492282,561.95925027144301,543.05364191796332,540.44813529173234,537.84262866550159,535.23712203927084,532.63161541303998,530.02610878680912,527.42060216057826,524.81509553434751,522.20958890811676,519.60408228188589,516.99857565565469]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":" $S$54*(L164+L265)","v":2597.3510553964256},1976.9091251456634,1822.9517216118031,1722.5136102282324,1612.0316877063053,1541.7250097378057,1493.8815152404788,1446.0380207431519,1398.194526245825,1350.3510317484984,1302.5075372511712,1254.6640427538446,1206.8205482565177,1158.9770537591908,1111.1335592618632,1100.6637186513503,1090.1938780408373,1079.7240374303242,1069.2541968198116,1058.7843562092985,1048.3145155987854,1037.8446749882726,1027.3748343777597,1016.9049937672465,1006.4351531567338,1001.2002328514775,995.96531254622084,990.73039224096453,985.495471935708,980.26055163045146,975.02563132519504,969.7907110199385,964.55579071468208,959.32087040942554,954.08595010416923]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":" $S$54*(L165+L266)","v":2597.3510553964256},1976.9091251456634,1875.5368554092606,1885.6740823829009,1916.0857633038218,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023,1936.3602172511023]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Comm PV - Seattle - Low",{"$f":"'PV OCC'!C53+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D53+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E53+1000*'Solar - PV Dist. Comm'!N$318","v":1421.5046165660738},{"$f":"'PV OCC'!F53+1000*'Solar - PV Dist. Comm'!O$318","v":1314.6547163405942},{"$f":"'PV OCC'!G53+1000*'Solar - PV Dist. Comm'!P$318","v":1231.0138834981149},{"$f":"'PV OCC'!H53+1000*'Solar - PV Dist. Comm'!Q$318","v":1107.6112347761186},{"$f":"'PV OCC'!I53+1000*'Solar - PV Dist. Comm'!R$318","v":1064.7876758382308},{"$f":"'PV OCC'!J53+1000*'Solar - PV Dist. Comm'!S$318","v":1021.964116900343},{"$f":"'PV OCC'!K53+1000*'Solar - PV Dist. Comm'!T$318","v":979.14055796245532},{"$f":"'PV OCC'!L53+1000*'Solar - PV Dist. Comm'!U$318","v":936.31699902456739},{"$f":"'PV OCC'!M53+1000*'Solar - PV Dist. Comm'!V$318","v":893.49344008667947},{"$f":"'PV OCC'!N53+1000*'Solar - PV Dist. Comm'!W$318","v":850.66988114879155},{"$f":"'PV OCC'!O53+1000*'Solar - PV Dist. Comm'!X$318","v":807.84632221090362},{"$f":"'PV OCC'!P53+1000*'Solar - PV Dist. Comm'!Y$318","v":765.0227632730157},{"$f":"'PV OCC'!Q53+1000*'Solar - PV Dist. Comm'!Z$318","v":722.19920433512766},{"$f":"'PV OCC'!R53+1000*'Solar - PV Dist. Comm'!AA$318","v":703.54951995631302},{"$f":"'PV OCC'!S53+1000*'Solar - PV Dist. Comm'!AB$318","v":684.89983557749838},{"$f":"'PV OCC'!T53+1000*'Solar - PV Dist. Comm'!AC$318","v":666.25015119868374},{"$f":"'PV OCC'!U53+1000*'Solar - PV Dist. Comm'!AD$318","v":647.6004668198691},{"$f":"'PV OCC'!V53+1000*'Solar - PV Dist. Comm'!AE$318","v":628.95078244105446},{"$f":"'PV OCC'!W53+1000*'Solar - PV Dist. Comm'!AF$318","v":610.30109806223982},{"$f":"'PV OCC'!X53+1000*'Solar - PV Dist. Comm'!AG$318","v":591.65141368342518},{"$f":"'PV OCC'!Y53+1000*'Solar - PV Dist. Comm'!AH$318","v":573.00172930461054},{"$f":"'PV OCC'!Z53+1000*'Solar - PV Dist. Comm'!AI$318","v":554.35204492579589},{"$f":"'PV OCC'!AA53+1000*'Solar - PV Dist. Comm'!AJ$318","v":535.70236054698125},{"$f":"'PV OCC'!AB53+1000*'Solar - PV Dist. Comm'!AK$318","v":533.13212449228308},{"$f":"'PV OCC'!AC53+1000*'Solar - PV Dist. Comm'!AL$318","v":530.56188843758503},{"$f":"'PV OCC'!AD53+1000*'Solar - PV Dist. Comm'!AM$318","v":527.99165238288697},{"$f":"'PV OCC'!AE53+1000*'Solar - PV Dist. Comm'!AN$318","v":525.42141632818891},{"$f":"'PV OCC'!AF53+1000*'Solar - PV Dist. Comm'!AO$318","v":522.85118027349074},{"$f":"'PV OCC'!AG53+1000*'Solar - PV Dist. Comm'!AP$318","v":520.28094421879268},{"$f":"'PV OCC'!AH53+1000*'Solar - PV Dist. Comm'!AQ$318","v":517.71070816409463},{"$f":"'PV OCC'!AI53+1000*'Solar - PV Dist. Comm'!AR$318","v":515.14047210939657},{"$f":"'PV OCC'!AJ53+1000*'Solar - PV Dist. Comm'!AS$318","v":512.57023605469851},{"$f":"'PV OCC'!AK53+1000*'Solar - PV Dist. Comm'!AT$318","v":510}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",{"$f":"'PV OCC'!C54+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D54+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E54+1000*'Solar - PV Dist. Comm'!N$318","v":1798.2745442634391},{"$f":"'PV OCC'!F54+1000*'Solar - PV Dist. Comm'!O$318","v":1699.196056976197},{"$f":"'PV OCC'!G54+1000*'Solar - PV Dist. Comm'!P$318","v":1590.2097209602314},{"$f":"'PV OCC'!H54+1000*'Solar - PV Dist. Comm'!Q$318","v":1520.8547798591619},{"$f":"'PV OCC'!I54+1000*'Solar - PV Dist. Comm'!R$318","v":1473.6589395946262},{"$f":"'PV OCC'!J54+1000*'Solar - PV Dist. Comm'!S$318","v":1426.4630993300907},{"$f":"'PV OCC'!K54+1000*'Solar - PV Dist. Comm'!T$318","v":1379.267259065555},{"$f":"'PV OCC'!L54+1000*'Solar - PV Dist. Comm'!U$318","v":1332.0714188010195},{"$f":"'PV OCC'!M54+1000*'Solar - PV Dist. Comm'!V$318","v":1284.8755785364838},{"$f":"'PV OCC'!N54+1000*'Solar - PV Dist. Comm'!W$318","v":1237.6797382719483},{"$f":"'PV OCC'!O54+1000*'Solar - PV Dist. Comm'!X$318","v":1190.4838980074126},{"$f":"'PV OCC'!P54+1000*'Solar - PV Dist. Comm'!Y$318","v":1143.2880577428771},{"$f":"'PV OCC'!Q54+1000*'Solar - PV Dist. Comm'!Z$318","v":1096.0922174783407},{"$f":"'PV OCC'!R54+1000*'Solar - PV Dist. Comm'!AA$318","v":1085.7641064103559},{"$f":"'PV OCC'!S54+1000*'Solar - PV Dist. Comm'!AB$318","v":1075.4359953423709},{"$f":"'PV OCC'!T54+1000*'Solar - PV Dist. Comm'!AC$318","v":1065.1078842743859},{"$f":"'PV OCC'!U54+1000*'Solar - PV Dist. Comm'!AD$318","v":1054.7797732064012},{"$f":"'PV OCC'!V54+1000*'Solar - PV Dist. Comm'!AE$318","v":1044.4516621384162},{"$f":"'PV OCC'!W54+1000*'Solar - PV Dist. Comm'!AF$318","v":1034.1235510704312},{"$f":"'PV OCC'!X54+1000*'Solar - PV Dist. Comm'!AG$318","v":1023.7954400024464},{"$f":"'PV OCC'!Y54+1000*'Solar - PV Dist. Comm'!AH$318","v":1013.4673289344614},{"$f":"'PV OCC'!Z54+1000*'Solar - PV Dist. Comm'!AI$318","v":1003.1392178664764},{"$f":"'PV OCC'!AA54+1000*'Solar - PV Dist. Comm'!AJ$318","v":992.81110679849166},{"$f":"'PV OCC'!AB54+1000*'Solar - PV Dist. Comm'!AK$318","v":987.6470512644994},{"$f":"'PV OCC'!AC54+1000*'Solar - PV Dist. Comm'!AL$318","v":982.48299573050679},{"$f":"'PV OCC'!AD54+1000*'Solar - PV Dist. Comm'!AM$318","v":977.3189401965144},{"$f":"'PV OCC'!AE54+1000*'Solar - PV Dist. Comm'!AN$318","v":972.15488466252191},{"$f":"'PV OCC'!AF54+1000*'Solar - PV Dist. Comm'!AO$318","v":966.99082912852941},{"$f":"'PV OCC'!AG54+1000*'Solar - PV Dist. Comm'!AP$318","v":961.82677359453703},{"$f":"'PV OCC'!AH54+1000*'Solar - PV Dist. Comm'!AQ$318","v":956.66271806054453},{"$f":"'PV OCC'!AI54+1000*'Solar - PV Dist. Comm'!AR$318","v":951.49866252655204},{"$f":"'PV OCC'!AJ54+1000*'Solar - PV Dist. Comm'!AS$318","v":946.33460699255954},{"$f":"'PV OCC'!AK54+1000*'Solar - PV Dist. Comm'!AT$318","v":941.17055145856727}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",{"$f":"'PV OCC'!C55+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D55+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E55+1000*'Solar - PV Dist. Comm'!N$318","v":1850.1478365693074},{"$f":"'PV OCC'!F55+1000*'Solar - PV Dist. Comm'!O$318","v":1860.1478365693074},{"$f":"'PV OCC'!G55+1000*'Solar - PV Dist. Comm'!P$318","v":1890.1478365693074},{"$f":"'PV OCC'!H55+1000*'Solar - PV Dist. Comm'!Q$318","v":1910.1478365693074},{"$f":"'PV OCC'!I55+1000*'Solar - PV Dist. Comm'!R$318","v":1910.1478365693074},{"$f":"'PV OCC'!J55+1000*'Solar - PV Dist. Comm'!S$318","v":1910.1478365693074},{"$f":"'PV OCC'!K55+1000*'Solar - PV Dist. Comm'!T$318","v":1910.1478365693074},{"$f":"'PV OCC'!L55+1000*'Solar - PV Dist. Comm'!U$318","v":1910.1478365693074},{"$f":"'PV OCC'!M55+1000*'Solar - PV Dist. Comm'!V$318","v":1910.1478365693074},{"$f":"'PV OCC'!N55+1000*'Solar - PV Dist. Comm'!W$318","v":1910.1478365693074},{"$f":"'PV OCC'!O55+1000*'Solar - PV Dist. Comm'!X$318","v":1910.1478365693074},{"$f":"'PV OCC'!P55+1000*'Solar - PV Dist. Comm'!Y$318","v":1910.1478365693074},{"$f":"'PV OCC'!Q55+1000*'Solar - PV Dist. Comm'!Z$318","v":1910.1478365693074},{"$f":"'PV OCC'!R55+1000*'Solar - PV Dist. Comm'!AA$318","v":1910.1478365693074},{"$f":"'PV OCC'!S55+1000*'Solar - PV Dist. Comm'!AB$318","v":1910.1478365693074},{"$f":"'PV OCC'!T55+1000*'Solar - PV Dist. Comm'!AC$318","v":1910.1478365693074},{"$f":"'PV OCC'!U55+1000*'Solar - PV Dist. Comm'!AD$318","v":1910.1478365693074},{"$f":"'PV OCC'!V55+1000*'Solar - PV Dist. Comm'!AE$318","v":1910.1478365693074},{"$f":"'PV OCC'!W55+1000*'Solar - PV Dist. Comm'!AF$318","v":1910.1478365693074},{"$f":"'PV OCC'!X55+1000*'Solar - PV Dist. Comm'!AG$318","v":1910.1478365693074},{"$f":"'PV OCC'!Y55+1000*'Solar - PV Dist. Comm'!AH$318","v":1910.1478365693074},{"$f":"'PV OCC'!Z55+1000*'Solar - PV Dist. Comm'!AI$318","v":1910.1478365693074},{"$f":"'PV OCC'!AA55+1000*'Solar - PV Dist. Comm'!AJ$318","v":1910.1478365693074},{"$f":"'PV OCC'!AB55+1000*'Solar - PV Dist. Comm'!AK$318","v":1910.1478365693074},{"$f":"'PV OCC'!AC55+1000*'Solar - PV Dist. Comm'!AL$318","v":1910.1478365693074},{"$f":"'PV OCC'!AD55+1000*'Solar - PV Dist. Comm'!AM$318","v":1910.1478365693074},{"$f":"'PV OCC'!AE55+1000*'Solar - PV Dist. Comm'!AN$318","v":1910.1478365693074},{"$f":"'PV OCC'!AF55+1000*'Solar - PV Dist. Comm'!AO$318","v":1910.1478365693074},{"$f":"'PV OCC'!AG55+1000*'Solar - PV Dist. Comm'!AP$318","v":1910.1478365693074},{"$f":"'PV OCC'!AH55+1000*'Solar - PV Dist. Comm'!AQ$318","v":1910.1478365693074},{"$f":"'PV OCC'!AI55+1000*'Solar - PV Dist. Comm'!AR$318","v":1910.1478365693074},{"$f":"'PV OCC'!AJ55+1000*'Solar - PV Dist. Comm'!AS$318","v":1910.1478365693074},{"$f":"'PV OCC'!AK55+1000*'Solar - PV Dist. Comm'!AT$318","v":1910.1478365693074}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":"'PV OCC'!C56+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D56+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E56+1000*'Solar - PV Dist. Comm'!N$318","v":1421.5046165660738},{"$f":"'PV OCC'!F56+1000*'Solar - PV Dist. Comm'!O$318","v":1314.6547163405942},{"$f":"'PV OCC'!G56+1000*'Solar - PV Dist. Comm'!P$318","v":1231.0138834981149},{"$f":"'PV OCC'!H56+1000*'Solar - PV Dist. Comm'!Q$318","v":1107.6112347761186},{"$f":"'PV OCC'!I56+1000*'Solar - PV Dist. Comm'!R$318","v":1064.7876758382308},{"$f":"'PV OCC'!J56+1000*'Solar - PV Dist. Comm'!S$318","v":1021.964116900343},{"$f":"'PV OCC'!K56+1000*'Solar - PV Dist. Comm'!T$318","v":979.14055796245532},{"$f":"'PV OCC'!L56+1000*'Solar - PV Dist. Comm'!U$318","v":936.31699902456739},{"$f":"'PV OCC'!M56+1000*'Solar - PV Dist. Comm'!V$318","v":893.49344008667947},{"$f":"'PV OCC'!N56+1000*'Solar - PV Dist. Comm'!W$318","v":850.66988114879155},{"$f":"'PV OCC'!O56+1000*'Solar - PV Dist. Comm'!X$318","v":807.84632221090362},{"$f":"'PV OCC'!P56+1000*'Solar - PV Dist. Comm'!Y$318","v":765.0227632730157},{"$f":"'PV OCC'!Q56+1000*'Solar - PV Dist. Comm'!Z$318","v":722.19920433512766},{"$f":"'PV OCC'!R56+1000*'Solar - PV Dist. Comm'!AA$318","v":703.54951995631302},{"$f":"'PV OCC'!S56+1000*'Solar - PV Dist. Comm'!AB$318","v":684.89983557749838},{"$f":"'PV OCC'!T56+1000*'Solar - PV Dist. Comm'!AC$318","v":666.25015119868374},{"$f":"'PV OCC'!U56+1000*'Solar - PV Dist. Comm'!AD$318","v":647.6004668198691},{"$f":"'PV OCC'!V56+1000*'Solar - PV Dist. Comm'!AE$318","v":628.95078244105446},{"$f":"'PV OCC'!W56+1000*'Solar - PV Dist. Comm'!AF$318","v":610.30109806223982},{"$f":"'PV OCC'!X56+1000*'Solar - PV Dist. Comm'!AG$318","v":591.65141368342518},{"$f":"'PV OCC'!Y56+1000*'Solar - PV Dist. Comm'!AH$318","v":573.00172930461054},{"$f":"'PV OCC'!Z56+1000*'Solar - PV Dist. Comm'!AI$318","v":554.35204492579589},{"$f":"'PV OCC'!AA56+1000*'Solar - PV Dist. Comm'!AJ$318","v":535.70236054698125},{"$f":"'PV OCC'!AB56+1000*'Solar - PV Dist. Comm'!AK$318","v":533.13212449228308},{"$f":"'PV OCC'!AC56+1000*'Solar - PV Dist. Comm'!AL$318","v":530.56188843758503},{"$f":"'PV OCC'!AD56+1000*'Solar - PV Dist. Comm'!AM$318","v":527.99165238288697},{"$f":"'PV OCC'!AE56+1000*'Solar - PV Dist. Comm'!AN$318","v":525.42141632818891},{"$f":"'PV OCC'!AF56+1000*'Solar - PV Dist. Comm'!AO$318","v":522.85118027349074},{"$f":"'PV OCC'!AG56+1000*'Solar - PV Dist. Comm'!AP$318","v":520.28094421879268},{"$f":"'PV OCC'!AH56+1000*'Solar - PV Dist. Comm'!AQ$318","v":517.71070816409463},{"$f":"'PV OCC'!AI56+1000*'Solar - PV Dist. Comm'!AR$318","v":515.14047210939657},{"$f":"'PV OCC'!AJ56+1000*'Solar - PV Dist. Comm'!AS$318","v":512.57023605469851},{"$f":"'PV OCC'!AK56+1000*'Solar - PV Dist. Comm'!AT$318","v":510}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":"'PV OCC'!C57+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D57+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E57+1000*'Solar - PV Dist. Comm'!N$318","v":1798.2745442634391},{"$f":"'PV OCC'!F57+1000*'Solar - PV Dist. Comm'!O$318","v":1699.196056976197},{"$f":"'PV OCC'!G57+1000*'Solar - PV Dist. Comm'!P$318","v":1590.2097209602314},{"$f":"'PV OCC'!H57+1000*'Solar - PV Dist. Comm'!Q$318","v":1520.8547798591619},{"$f":"'PV OCC'!I57+1000*'Solar - PV Dist. Comm'!R$318","v":1473.6589395946262},{"$f":"'PV OCC'!J57+1000*'Solar - PV Dist. Comm'!S$318","v":1426.4630993300907},{"$f":"'PV OCC'!K57+1000*'Solar - PV Dist. Comm'!T$318","v":1379.267259065555},{"$f":"'PV OCC'!L57+1000*'Solar - PV Dist. Comm'!U$318","v":1332.0714188010195},{"$f":"'PV OCC'!M57+1000*'Solar - PV Dist. Comm'!V$318","v":1284.8755785364838},{"$f":"'PV OCC'!N57+1000*'Solar - PV Dist. Comm'!W$318","v":1237.6797382719483},{"$f":"'PV OCC'!O57+1000*'Solar - PV Dist. Comm'!X$318","v":1190.4838980074126},{"$f":"'PV OCC'!P57+1000*'Solar - PV Dist. Comm'!Y$318","v":1143.2880577428771},{"$f":"'PV OCC'!Q57+1000*'Solar - PV Dist. Comm'!Z$318","v":1096.0922174783407},{"$f":"'PV OCC'!R57+1000*'Solar - PV Dist. Comm'!AA$318","v":1085.7641064103559},{"$f":"'PV OCC'!S57+1000*'Solar - PV Dist. Comm'!AB$318","v":1075.4359953423709},{"$f":"'PV OCC'!T57+1000*'Solar - PV Dist. Comm'!AC$318","v":1065.1078842743859},{"$f":"'PV OCC'!U57+1000*'Solar - PV Dist. Comm'!AD$318","v":1054.7797732064012},{"$f":"'PV OCC'!V57+1000*'Solar - PV Dist. Comm'!AE$318","v":1044.4516621384162},{"$f":"'PV OCC'!W57+1000*'Solar - PV Dist. Comm'!AF$318","v":1034.1235510704312},{"$f":"'PV OCC'!X57+1000*'Solar - PV Dist. Comm'!AG$318","v":1023.7954400024464},{"$f":"'PV OCC'!Y57+1000*'Solar - PV Dist. Comm'!AH$318","v":1013.4673289344614},{"$f":"'PV OCC'!Z57+1000*'Solar - PV Dist. Comm'!AI$318","v":1003.1392178664764},{"$f":"'PV OCC'!AA57+1000*'Solar - PV Dist. Comm'!AJ$318","v":992.81110679849166},{"$f":"'PV OCC'!AB57+1000*'Solar - PV Dist. Comm'!AK$318","v":987.6470512644994},{"$f":"'PV OCC'!AC57+1000*'Solar - PV Dist. Comm'!AL$318","v":982.48299573050679},{"$f":"'PV OCC'!AD57+1000*'Solar - PV Dist. Comm'!AM$318","v":977.3189401965144},{"$f":"'PV OCC'!AE57+1000*'Solar - PV Dist. Comm'!AN$318","v":972.15488466252191},{"$f":"'PV OCC'!AF57+1000*'Solar - PV Dist. Comm'!AO$318","v":966.99082912852941},{"$f":"'PV OCC'!AG57+1000*'Solar - PV Dist. Comm'!AP$318","v":961.82677359453703},{"$f":"'PV OCC'!AH57+1000*'Solar - PV Dist. Comm'!AQ$318","v":956.66271806054453},{"$f":"'PV OCC'!AI57+1000*'Solar - PV Dist. Comm'!AR$318","v":951.49866252655204},{"$f":"'PV OCC'!AJ57+1000*'Solar - PV Dist. Comm'!AS$318","v":946.33460699255954},{"$f":"'PV OCC'!AK57+1000*'Solar - PV Dist. Comm'!AT$318","v":941.17055145856727}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":"'PV OCC'!C58+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D58+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E58+1000*'Solar - PV Dist. Comm'!N$318","v":1850.1478365693074},{"$f":"'PV OCC'!F58+1000*'Solar - PV Dist. Comm'!O$318","v":1860.1478365693074},{"$f":"'PV OCC'!G58+1000*'Solar - PV Dist. Comm'!P$318","v":1890.1478365693074},{"$f":"'PV OCC'!H58+1000*'Solar - PV Dist. Comm'!Q$318","v":1910.1478365693074},{"$f":"'PV OCC'!I58+1000*'Solar - PV Dist. Comm'!R$318","v":1910.1478365693074},{"$f":"'PV OCC'!J58+1000*'Solar - PV Dist. Comm'!S$318","v":1910.1478365693074},{"$f":"'PV OCC'!K58+1000*'Solar - PV Dist. Comm'!T$318","v":1910.1478365693074},{"$f":"'PV OCC'!L58+1000*'Solar - PV Dist. Comm'!U$318","v":1910.1478365693074},{"$f":"'PV OCC'!M58+1000*'Solar - PV Dist. Comm'!V$318","v":1910.1478365693074},{"$f":"'PV OCC'!N58+1000*'Solar - PV Dist. Comm'!W$318","v":1910.1478365693074},{"$f":"'PV OCC'!O58+1000*'Solar - PV Dist. Comm'!X$318","v":1910.1478365693074},{"$f":"'PV OCC'!P58+1000*'Solar - PV Dist. Comm'!Y$318","v":1910.1478365693074},{"$f":"'PV OCC'!Q58+1000*'Solar - PV Dist. Comm'!Z$318","v":1910.1478365693074},{"$f":"'PV OCC'!R58+1000*'Solar - PV Dist. Comm'!AA$318","v":1910.1478365693074},{"$f":"'PV OCC'!S58+1000*'Solar - PV Dist. Comm'!AB$318","v":1910.1478365693074},{"$f":"'PV OCC'!T58+1000*'Solar - PV Dist. Comm'!AC$318","v":1910.1478365693074},{"$f":"'PV OCC'!U58+1000*'Solar - PV Dist. Comm'!AD$318","v":1910.1478365693074},{"$f":"'PV OCC'!V58+1000*'Solar - PV Dist. Comm'!AE$318","v":1910.1478365693074},{"$f":"'PV OCC'!W58+1000*'Solar - PV Dist. Comm'!AF$318","v":1910.1478365693074},{"$f":"'PV OCC'!X58+1000*'Solar - PV Dist. Comm'!AG$318","v":1910.1478365693074},{"$f":"'PV OCC'!Y58+1000*'Solar - PV Dist. Comm'!AH$318","v":1910.1478365693074},{"$f":"'PV OCC'!Z58+1000*'Solar - PV Dist. Comm'!AI$318","v":1910.1478365693074},{"$f":"'PV OCC'!AA58+1000*'Solar - PV Dist. Comm'!AJ$318","v":1910.1478365693074},{"$f":"'PV OCC'!AB58+1000*'Solar - PV Dist. Comm'!AK$318","v":1910.1478365693074},{"$f":"'PV OCC'!AC58+1000*'Solar - PV Dist. Comm'!AL$318","v":1910.1478365693074},{"$f":"'PV OCC'!AD58+1000*'Solar - PV Dist. Comm'!AM$318","v":1910.1478365693074},{"$f":"'PV OCC'!AE58+1000*'Solar - PV Dist. Comm'!AN$318","v":1910.1478365693074},{"$f":"'PV OCC'!AF58+1000*'Solar - PV Dist. Comm'!AO$318","v":1910.1478365693074},{"$f":"'PV OCC'!AG58+1000*'Solar - PV Dist. Comm'!AP$318","v":1910.1478365693074},{"$f":"'PV OCC'!AH58+1000*'Solar - PV Dist. Comm'!AQ$318","v":1910.1478365693074},{"$f":"'PV OCC'!AI58+1000*'Solar - PV Dist. Comm'!AR$318","v":1910.1478365693074},{"$f":"'PV OCC'!AJ58+1000*'Solar - PV Dist. Comm'!AS$318","v":1910.1478365693074},{"$f":"'PV OCC'!AK58+1000*'Solar - PV Dist. Comm'!AT$318","v":1910.1478365693074}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":"'PV OCC'!C59+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D59+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E59+1000*'Solar - PV Dist. Comm'!N$318","v":1421.5046165660738},{"$f":"'PV OCC'!F59+1000*'Solar - PV Dist. Comm'!O$318","v":1314.6547163405942},{"$f":"'PV OCC'!G59+1000*'Solar - PV Dist. Comm'!P$318","v":1231.0138834981149},{"$f":"'PV OCC'!H59+1000*'Solar - PV Dist. Comm'!Q$318","v":1107.6112347761186},{"$f":"'PV OCC'!I59+1000*'Solar - PV Dist. Comm'!R$318","v":1064.7876758382308},{"$f":"'PV OCC'!J59+1000*'Solar - PV Dist. Comm'!S$318","v":1021.964116900343},{"$f":"'PV OCC'!K59+1000*'Solar - PV Dist. Comm'!T$318","v":979.14055796245532},{"$f":"'PV OCC'!L59+1000*'Solar - PV Dist. Comm'!U$318","v":936.31699902456739},{"$f":"'PV OCC'!M59+1000*'Solar - PV Dist. Comm'!V$318","v":893.49344008667947},{"$f":"'PV OCC'!N59+1000*'Solar - PV Dist. Comm'!W$318","v":850.66988114879155},{"$f":"'PV OCC'!O59+1000*'Solar - PV Dist. Comm'!X$318","v":807.84632221090362},{"$f":"'PV OCC'!P59+1000*'Solar - PV Dist. Comm'!Y$318","v":765.0227632730157},{"$f":"'PV OCC'!Q59+1000*'Solar - PV Dist. Comm'!Z$318","v":722.19920433512766},{"$f":"'PV OCC'!R59+1000*'Solar - PV Dist. Comm'!AA$318","v":703.54951995631302},{"$f":"'PV OCC'!S59+1000*'Solar - PV Dist. Comm'!AB$318","v":684.89983557749838},{"$f":"'PV OCC'!T59+1000*'Solar - PV Dist. Comm'!AC$318","v":666.25015119868374},{"$f":"'PV OCC'!U59+1000*'Solar - PV Dist. Comm'!AD$318","v":647.6004668198691},{"$f":"'PV OCC'!V59+1000*'Solar - PV Dist. Comm'!AE$318","v":628.95078244105446},{"$f":"'PV OCC'!W59+1000*'Solar - PV Dist. Comm'!AF$318","v":610.30109806223982},{"$f":"'PV OCC'!X59+1000*'Solar - PV Dist. Comm'!AG$318","v":591.65141368342518},{"$f":"'PV OCC'!Y59+1000*'Solar - PV Dist. Comm'!AH$318","v":573.00172930461054},{"$f":"'PV OCC'!Z59+1000*'Solar - PV Dist. Comm'!AI$318","v":554.35204492579589},{"$f":"'PV OCC'!AA59+1000*'Solar - PV Dist. Comm'!AJ$318","v":535.70236054698125},{"$f":"'PV OCC'!AB59+1000*'Solar - PV Dist. Comm'!AK$318","v":533.13212449228308},{"$f":"'PV OCC'!AC59+1000*'Solar - PV Dist. Comm'!AL$318","v":530.56188843758503},{"$f":"'PV OCC'!AD59+1000*'Solar - PV Dist. Comm'!AM$318","v":527.99165238288697},{"$f":"'PV OCC'!AE59+1000*'Solar - PV Dist. Comm'!AN$318","v":525.42141632818891},{"$f":"'PV OCC'!AF59+1000*'Solar - PV Dist. Comm'!AO$318","v":522.85118027349074},{"$f":"'PV OCC'!AG59+1000*'Solar - PV Dist. Comm'!AP$318","v":520.28094421879268},{"$f":"'PV OCC'!AH59+1000*'Solar - PV Dist. Comm'!AQ$318","v":517.71070816409463},{"$f":"'PV OCC'!AI59+1000*'Solar - PV Dist. Comm'!AR$318","v":515.14047210939657},{"$f":"'PV OCC'!AJ59+1000*'Solar - PV Dist. Comm'!AS$318","v":512.57023605469851},{"$f":"'PV OCC'!AK59+1000*'Solar - PV Dist. Comm'!AT$318","v":510}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":"'PV OCC'!C60+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D60+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E60+1000*'Solar - PV Dist. Comm'!N$318","v":1798.2745442634391},{"$f":"'PV OCC'!F60+1000*'Solar - PV Dist. Comm'!O$318","v":1699.196056976197},{"$f":"'PV OCC'!G60+1000*'Solar - PV Dist. Comm'!P$318","v":1590.2097209602314},{"$f":"'PV OCC'!H60+1000*'Solar - PV Dist. Comm'!Q$318","v":1520.8547798591619},{"$f":"'PV OCC'!I60+1000*'Solar - PV Dist. Comm'!R$318","v":1473.6589395946262},{"$f":"'PV OCC'!J60+1000*'Solar - PV Dist. Comm'!S$318","v":1426.4630993300907},{"$f":"'PV OCC'!K60+1000*'Solar - PV Dist. Comm'!T$318","v":1379.267259065555},{"$f":"'PV OCC'!L60+1000*'Solar - PV Dist. Comm'!U$318","v":1332.0714188010195},{"$f":"'PV OCC'!M60+1000*'Solar - PV Dist. Comm'!V$318","v":1284.8755785364838},{"$f":"'PV OCC'!N60+1000*'Solar - PV Dist. Comm'!W$318","v":1237.6797382719483},{"$f":"'PV OCC'!O60+1000*'Solar - PV Dist. Comm'!X$318","v":1190.4838980074126},{"$f":"'PV OCC'!P60+1000*'Solar - PV Dist. Comm'!Y$318","v":1143.2880577428771},{"$f":"'PV OCC'!Q60+1000*'Solar - PV Dist. Comm'!Z$318","v":1096.0922174783407},{"$f":"'PV OCC'!R60+1000*'Solar - PV Dist. Comm'!AA$318","v":1085.7641064103559},{"$f":"'PV OCC'!S60+1000*'Solar - PV Dist. Comm'!AB$318","v":1075.4359953423709},{"$f":"'PV OCC'!T60+1000*'Solar - PV Dist. Comm'!AC$318","v":1065.1078842743859},{"$f":"'PV OCC'!U60+1000*'Solar - PV Dist. Comm'!AD$318","v":1054.7797732064012},{"$f":"'PV OCC'!V60+1000*'Solar - PV Dist. Comm'!AE$318","v":1044.4516621384162},{"$f":"'PV OCC'!W60+1000*'Solar - PV Dist. Comm'!AF$318","v":1034.1235510704312},{"$f":"'PV OCC'!X60+1000*'Solar - PV Dist. Comm'!AG$318","v":1023.7954400024464},{"$f":"'PV OCC'!Y60+1000*'Solar - PV Dist. Comm'!AH$318","v":1013.4673289344614},{"$f":"'PV OCC'!Z60+1000*'Solar - PV Dist. Comm'!AI$318","v":1003.1392178664764},{"$f":"'PV OCC'!AA60+1000*'Solar - PV Dist. Comm'!AJ$318","v":992.81110679849166},{"$f":"'PV OCC'!AB60+1000*'Solar - PV Dist. Comm'!AK$318","v":987.6470512644994},{"$f":"'PV OCC'!AC60+1000*'Solar - PV Dist. Comm'!AL$318","v":982.48299573050679},{"$f":"'PV OCC'!AD60+1000*'Solar - PV Dist. Comm'!AM$318","v":977.3189401965144},{"$f":"'PV OCC'!AE60+1000*'Solar - PV Dist. Comm'!AN$318","v":972.15488466252191},{"$f":"'PV OCC'!AF60+1000*'Solar - PV Dist. Comm'!AO$318","v":966.99082912852941},{"$f":"'PV OCC'!AG60+1000*'Solar - PV Dist. Comm'!AP$318","v":961.82677359453703},{"$f":"'PV OCC'!AH60+1000*'Solar - PV Dist. Comm'!AQ$318","v":956.66271806054453},{"$f":"'PV OCC'!AI60+1000*'Solar - PV Dist. Comm'!AR$318","v":951.49866252655204},{"$f":"'PV OCC'!AJ60+1000*'Solar - PV Dist. Comm'!AS$318","v":946.33460699255954},{"$f":"'PV OCC'!AK60+1000*'Solar - PV Dist. Comm'!AT$318","v":941.17055145856727}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":"'PV OCC'!C61+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D61+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E61+1000*'Solar - PV Dist. Comm'!N$318","v":1850.1478365693074},{"$f":"'PV OCC'!F61+1000*'Solar - PV Dist. Comm'!O$318","v":1860.1478365693074},{"$f":"'PV OCC'!G61+1000*'Solar - PV Dist. Comm'!P$318","v":1890.1478365693074},{"$f":"'PV OCC'!H61+1000*'Solar - PV Dist. Comm'!Q$318","v":1910.1478365693074},{"$f":"'PV OCC'!I61+1000*'Solar - PV Dist. Comm'!R$318","v":1910.1478365693074},{"$f":"'PV OCC'!J61+1000*'Solar - PV Dist. Comm'!S$318","v":1910.1478365693074},{"$f":"'PV OCC'!K61+1000*'Solar - PV Dist. Comm'!T$318","v":1910.1478365693074},{"$f":"'PV OCC'!L61+1000*'Solar - PV Dist. Comm'!U$318","v":1910.1478365693074},{"$f":"'PV OCC'!M61+1000*'Solar - PV Dist. Comm'!V$318","v":1910.1478365693074},{"$f":"'PV OCC'!N61+1000*'Solar - PV Dist. Comm'!W$318","v":1910.1478365693074},{"$f":"'PV OCC'!O61+1000*'Solar - PV Dist. Comm'!X$318","v":1910.1478365693074},{"$f":"'PV OCC'!P61+1000*'Solar - PV Dist. Comm'!Y$318","v":1910.1478365693074},{"$f":"'PV OCC'!Q61+1000*'Solar - PV Dist. Comm'!Z$318","v":1910.1478365693074},{"$f":"'PV OCC'!R61+1000*'Solar - PV Dist. Comm'!AA$318","v":1910.1478365693074},{"$f":"'PV OCC'!S61+1000*'Solar - PV Dist. Comm'!AB$318","v":1910.1478365693074},{"$f":"'PV OCC'!T61+1000*'Solar - PV Dist. Comm'!AC$318","v":1910.1478365693074},{"$f":"'PV OCC'!U61+1000*'Solar - PV Dist. Comm'!AD$318","v":1910.1478365693074},{"$f":"'PV OCC'!V61+1000*'Solar - PV Dist. Comm'!AE$318","v":1910.1478365693074},{"$f":"'PV OCC'!W61+1000*'Solar - PV Dist. Comm'!AF$318","v":1910.1478365693074},{"$f":"'PV OCC'!X61+1000*'Solar - PV Dist. Comm'!AG$318","v":1910.1478365693074},{"$f":"'PV OCC'!Y61+1000*'Solar - PV Dist. Comm'!AH$318","v":1910.1478365693074},{"$f":"'PV OCC'!Z61+1000*'Solar - PV Dist. Comm'!AI$318","v":1910.1478365693074},{"$f":"'PV OCC'!AA61+1000*'Solar - PV Dist. Comm'!AJ$318","v":1910.1478365693074},{"$f":"'PV OCC'!AB61+1000*'Solar - PV Dist. Comm'!AK$318","v":1910.1478365693074},{"$f":"'PV OCC'!AC61+1000*'Solar - PV Dist. Comm'!AL$318","v":1910.1478365693074},{"$f":"'PV OCC'!AD61+1000*'Solar - PV Dist. Comm'!AM$318","v":1910.1478365693074},{"$f":"'PV OCC'!AE61+1000*'Solar - PV Dist. Comm'!AN$318","v":1910.1478365693074},{"$f":"'PV OCC'!AF61+1000*'Solar - PV Dist. Comm'!AO$318","v":1910.1478365693074},{"$f":"'PV OCC'!AG61+1000*'Solar - PV Dist. Comm'!AP$318","v":1910.1478365693074},{"$f":"'PV OCC'!AH61+1000*'Solar - PV Dist. Comm'!AQ$318","v":1910.1478365693074},{"$f":"'PV OCC'!AI61+1000*'Solar - PV Dist. Comm'!AR$318","v":1910.1478365693074},{"$f":"'PV OCC'!AJ61+1000*'Solar - PV Dist. Comm'!AS$318","v":1910.1478365693074},{"$f":"'PV OCC'!AK61+1000*'Solar - PV Dist. Comm'!AT$318","v":1910.1478365693074}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":"'PV OCC'!C62+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D62+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E62+1000*'Solar - PV Dist. Comm'!N$318","v":1421.5046165660738},{"$f":"'PV OCC'!F62+1000*'Solar - PV Dist. Comm'!O$318","v":1314.6547163405942},{"$f":"'PV OCC'!G62+1000*'Solar - PV Dist. Comm'!P$318","v":1231.0138834981149},{"$f":"'PV OCC'!H62+1000*'Solar - PV Dist. Comm'!Q$318","v":1107.6112347761186},{"$f":"'PV OCC'!I62+1000*'Solar - PV Dist. Comm'!R$318","v":1064.7876758382308},{"$f":"'PV OCC'!J62+1000*'Solar - PV Dist. Comm'!S$318","v":1021.964116900343},{"$f":"'PV OCC'!K62+1000*'Solar - PV Dist. Comm'!T$318","v":979.14055796245532},{"$f":"'PV OCC'!L62+1000*'Solar - PV Dist. Comm'!U$318","v":936.31699902456739},{"$f":"'PV OCC'!M62+1000*'Solar - PV Dist. Comm'!V$318","v":893.49344008667947},{"$f":"'PV OCC'!N62+1000*'Solar - PV Dist. Comm'!W$318","v":850.66988114879155},{"$f":"'PV OCC'!O62+1000*'Solar - PV Dist. Comm'!X$318","v":807.84632221090362},{"$f":"'PV OCC'!P62+1000*'Solar - PV Dist. Comm'!Y$318","v":765.0227632730157},{"$f":"'PV OCC'!Q62+1000*'Solar - PV Dist. Comm'!Z$318","v":722.19920433512766},{"$f":"'PV OCC'!R62+1000*'Solar - PV Dist. Comm'!AA$318","v":703.54951995631302},{"$f":"'PV OCC'!S62+1000*'Solar - PV Dist. Comm'!AB$318","v":684.89983557749838},{"$f":"'PV OCC'!T62+1000*'Solar - PV Dist. Comm'!AC$318","v":666.25015119868374},{"$f":"'PV OCC'!U62+1000*'Solar - PV Dist. Comm'!AD$318","v":647.6004668198691},{"$f":"'PV OCC'!V62+1000*'Solar - PV Dist. Comm'!AE$318","v":628.95078244105446},{"$f":"'PV OCC'!W62+1000*'Solar - PV Dist. Comm'!AF$318","v":610.30109806223982},{"$f":"'PV OCC'!X62+1000*'Solar - PV Dist. Comm'!AG$318","v":591.65141368342518},{"$f":"'PV OCC'!Y62+1000*'Solar - PV Dist. Comm'!AH$318","v":573.00172930461054},{"$f":"'PV OCC'!Z62+1000*'Solar - PV Dist. Comm'!AI$318","v":554.35204492579589},{"$f":"'PV OCC'!AA62+1000*'Solar - PV Dist. Comm'!AJ$318","v":535.70236054698125},{"$f":"'PV OCC'!AB62+1000*'Solar - PV Dist. Comm'!AK$318","v":533.13212449228308},{"$f":"'PV OCC'!AC62+1000*'Solar - PV Dist. Comm'!AL$318","v":530.56188843758503},{"$f":"'PV OCC'!AD62+1000*'Solar - PV Dist. Comm'!AM$318","v":527.99165238288697},{"$f":"'PV OCC'!AE62+1000*'Solar - PV Dist. Comm'!AN$318","v":525.42141632818891},{"$f":"'PV OCC'!AF62+1000*'Solar - PV Dist. Comm'!AO$318","v":522.85118027349074},{"$f":"'PV OCC'!AG62+1000*'Solar - PV Dist. Comm'!AP$318","v":520.28094421879268},{"$f":"'PV OCC'!AH62+1000*'Solar - PV Dist. Comm'!AQ$318","v":517.71070816409463},{"$f":"'PV OCC'!AI62+1000*'Solar - PV Dist. Comm'!AR$318","v":515.14047210939657},{"$f":"'PV OCC'!AJ62+1000*'Solar - PV Dist. Comm'!AS$318","v":512.57023605469851},{"$f":"'PV OCC'!AK62+1000*'Solar - PV Dist. Comm'!AT$318","v":510}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":"'PV OCC'!C63+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D63+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E63+1000*'Solar - PV Dist. Comm'!N$318","v":1798.2745442634391},{"$f":"'PV OCC'!F63+1000*'Solar - PV Dist. Comm'!O$318","v":1699.196056976197},{"$f":"'PV OCC'!G63+1000*'Solar - PV Dist. Comm'!P$318","v":1590.2097209602314},{"$f":"'PV OCC'!H63+1000*'Solar - PV Dist. Comm'!Q$318","v":1520.8547798591619},{"$f":"'PV OCC'!I63+1000*'Solar - PV Dist. Comm'!R$318","v":1473.6589395946262},{"$f":"'PV OCC'!J63+1000*'Solar - PV Dist. Comm'!S$318","v":1426.4630993300907},{"$f":"'PV OCC'!K63+1000*'Solar - PV Dist. Comm'!T$318","v":1379.267259065555},{"$f":"'PV OCC'!L63+1000*'Solar - PV Dist. Comm'!U$318","v":1332.0714188010195},{"$f":"'PV OCC'!M63+1000*'Solar - PV Dist. Comm'!V$318","v":1284.8755785364838},{"$f":"'PV OCC'!N63+1000*'Solar - PV Dist. Comm'!W$318","v":1237.6797382719483},{"$f":"'PV OCC'!O63+1000*'Solar - PV Dist. Comm'!X$318","v":1190.4838980074126},{"$f":"'PV OCC'!P63+1000*'Solar - PV Dist. Comm'!Y$318","v":1143.2880577428771},{"$f":"'PV OCC'!Q63+1000*'Solar - PV Dist. Comm'!Z$318","v":1096.0922174783407},{"$f":"'PV OCC'!R63+1000*'Solar - PV Dist. Comm'!AA$318","v":1085.7641064103559},{"$f":"'PV OCC'!S63+1000*'Solar - PV Dist. Comm'!AB$318","v":1075.4359953423709},{"$f":"'PV OCC'!T63+1000*'Solar - PV Dist. Comm'!AC$318","v":1065.1078842743859},{"$f":"'PV OCC'!U63+1000*'Solar - PV Dist. Comm'!AD$318","v":1054.7797732064012},{"$f":"'PV OCC'!V63+1000*'Solar - PV Dist. Comm'!AE$318","v":1044.4516621384162},{"$f":"'PV OCC'!W63+1000*'Solar - PV Dist. Comm'!AF$318","v":1034.1235510704312},{"$f":"'PV OCC'!X63+1000*'Solar - PV Dist. Comm'!AG$318","v":1023.7954400024464},{"$f":"'PV OCC'!Y63+1000*'Solar - PV Dist. Comm'!AH$318","v":1013.4673289344614},{"$f":"'PV OCC'!Z63+1000*'Solar - PV Dist. Comm'!AI$318","v":1003.1392178664764},{"$f":"'PV OCC'!AA63+1000*'Solar - PV Dist. Comm'!AJ$318","v":992.81110679849166},{"$f":"'PV OCC'!AB63+1000*'Solar - PV Dist. Comm'!AK$318","v":987.6470512644994},{"$f":"'PV OCC'!AC63+1000*'Solar - PV Dist. Comm'!AL$318","v":982.48299573050679},{"$f":"'PV OCC'!AD63+1000*'Solar - PV Dist. Comm'!AM$318","v":977.3189401965144},{"$f":"'PV OCC'!AE63+1000*'Solar - PV Dist. Comm'!AN$318","v":972.15488466252191},{"$f":"'PV OCC'!AF63+1000*'Solar - PV Dist. Comm'!AO$318","v":966.99082912852941},{"$f":"'PV OCC'!AG63+1000*'Solar - PV Dist. Comm'!AP$318","v":961.82677359453703},{"$f":"'PV OCC'!AH63+1000*'Solar - PV Dist. Comm'!AQ$318","v":956.66271806054453},{"$f":"'PV OCC'!AI63+1000*'Solar - PV Dist. Comm'!AR$318","v":951.49866252655204},{"$f":"'PV OCC'!AJ63+1000*'Solar - PV Dist. Comm'!AS$318","v":946.33460699255954},{"$f":"'PV OCC'!AK63+1000*'Solar - PV Dist. Comm'!AT$318","v":941.17055145856727}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":"'PV OCC'!C64+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D64+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E64+1000*'Solar - PV Dist. Comm'!N$318","v":1850.1478365693074},{"$f":"'PV OCC'!F64+1000*'Solar - PV Dist. Comm'!O$318","v":1860.1478365693074},{"$f":"'PV OCC'!G64+1000*'Solar - PV Dist. Comm'!P$318","v":1890.1478365693074},{"$f":"'PV OCC'!H64+1000*'Solar - PV Dist. Comm'!Q$318","v":1910.1478365693074},{"$f":"'PV OCC'!I64+1000*'Solar - PV Dist. Comm'!R$318","v":1910.1478365693074},{"$f":"'PV OCC'!J64+1000*'Solar - PV Dist. Comm'!S$318","v":1910.1478365693074},{"$f":"'PV OCC'!K64+1000*'Solar - PV Dist. Comm'!T$318","v":1910.1478365693074},{"$f":"'PV OCC'!L64+1000*'Solar - PV Dist. Comm'!U$318","v":1910.1478365693074},{"$f":"'PV OCC'!M64+1000*'Solar - PV Dist. Comm'!V$318","v":1910.1478365693074},{"$f":"'PV OCC'!N64+1000*'Solar - PV Dist. Comm'!W$318","v":1910.1478365693074},{"$f":"'PV OCC'!O64+1000*'Solar - PV Dist. Comm'!X$318","v":1910.1478365693074},{"$f":"'PV OCC'!P64+1000*'Solar - PV Dist. Comm'!Y$318","v":1910.1478365693074},{"$f":"'PV OCC'!Q64+1000*'Solar - PV Dist. Comm'!Z$318","v":1910.1478365693074},{"$f":"'PV OCC'!R64+1000*'Solar - PV Dist. Comm'!AA$318","v":1910.1478365693074},{"$f":"'PV OCC'!S64+1000*'Solar - PV Dist. Comm'!AB$318","v":1910.1478365693074},{"$f":"'PV OCC'!T64+1000*'Solar - PV Dist. Comm'!AC$318","v":1910.1478365693074},{"$f":"'PV OCC'!U64+1000*'Solar - PV Dist. Comm'!AD$318","v":1910.1478365693074},{"$f":"'PV OCC'!V64+1000*'Solar - PV Dist. Comm'!AE$318","v":1910.1478365693074},{"$f":"'PV OCC'!W64+1000*'Solar - PV Dist. Comm'!AF$318","v":1910.1478365693074},{"$f":"'PV OCC'!X64+1000*'Solar - PV Dist. Comm'!AG$318","v":1910.1478365693074},{"$f":"'PV OCC'!Y64+1000*'Solar - PV Dist. Comm'!AH$318","v":1910.1478365693074},{"$f":"'PV OCC'!Z64+1000*'Solar - PV Dist. Comm'!AI$318","v":1910.1478365693074},{"$f":"'PV OCC'!AA64+1000*'Solar - PV Dist. Comm'!AJ$318","v":1910.1478365693074},{"$f":"'PV OCC'!AB64+1000*'Solar - PV Dist. Comm'!AK$318","v":1910.1478365693074},{"$f":"'PV OCC'!AC64+1000*'Solar - PV Dist. Comm'!AL$318","v":1910.1478365693074},{"$f":"'PV OCC'!AD64+1000*'Solar - PV Dist. Comm'!AM$318","v":1910.1478365693074},{"$f":"'PV OCC'!AE64+1000*'Solar - PV Dist. Comm'!AN$318","v":1910.1478365693074},{"$f":"'PV OCC'!AF64+1000*'Solar - PV Dist. Comm'!AO$318","v":1910.1478365693074},{"$f":"'PV OCC'!AG64+1000*'Solar - PV Dist. Comm'!AP$318","v":1910.1478365693074},{"$f":"'PV OCC'!AH64+1000*'Solar - PV Dist. Comm'!AQ$318","v":1910.1478365693074},{"$f":"'PV OCC'!AI64+1000*'Solar - PV Dist. Comm'!AR$318","v":1910.1478365693074},{"$f":"'PV OCC'!AJ64+1000*'Solar - PV Dist. Comm'!AS$318","v":1910.1478365693074},{"$f":"'PV OCC'!AK64+1000*'Solar - PV Dist. Comm'!AT$318","v":1910.1478365693074}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":"'PV OCC'!C65+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D65+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E65+1000*'Solar - PV Dist. Comm'!N$318","v":1421.5046165660738},{"$f":"'PV OCC'!F65+1000*'Solar - PV Dist. Comm'!O$318","v":1314.6547163405942},{"$f":"'PV OCC'!G65+1000*'Solar - PV Dist. Comm'!P$318","v":1231.0138834981149},{"$f":"'PV OCC'!H65+1000*'Solar - PV Dist. Comm'!Q$318","v":1107.6112347761186},{"$f":"'PV OCC'!I65+1000*'Solar - PV Dist. Comm'!R$318","v":1064.7876758382308},{"$f":"'PV OCC'!J65+1000*'Solar - PV Dist. Comm'!S$318","v":1021.964116900343},{"$f":"'PV OCC'!K65+1000*'Solar - PV Dist. Comm'!T$318","v":979.14055796245532},{"$f":"'PV OCC'!L65+1000*'Solar - PV Dist. Comm'!U$318","v":936.31699902456739},{"$f":"'PV OCC'!M65+1000*'Solar - PV Dist. Comm'!V$318","v":893.49344008667947},{"$f":"'PV OCC'!N65+1000*'Solar - PV Dist. Comm'!W$318","v":850.66988114879155},{"$f":"'PV OCC'!O65+1000*'Solar - PV Dist. Comm'!X$318","v":807.84632221090362},{"$f":"'PV OCC'!P65+1000*'Solar - PV Dist. Comm'!Y$318","v":765.0227632730157},{"$f":"'PV OCC'!Q65+1000*'Solar - PV Dist. Comm'!Z$318","v":722.19920433512766},{"$f":"'PV OCC'!R65+1000*'Solar - PV Dist. Comm'!AA$318","v":703.54951995631302},{"$f":"'PV OCC'!S65+1000*'Solar - PV Dist. Comm'!AB$318","v":684.89983557749838},{"$f":"'PV OCC'!T65+1000*'Solar - PV Dist. Comm'!AC$318","v":666.25015119868374},{"$f":"'PV OCC'!U65+1000*'Solar - PV Dist. Comm'!AD$318","v":647.6004668198691},{"$f":"'PV OCC'!V65+1000*'Solar - PV Dist. Comm'!AE$318","v":628.95078244105446},{"$f":"'PV OCC'!W65+1000*'Solar - PV Dist. Comm'!AF$318","v":610.30109806223982},{"$f":"'PV OCC'!X65+1000*'Solar - PV Dist. Comm'!AG$318","v":591.65141368342518},{"$f":"'PV OCC'!Y65+1000*'Solar - PV Dist. Comm'!AH$318","v":573.00172930461054},{"$f":"'PV OCC'!Z65+1000*'Solar - PV Dist. Comm'!AI$318","v":554.35204492579589},{"$f":"'PV OCC'!AA65+1000*'Solar - PV Dist. Comm'!AJ$318","v":535.70236054698125},{"$f":"'PV OCC'!AB65+1000*'Solar - PV Dist. Comm'!AK$318","v":533.13212449228308},{"$f":"'PV OCC'!AC65+1000*'Solar - PV Dist. Comm'!AL$318","v":530.56188843758503},{"$f":"'PV OCC'!AD65+1000*'Solar - PV Dist. Comm'!AM$318","v":527.99165238288697},{"$f":"'PV OCC'!AE65+1000*'Solar - PV Dist. Comm'!AN$318","v":525.42141632818891},{"$f":"'PV OCC'!AF65+1000*'Solar - PV Dist. Comm'!AO$318","v":522.85118027349074},{"$f":"'PV OCC'!AG65+1000*'Solar - PV Dist. Comm'!AP$318","v":520.28094421879268},{"$f":"'PV OCC'!AH65+1000*'Solar - PV Dist. Comm'!AQ$318","v":517.71070816409463},{"$f":"'PV OCC'!AI65+1000*'Solar - PV Dist. Comm'!AR$318","v":515.14047210939657},{"$f":"'PV OCC'!AJ65+1000*'Solar - PV Dist. Comm'!AS$318","v":512.57023605469851},{"$f":"'PV OCC'!AK65+1000*'Solar - PV Dist. Comm'!AT$318","v":510}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":"'PV OCC'!C66+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D66+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E66+1000*'Solar - PV Dist. Comm'!N$318","v":1798.2745442634391},{"$f":"'PV OCC'!F66+1000*'Solar - PV Dist. Comm'!O$318","v":1699.196056976197},{"$f":"'PV OCC'!G66+1000*'Solar - PV Dist. Comm'!P$318","v":1590.2097209602314},{"$f":"'PV OCC'!H66+1000*'Solar - PV Dist. Comm'!Q$318","v":1520.8547798591619},{"$f":"'PV OCC'!I66+1000*'Solar - PV Dist. Comm'!R$318","v":1473.6589395946262},{"$f":"'PV OCC'!J66+1000*'Solar - PV Dist. Comm'!S$318","v":1426.4630993300907},{"$f":"'PV OCC'!K66+1000*'Solar - PV Dist. Comm'!T$318","v":1379.267259065555},{"$f":"'PV OCC'!L66+1000*'Solar - PV Dist. Comm'!U$318","v":1332.0714188010195},{"$f":"'PV OCC'!M66+1000*'Solar - PV Dist. Comm'!V$318","v":1284.8755785364838},{"$f":"'PV OCC'!N66+1000*'Solar - PV Dist. Comm'!W$318","v":1237.6797382719483},{"$f":"'PV OCC'!O66+1000*'Solar - PV Dist. Comm'!X$318","v":1190.4838980074126},{"$f":"'PV OCC'!P66+1000*'Solar - PV Dist. Comm'!Y$318","v":1143.2880577428771},{"$f":"'PV OCC'!Q66+1000*'Solar - PV Dist. Comm'!Z$318","v":1096.0922174783407},{"$f":"'PV OCC'!R66+1000*'Solar - PV Dist. Comm'!AA$318","v":1085.7641064103559},{"$f":"'PV OCC'!S66+1000*'Solar - PV Dist. Comm'!AB$318","v":1075.4359953423709},{"$f":"'PV OCC'!T66+1000*'Solar - PV Dist. Comm'!AC$318","v":1065.1078842743859},{"$f":"'PV OCC'!U66+1000*'Solar - PV Dist. Comm'!AD$318","v":1054.7797732064012},{"$f":"'PV OCC'!V66+1000*'Solar - PV Dist. Comm'!AE$318","v":1044.4516621384162},{"$f":"'PV OCC'!W66+1000*'Solar - PV Dist. Comm'!AF$318","v":1034.1235510704312},{"$f":"'PV OCC'!X66+1000*'Solar - PV Dist. Comm'!AG$318","v":1023.7954400024464},{"$f":"'PV OCC'!Y66+1000*'Solar - PV Dist. Comm'!AH$318","v":1013.4673289344614},{"$f":"'PV OCC'!Z66+1000*'Solar - PV Dist. Comm'!AI$318","v":1003.1392178664764},{"$f":"'PV OCC'!AA66+1000*'Solar - PV Dist. Comm'!AJ$318","v":992.81110679849166},{"$f":"'PV OCC'!AB66+1000*'Solar - PV Dist. Comm'!AK$318","v":987.6470512644994},{"$f":"'PV OCC'!AC66+1000*'Solar - PV Dist. Comm'!AL$318","v":982.48299573050679},{"$f":"'PV OCC'!AD66+1000*'Solar - PV Dist. Comm'!AM$318","v":977.3189401965144},{"$f":"'PV OCC'!AE66+1000*'Solar - PV Dist. Comm'!AN$318","v":972.15488466252191},{"$f":"'PV OCC'!AF66+1000*'Solar - PV Dist. Comm'!AO$318","v":966.99082912852941},{"$f":"'PV OCC'!AG66+1000*'Solar - PV Dist. Comm'!AP$318","v":961.82677359453703},{"$f":"'PV OCC'!AH66+1000*'Solar - PV Dist. Comm'!AQ$318","v":956.66271806054453},{"$f":"'PV OCC'!AI66+1000*'Solar - PV Dist. Comm'!AR$318","v":951.49866252655204},{"$f":"'PV OCC'!AJ66+1000*'Solar - PV Dist. Comm'!AS$318","v":946.33460699255954},{"$f":"'PV OCC'!AK66+1000*'Solar - PV Dist. Comm'!AT$318","v":941.17055145856727}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":"'PV OCC'!C67+1000*'Solar - PV Dist. Comm'!L$318","v":2562.1908852887354},{"$f":"'PV OCC'!D67+1000*'Solar - PV Dist. Comm'!M$318","v":1950.1478365693074},{"$f":"'PV OCC'!E67+1000*'Solar - PV Dist. Comm'!N$318","v":1850.1478365693074},{"$f":"'PV OCC'!F67+1000*'Solar - PV Dist. Comm'!O$318","v":1860.1478365693074},{"$f":"'PV OCC'!G67+1000*'Solar - PV Dist. Comm'!P$318","v":1890.1478365693074},{"$f":"'PV OCC'!H67+1000*'Solar - PV Dist. Comm'!Q$318","v":1910.1478365693074},{"$f":"'PV OCC'!I67+1000*'Solar - PV Dist. Comm'!R$318","v":1910.1478365693074},{"$f":"'PV OCC'!J67+1000*'Solar - PV Dist. Comm'!S$318","v":1910.1478365693074},{"$f":"'PV OCC'!K67+1000*'Solar - PV Dist. Comm'!T$318","v":1910.1478365693074},{"$f":"'PV OCC'!L67+1000*'Solar - PV Dist. Comm'!U$318","v":1910.1478365693074},{"$f":"'PV OCC'!M67+1000*'Solar - PV Dist. Comm'!V$318","v":1910.1478365693074},{"$f":"'PV OCC'!N67+1000*'Solar - PV Dist. Comm'!W$318","v":1910.1478365693074},{"$f":"'PV OCC'!O67+1000*'Solar - PV Dist. Comm'!X$318","v":1910.1478365693074},{"$f":"'PV OCC'!P67+1000*'Solar - PV Dist. Comm'!Y$318","v":1910.1478365693074},{"$f":"'PV OCC'!Q67+1000*'Solar - PV Dist. Comm'!Z$318","v":1910.1478365693074},{"$f":"'PV OCC'!R67+1000*'Solar - PV Dist. Comm'!AA$318","v":1910.1478365693074},{"$f":"'PV OCC'!S67+1000*'Solar - PV Dist. Comm'!AB$318","v":1910.1478365693074},{"$f":"'PV OCC'!T67+1000*'Solar - PV Dist. Comm'!AC$318","v":1910.1478365693074},{"$f":"'PV OCC'!U67+1000*'Solar - PV Dist. Comm'!AD$318","v":1910.1478365693074},{"$f":"'PV OCC'!V67+1000*'Solar - PV Dist. Comm'!AE$318","v":1910.1478365693074},{"$f":"'PV OCC'!W67+1000*'Solar - PV Dist. Comm'!AF$318","v":1910.1478365693074},{"$f":"'PV OCC'!X67+1000*'Solar - PV Dist. Comm'!AG$318","v":1910.1478365693074},{"$f":"'PV OCC'!Y67+1000*'Solar - PV Dist. Comm'!AH$318","v":1910.1478365693074},{"$f":"'PV OCC'!Z67+1000*'Solar - PV Dist. Comm'!AI$318","v":1910.1478365693074},{"$f":"'PV OCC'!AA67+1000*'Solar - PV Dist. Comm'!AJ$318","v":1910.1478365693074},{"$f":"'PV OCC'!AB67+1000*'Solar - PV Dist. Comm'!AK$318","v":1910.1478365693074},{"$f":"'PV OCC'!AC67+1000*'Solar - PV Dist. Comm'!AL$318","v":1910.1478365693074},{"$f":"'PV OCC'!AD67+1000*'Solar - PV Dist. Comm'!AM$318","v":1910.1478365693074},{"$f":"'PV OCC'!AE67+1000*'Solar - PV Dist. Comm'!AN$318","v":1910.1478365693074},{"$f":"'PV OCC'!AF67+1000*'Solar - PV Dist. Comm'!AO$318","v":1910.1478365693074},{"$f":"'PV OCC'!AG67+1000*'Solar - PV Dist. Comm'!AP$318","v":1910.1478365693074},{"$f":"'PV OCC'!AH67+1000*'Solar - PV Dist. Comm'!AQ$318","v":1910.1478365693074},{"$f":"'PV OCC'!AI67+1000*'Solar - PV Dist. Comm'!AR$318","v":1910.1478365693074},{"$f":"'PV OCC'!AJ67+1000*'Solar - PV Dist. Comm'!AS$318","v":1910.1478365693074},{"$f":"'PV OCC'!AK67+1000*'Solar - PV Dist. Comm'!AT$318","v":1910.1478365693074}]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Comm PV - Seattle - Low",17.935336197021147,13.651034855985152,10.650532315962515,9.8325830143841593,9.0370971844868038,8.0332786434328316,7.7335137308676165,7.4337488183024023,7.1339839057371872,6.8342189931719712,6.5344540806067561,6.2346891680415411,5.9349242554763251,5.63515934291111,5.335394430345894,5.2048466396941917,5.0742988490424885,4.9437510583907862,4.8132032677390839,4.6826554770873807,4.5521076864356784,4.4215598957839761,4.2910121051322738,4.1604643144805706,4.0299165238288692,4.0119248714459825,3.9939332190630958,3.9759415666802091,3.9579499142973225,3.9399582619144358,3.9219666095315491,3.9039749571486624,3.8859833047657761,3.8679916523828894,3.8500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",17.935336197021147,13.651034855985152,13.287921809844073,12.52437239883338,11.55146804672162,10.925983459014134,10.595612577162385,10.265241695310635,9.9348708134588861,9.6044999316071351,9.2741290497553859,8.9437581679036384,8.6133872860518892,8.28301640420014,7.9526455223483863,7.8803487448724905,7.8080519673965965,7.7357551899207015,7.6634584124448084,7.5911616349689135,7.5188648574930186,7.4465680800171246,7.3742713025412296,7.3019745250653347,7.2296777475894425,7.193529358851495,7.1573809701135485,7.1212325813756001,7.0850841926376535,7.0489358038997061,7.0127874151617586,6.9766390264238121,6.9404906376858646,6.9043422489479171,6.8681938602099706]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",17.935336197021147,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":"L168","v":17.935336197021147},{"$f":"M168","v":13.651034855985152},10.650532315962515,9.8325830143841593,9.0370971844868038,8.0332786434328316,7.7335137308676165,7.4337488183024023,7.1339839057371872,6.8342189931719712,6.5344540806067561,6.2346891680415411,5.9349242554763251,5.63515934291111,5.335394430345894,5.2048466396941917,5.0742988490424885,4.9437510583907862,4.8132032677390839,4.6826554770873807,4.5521076864356784,4.4215598957839761,4.2910121051322738,4.1604643144805706,4.0299165238288692,4.0119248714459825,3.9939332190630958,3.9759415666802091,3.9579499142973225,3.9399582619144358,3.9219666095315491,3.9039749571486624,3.8859833047657761,3.8679916523828894,3.8500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":"L169","v":17.935336197021147},13.651034855985152,13.287921809844073,12.52437239883338,11.55146804672162,10.925983459014134,10.595612577162385,10.265241695310635,9.9348708134588861,9.6044999316071351,9.2741290497553859,8.9437581679036384,8.6133872860518892,8.28301640420014,7.9526455223483863,7.8803487448724905,7.8080519673965965,7.7357551899207015,7.6634584124448084,7.5911616349689135,7.5188648574930186,7.4465680800171246,7.3742713025412296,7.3019745250653347,7.2296777475894425,7.193529358851495,7.1573809701135485,7.1212325813756001,7.0850841926376535,7.0489358038997061,7.0127874151617586,6.9766390264238121,6.9404906376858646,6.9043422489479171,6.8681938602099706]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":"L170","v":17.935336197021147},13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":"L171","v":17.935336197021147},13.651034855985152,10.650532315962515,9.8325830143841593,9.0370971844868038,8.0332786434328316,7.7335137308676165,7.4337488183024023,7.1339839057371872,6.8342189931719712,6.5344540806067561,6.2346891680415411,5.9349242554763251,5.63515934291111,5.335394430345894,5.2048466396941917,5.0742988490424885,4.9437510583907862,4.8132032677390839,4.6826554770873807,4.5521076864356784,4.4215598957839761,4.2910121051322738,4.1604643144805706,4.0299165238288692,4.0119248714459825,3.9939332190630958,3.9759415666802091,3.9579499142973225,3.9399582619144358,3.9219666095315491,3.9039749571486624,3.8859833047657761,3.8679916523828894,3.8500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":"L172","v":17.935336197021147},13.651034855985152,13.287921809844073,12.52437239883338,11.55146804672162,10.925983459014134,10.595612577162385,10.265241695310635,9.9348708134588861,9.6044999316071351,9.2741290497553859,8.9437581679036384,8.6133872860518892,8.28301640420014,7.9526455223483863,7.8803487448724905,7.8080519673965965,7.7357551899207015,7.6634584124448084,7.5911616349689135,7.5188648574930186,7.4465680800171246,7.3742713025412296,7.3019745250653347,7.2296777475894425,7.193529358851495,7.1573809701135485,7.1212325813756001,7.0850841926376535,7.0489358038997061,7.0127874151617586,6.9766390264238121,6.9404906376858646,6.9043422489479171,6.8681938602099706]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":"L173","v":17.935336197021147},13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":"L174","v":17.935336197021147},13.651034855985152,10.650532315962515,9.8325830143841593,9.0370971844868038,8.0332786434328316,7.7335137308676165,7.4337488183024023,7.1339839057371872,6.8342189931719712,6.5344540806067561,6.2346891680415411,5.9349242554763251,5.63515934291111,5.335394430345894,5.2048466396941917,5.0742988490424885,4.9437510583907862,4.8132032677390839,4.6826554770873807,4.5521076864356784,4.4215598957839761,4.2910121051322738,4.1604643144805706,4.0299165238288692,4.0119248714459825,3.9939332190630958,3.9759415666802091,3.9579499142973225,3.9399582619144358,3.9219666095315491,3.9039749571486624,3.8859833047657761,3.8679916523828894,3.8500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":"L175","v":17.935336197021147},13.651034855985152,13.287921809844073,12.52437239883338,11.55146804672162,10.925983459014134,10.595612577162385,10.265241695310635,9.9348708134588861,9.6044999316071351,9.2741290497553859,8.9437581679036384,8.6133872860518892,8.28301640420014,7.9526455223483863,7.8803487448724905,7.8080519673965965,7.7357551899207015,7.6634584124448084,7.5911616349689135,7.5188648574930186,7.4465680800171246,7.3742713025412296,7.3019745250653347,7.2296777475894425,7.193529358851495,7.1573809701135485,7.1212325813756001,7.0850841926376535,7.0489358038997061,7.0127874151617586,6.9766390264238121,6.9404906376858646,6.9043422489479171,6.8681938602099706]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":"L176","v":17.935336197021147},13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":"L177","v":17.935336197021147},13.651034855985152,10.650532315962515,9.8325830143841593,9.0370971844868038,8.0332786434328316,7.7335137308676165,7.4337488183024023,7.1339839057371872,6.8342189931719712,6.5344540806067561,6.2346891680415411,5.9349242554763251,5.63515934291111,5.335394430345894,5.2048466396941917,5.0742988490424885,4.9437510583907862,4.8132032677390839,4.6826554770873807,4.5521076864356784,4.4215598957839761,4.2910121051322738,4.1604643144805706,4.0299165238288692,4.0119248714459825,3.9939332190630958,3.9759415666802091,3.9579499142973225,3.9399582619144358,3.9219666095315491,3.9039749571486624,3.8859833047657761,3.8679916523828894,3.8500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":"L178","v":17.935336197021147},13.651034855985152,13.287921809844073,12.52437239883338,11.55146804672162,10.925983459014134,10.595612577162385,10.265241695310635,9.9348708134588861,9.6044999316071351,9.2741290497553859,8.9437581679036384,8.6133872860518892,8.28301640420014,7.9526455223483863,7.8803487448724905,7.8080519673965965,7.7357551899207015,7.6634584124448084,7.5911616349689135,7.5188648574930186,7.4465680800171246,7.3742713025412296,7.3019745250653347,7.2296777475894425,7.193529358851495,7.1573809701135485,7.1212325813756001,7.0850841926376535,7.0489358038997061,7.0127874151617586,6.9766390264238121,6.9404906376858646,6.9043422489479171,6.8681938602099706]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":"L179","v":17.935336197021147},13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152,13.651034855985152]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Comm PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN420","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F421","v":3.73E-2},{"$f":"'WACC Calc'!G421","v":3.73E-2},{"$f":"'WACC Calc'!H421","v":3.73E-2},{"$f":"'WACC Calc'!I421","v":3.73E-2},{"$f":"'WACC Calc'!J421","v":3.73E-2},{"$f":"'WACC Calc'!K421","v":3.73E-2},{"$f":"'WACC Calc'!L421","v":3.73E-2},{"$f":"'WACC Calc'!M421","v":3.73E-2},{"$f":"'WACC Calc'!N421","v":3.73E-2},{"$f":"'WACC Calc'!O421","v":3.73E-2},{"$f":"'WACC Calc'!P421","v":3.73E-2},{"$f":"'WACC Calc'!Q421","v":3.73E-2},{"$f":"'WACC Calc'!R421","v":3.73E-2},{"$f":"'WACC Calc'!S421","v":3.73E-2},{"$f":"'WACC Calc'!T421","v":3.73E-2},{"$f":"'WACC Calc'!U421","v":3.73E-2},{"$f":"'WACC Calc'!V421","v":3.73E-2},{"$f":"'WACC Calc'!W421","v":3.73E-2},{"$f":"'WACC Calc'!X421","v":3.73E-2},{"$f":"'WACC Calc'!Y421","v":3.73E-2},{"$f":"'WACC Calc'!Z421","v":3.73E-2},{"$f":"'WACC Calc'!AA421","v":3.73E-2},{"$f":"'WACC Calc'!AB421","v":3.73E-2},{"$f":"'WACC Calc'!AC421","v":3.73E-2},{"$f":"'WACC Calc'!AD421","v":3.73E-2},{"$f":"'WACC Calc'!AE421","v":3.73E-2},{"$f":"'WACC Calc'!AF421","v":3.73E-2},{"$f":"'WACC Calc'!AG421","v":3.73E-2},{"$f":"'WACC Calc'!AH421","v":3.73E-2},{"$f":"'WACC Calc'!AI421","v":3.73E-2},{"$f":"'WACC Calc'!AJ421","v":3.73E-2},{"$f":"'WACC Calc'!AK421","v":3.73E-2},{"$f":"'WACC Calc'!AL421","v":3.73E-2},{"$f":"'WACC Calc'!AM421","v":3.73E-2},{"$f":"'WACC Calc'!AN421","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F422","v":3.73E-2},{"$f":"'WACC Calc'!G422","v":3.73E-2},{"$f":"'WACC Calc'!H422","v":3.73E-2},{"$f":"'WACC Calc'!I422","v":3.73E-2},{"$f":"'WACC Calc'!J422","v":3.73E-2},{"$f":"'WACC Calc'!K422","v":3.73E-2},{"$f":"'WACC Calc'!L422","v":3.73E-2},{"$f":"'WACC Calc'!M422","v":3.73E-2},{"$f":"'WACC Calc'!N422","v":3.73E-2},{"$f":"'WACC Calc'!O422","v":3.73E-2},{"$f":"'WACC Calc'!P422","v":3.73E-2},{"$f":"'WACC Calc'!Q422","v":3.73E-2},{"$f":"'WACC Calc'!R422","v":3.73E-2},{"$f":"'WACC Calc'!S422","v":3.73E-2},{"$f":"'WACC Calc'!T422","v":3.73E-2},{"$f":"'WACC Calc'!U422","v":3.73E-2},{"$f":"'WACC Calc'!V422","v":3.73E-2},{"$f":"'WACC Calc'!W422","v":3.73E-2},{"$f":"'WACC Calc'!X422","v":3.73E-2},{"$f":"'WACC Calc'!Y422","v":3.73E-2},{"$f":"'WACC Calc'!Z422","v":3.73E-2},{"$f":"'WACC Calc'!AA422","v":3.73E-2},{"$f":"'WACC Calc'!AB422","v":3.73E-2},{"$f":"'WACC Calc'!AC422","v":3.73E-2},{"$f":"'WACC Calc'!AD422","v":3.73E-2},{"$f":"'WACC Calc'!AE422","v":3.73E-2},{"$f":"'WACC Calc'!AF422","v":3.73E-2},{"$f":"'WACC Calc'!AG422","v":3.73E-2},{"$f":"'WACC Calc'!AH422","v":3.73E-2},{"$f":"'WACC Calc'!AI422","v":3.73E-2},{"$f":"'WACC Calc'!AJ422","v":3.73E-2},{"$f":"'WACC Calc'!AK422","v":3.73E-2},{"$f":"'WACC Calc'!AL422","v":3.73E-2},{"$f":"'WACC Calc'!AM422","v":3.73E-2},{"$f":"'WACC Calc'!AN422","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F423","v":3.73E-2},{"$f":"'WACC Calc'!G423","v":3.73E-2},{"$f":"'WACC Calc'!H423","v":3.73E-2},{"$f":"'WACC Calc'!I423","v":3.73E-2},{"$f":"'WACC Calc'!J423","v":3.73E-2},{"$f":"'WACC Calc'!K423","v":3.73E-2},{"$f":"'WACC Calc'!L423","v":3.73E-2},{"$f":"'WACC Calc'!M423","v":3.73E-2},{"$f":"'WACC Calc'!N423","v":3.73E-2},{"$f":"'WACC Calc'!O423","v":3.73E-2},{"$f":"'WACC Calc'!P423","v":3.73E-2},{"$f":"'WACC Calc'!Q423","v":3.73E-2},{"$f":"'WACC Calc'!R423","v":3.73E-2},{"$f":"'WACC Calc'!S423","v":3.73E-2},{"$f":"'WACC Calc'!T423","v":3.73E-2},{"$f":"'WACC Calc'!U423","v":3.73E-2},{"$f":"'WACC Calc'!V423","v":3.73E-2},{"$f":"'WACC Calc'!W423","v":3.73E-2},{"$f":"'WACC Calc'!X423","v":3.73E-2},{"$f":"'WACC Calc'!Y423","v":3.73E-2},{"$f":"'WACC Calc'!Z423","v":3.73E-2},{"$f":"'WACC Calc'!AA423","v":3.73E-2},{"$f":"'WACC Calc'!AB423","v":3.73E-2},{"$f":"'WACC Calc'!AC423","v":3.73E-2},{"$f":"'WACC Calc'!AD423","v":3.73E-2},{"$f":"'WACC Calc'!AE423","v":3.73E-2},{"$f":"'WACC Calc'!AF423","v":3.73E-2},{"$f":"'WACC Calc'!AG423","v":3.73E-2},{"$f":"'WACC Calc'!AH423","v":3.73E-2},{"$f":"'WACC Calc'!AI423","v":3.73E-2},{"$f":"'WACC Calc'!AJ423","v":3.73E-2},{"$f":"'WACC Calc'!AK423","v":3.73E-2},{"$f":"'WACC Calc'!AL423","v":3.73E-2},{"$f":"'WACC Calc'!AM423","v":3.73E-2},{"$f":"'WACC Calc'!AN423","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM424","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN424","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM425","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN425","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM426","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN426","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F427","v":3.73E-2},{"$f":"'WACC Calc'!G427","v":3.73E-2},{"$f":"'WACC Calc'!H427","v":3.73E-2},{"$f":"'WACC Calc'!I427","v":3.73E-2},{"$f":"'WACC Calc'!J427","v":3.73E-2},{"$f":"'WACC Calc'!K427","v":3.73E-2},{"$f":"'WACC Calc'!L427","v":3.73E-2},{"$f":"'WACC Calc'!M427","v":3.73E-2},{"$f":"'WACC Calc'!N427","v":3.73E-2},{"$f":"'WACC Calc'!O427","v":3.73E-2},{"$f":"'WACC Calc'!P427","v":3.73E-2},{"$f":"'WACC Calc'!Q427","v":3.73E-2},{"$f":"'WACC Calc'!R427","v":3.73E-2},{"$f":"'WACC Calc'!S427","v":3.73E-2},{"$f":"'WACC Calc'!T427","v":3.73E-2},{"$f":"'WACC Calc'!U427","v":3.73E-2},{"$f":"'WACC Calc'!V427","v":3.73E-2},{"$f":"'WACC Calc'!W427","v":3.73E-2},{"$f":"'WACC Calc'!X427","v":3.73E-2},{"$f":"'WACC Calc'!Y427","v":3.73E-2},{"$f":"'WACC Calc'!Z427","v":3.73E-2},{"$f":"'WACC Calc'!AA427","v":3.73E-2},{"$f":"'WACC Calc'!AB427","v":3.73E-2},{"$f":"'WACC Calc'!AC427","v":3.73E-2},{"$f":"'WACC Calc'!AD427","v":3.73E-2},{"$f":"'WACC Calc'!AE427","v":3.73E-2},{"$f":"'WACC Calc'!AF427","v":3.73E-2},{"$f":"'WACC Calc'!AG427","v":3.73E-2},{"$f":"'WACC Calc'!AH427","v":3.73E-2},{"$f":"'WACC Calc'!AI427","v":3.73E-2},{"$f":"'WACC Calc'!AJ427","v":3.73E-2},{"$f":"'WACC Calc'!AK427","v":3.73E-2},{"$f":"'WACC Calc'!AL427","v":3.73E-2},{"$f":"'WACC Calc'!AM427","v":3.73E-2},{"$f":"'WACC Calc'!AN427","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM428","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN428","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM429","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN429","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM430","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN430","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM431","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN431","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM432","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN432","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM433","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN433","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F434","v":0.6},{"$f":"'WACC Calc'!G434","v":0.6071428571428571},{"$f":"'WACC Calc'!H434","v":0.61428571428571421},{"$f":"'WACC Calc'!I434","v":0.62142857142857133},{"$f":"'WACC Calc'!J434","v":0.62857142857142845},{"$f":"'WACC Calc'!K434","v":0.63571428571428557},{"$f":"'WACC Calc'!L434","v":0.64285714285714268},{"$f":"'WACC Calc'!M434","v":0.6499999999999998},{"$f":"'WACC Calc'!N434","v":0.65714285714285692},{"$f":"'WACC Calc'!O434","v":0.66428571428571404},{"$f":"'WACC Calc'!P434","v":0.67142857142857115},{"$f":"'WACC Calc'!Q434","v":0.67857142857142827},{"$f":"'WACC Calc'!R434","v":0.68571428571428539},{"$f":"'WACC Calc'!S434","v":0.69285714285714251},{"$f":"'WACC Calc'!T434","v":0.7},{"$f":"'WACC Calc'!U434","v":0.7},{"$f":"'WACC Calc'!V434","v":0.7},{"$f":"'WACC Calc'!W434","v":0.7},{"$f":"'WACC Calc'!X434","v":0.7},{"$f":"'WACC Calc'!Y434","v":0.7},{"$f":"'WACC Calc'!Z434","v":0.7},{"$f":"'WACC Calc'!AA434","v":0.7},{"$f":"'WACC Calc'!AB434","v":0.7},{"$f":"'WACC Calc'!AC434","v":0.7},{"$f":"'WACC Calc'!AD434","v":0.7},{"$f":"'WACC Calc'!AE434","v":0.7},{"$f":"'WACC Calc'!AF434","v":0.7},{"$f":"'WACC Calc'!AG434","v":0.7},{"$f":"'WACC Calc'!AH434","v":0.7},{"$f":"'WACC Calc'!AI434","v":0.7},{"$f":"'WACC Calc'!AJ434","v":0.7},{"$f":"'WACC Calc'!AK434","v":0.7},{"$f":"'WACC Calc'!AL434","v":0.7},{"$f":"'WACC Calc'!AM434","v":0.7},{"$f":"'WACC Calc'!AN434","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F435","v":0.6},{"$f":"'WACC Calc'!G435","v":0.60357142857142854},{"$f":"'WACC Calc'!H435","v":0.6071428571428571},{"$f":"'WACC Calc'!I435","v":0.61071428571428565},{"$f":"'WACC Calc'!J435","v":0.61428571428571421},{"$f":"'WACC Calc'!K435","v":0.61785714285714277},{"$f":"'WACC Calc'!L435","v":0.62142857142857133},{"$f":"'WACC Calc'!M435","v":0.62499999999999989},{"$f":"'WACC Calc'!N435","v":0.62857142857142845},{"$f":"'WACC Calc'!O435","v":0.63214285714285701},{"$f":"'WACC Calc'!P435","v":0.63571428571428557},{"$f":"'WACC Calc'!Q435","v":0.63928571428571412},{"$f":"'WACC Calc'!R435","v":0.64285714285714268},{"$f":"'WACC Calc'!S435","v":0.64642857142857124},{"$f":"'WACC Calc'!T435","v":0.65},{"$f":"'WACC Calc'!U435","v":0.65},{"$f":"'WACC Calc'!V435","v":0.65},{"$f":"'WACC Calc'!W435","v":0.65},{"$f":"'WACC Calc'!X435","v":0.65},{"$f":"'WACC Calc'!Y435","v":0.65},{"$f":"'WACC Calc'!Z435","v":0.65},{"$f":"'WACC Calc'!AA435","v":0.65},{"$f":"'WACC Calc'!AB435","v":0.65},{"$f":"'WACC Calc'!AC435","v":0.65},{"$f":"'WACC Calc'!AD435","v":0.65},{"$f":"'WACC Calc'!AE435","v":0.65},{"$f":"'WACC Calc'!AF435","v":0.65},{"$f":"'WACC Calc'!AG435","v":0.65},{"$f":"'WACC Calc'!AH435","v":0.65},{"$f":"'WACC Calc'!AI435","v":0.65},{"$f":"'WACC Calc'!AJ435","v":0.65},{"$f":"'WACC Calc'!AK435","v":0.65},{"$f":"'WACC Calc'!AL435","v":0.65},{"$f":"'WACC Calc'!AM435","v":0.65},{"$f":"'WACC Calc'!AN435","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F436","v":0.6},{"$f":"'WACC Calc'!G436","v":0.6},{"$f":"'WACC Calc'!H436","v":0.6},{"$f":"'WACC Calc'!I436","v":0.6},{"$f":"'WACC Calc'!J436","v":0.6},{"$f":"'WACC Calc'!K436","v":0.6},{"$f":"'WACC Calc'!L436","v":0.6},{"$f":"'WACC Calc'!M436","v":0.6},{"$f":"'WACC Calc'!N436","v":0.6},{"$f":"'WACC Calc'!O436","v":0.6},{"$f":"'WACC Calc'!P436","v":0.6},{"$f":"'WACC Calc'!Q436","v":0.6},{"$f":"'WACC Calc'!R436","v":0.6},{"$f":"'WACC Calc'!S436","v":0.6},{"$f":"'WACC Calc'!T436","v":0.6},{"$f":"'WACC Calc'!U436","v":0.6},{"$f":"'WACC Calc'!V436","v":0.6},{"$f":"'WACC Calc'!W436","v":0.6},{"$f":"'WACC Calc'!X436","v":0.6},{"$f":"'WACC Calc'!Y436","v":0.6},{"$f":"'WACC Calc'!Z436","v":0.6},{"$f":"'WACC Calc'!AA436","v":0.6},{"$f":"'WACC Calc'!AB436","v":0.6},{"$f":"'WACC Calc'!AC436","v":0.6},{"$f":"'WACC Calc'!AD436","v":0.6},{"$f":"'WACC Calc'!AE436","v":0.6},{"$f":"'WACC Calc'!AF436","v":0.6},{"$f":"'WACC Calc'!AG436","v":0.6},{"$f":"'WACC Calc'!AH436","v":0.6},{"$f":"'WACC Calc'!AI436","v":0.6},{"$f":"'WACC Calc'!AJ436","v":0.6},{"$f":"'WACC Calc'!AK436","v":0.6},{"$f":"'WACC Calc'!AL436","v":0.6},{"$f":"'WACC Calc'!AM436","v":0.6},{"$f":"'WACC Calc'!AN436","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F437","v":0.25740000000000002},{"$f":"'WACC Calc'!G437","v":0.25740000000000002},{"$f":"'WACC Calc'!H437","v":0.25740000000000002},{"$f":"'WACC Calc'!I437","v":0.25740000000000002},{"$f":"'WACC Calc'!J437","v":0.25740000000000002},{"$f":"'WACC Calc'!K437","v":0.25740000000000002},{"$f":"'WACC Calc'!L437","v":0.25740000000000002},{"$f":"'WACC Calc'!M437","v":0.25740000000000002},{"$f":"'WACC Calc'!N437","v":0.25740000000000002},{"$f":"'WACC Calc'!O437","v":0.25740000000000002},{"$f":"'WACC Calc'!P437","v":0.25740000000000002},{"$f":"'WACC Calc'!Q437","v":0.25740000000000002},{"$f":"'WACC Calc'!R437","v":0.25740000000000002},{"$f":"'WACC Calc'!S437","v":0.25740000000000002},{"$f":"'WACC Calc'!T437","v":0.25740000000000002},{"$f":"'WACC Calc'!U437","v":0.25740000000000002},{"$f":"'WACC Calc'!V437","v":0.25740000000000002},{"$f":"'WACC Calc'!W437","v":0.25740000000000002},{"$f":"'WACC Calc'!X437","v":0.25740000000000002},{"$f":"'WACC Calc'!Y437","v":0.25740000000000002},{"$f":"'WACC Calc'!Z437","v":0.25740000000000002},{"$f":"'WACC Calc'!AA437","v":0.25740000000000002},{"$f":"'WACC Calc'!AB437","v":0.25740000000000002},{"$f":"'WACC Calc'!AC437","v":0.25740000000000002},{"$f":"'WACC Calc'!AD437","v":0.25740000000000002},{"$f":"'WACC Calc'!AE437","v":0.25740000000000002},{"$f":"'WACC Calc'!AF437","v":0.25740000000000002},{"$f":"'WACC Calc'!AG437","v":0.25740000000000002},{"$f":"'WACC Calc'!AH437","v":0.25740000000000002},{"$f":"'WACC Calc'!AI437","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ437","v":0.25740000000000002},{"$f":"'WACC Calc'!AK437","v":0.25740000000000002},{"$f":"'WACC Calc'!AL437","v":0.25740000000000002},{"$f":"'WACC Calc'!AM437","v":0.25740000000000002},{"$f":"'WACC Calc'!AN437","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F438","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G438","v":5.2292237857142862E-2},{"$f":"'WACC Calc'!H438","v":5.1845087714285719E-2},{"$f":"'WACC Calc'!I438","v":5.1397937571428583E-2},{"$f":"'WACC Calc'!J438","v":5.095078742857144E-2},{"$f":"'WACC Calc'!K438","v":5.050363728571429E-2},{"$f":"'WACC Calc'!L438","v":5.0056487142857153E-2},{"$f":"'WACC Calc'!M438","v":4.9609337000000017E-2},{"$f":"'WACC Calc'!N438","v":4.9162186857142867E-2},{"$f":"'WACC Calc'!O438","v":4.8715036714285731E-2},{"$f":"'WACC Calc'!P438","v":4.8267886571428588E-2},{"$f":"'WACC Calc'!Q438","v":4.7820736428571445E-2},{"$f":"'WACC Calc'!R438","v":4.7373586285714309E-2},{"$f":"'WACC Calc'!S438","v":4.6926436142857166E-2},{"$f":"'WACC Calc'!T438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM438","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AN438","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F439","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G439","v":5.251581292857143E-2},{"$f":"'WACC Calc'!H439","v":5.2292237857142862E-2},{"$f":"'WACC Calc'!I439","v":5.2068662785714294E-2},{"$f":"'WACC Calc'!J439","v":5.1845087714285719E-2},{"$f":"'WACC Calc'!K439","v":5.1621512642857151E-2},{"$f":"'WACC Calc'!L439","v":5.1397937571428583E-2},{"$f":"'WACC Calc'!M439","v":5.1174362500000008E-2},{"$f":"'WACC Calc'!N439","v":5.095078742857144E-2},{"$f":"'WACC Calc'!O439","v":5.0727212357142865E-2},{"$f":"'WACC Calc'!P439","v":5.050363728571429E-2},{"$f":"'WACC Calc'!Q439","v":5.0280062214285728E-2},{"$f":"'WACC Calc'!R439","v":5.0056487142857153E-2},{"$f":"'WACC Calc'!S439","v":4.9832912071428578E-2},{"$f":"'WACC Calc'!T439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM439","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AN439","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM440","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN440","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F441","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G441","v":2.6626573519163976E-2},{"$f":"'WACC Calc'!H441","v":2.6190329477352003E-2},{"$f":"'WACC Calc'!I441","v":2.5754085435540253E-2},{"$f":"'WACC Calc'!J441","v":2.531784139372828E-2},{"$f":"'WACC Calc'!K441","v":2.4881597351916529E-2},{"$f":"'WACC Calc'!L441","v":2.4445353310104778E-2},{"$f":"'WACC Calc'!M441","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!N441","v":2.3572865226480832E-2},{"$f":"'WACC Calc'!O441","v":2.3136621184669082E-2},{"$f":"'WACC Calc'!P441","v":2.2700377142857109E-2},{"$f":"'WACC Calc'!Q441","v":2.2264133101045358E-2},{"$f":"'WACC Calc'!R441","v":2.1827889059233607E-2},{"$f":"'WACC Calc'!S441","v":2.1391645017421634E-2},{"$f":"'WACC Calc'!T441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM441","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AN441","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F442","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G442","v":2.6844695540069852E-2},{"$f":"'WACC Calc'!H442","v":2.6626573519163976E-2},{"$f":"'WACC Calc'!I442","v":2.6408451498257879E-2},{"$f":"'WACC Calc'!J442","v":2.6190329477352003E-2},{"$f":"'WACC Calc'!K442","v":2.5972207456446128E-2},{"$f":"'WACC Calc'!L442","v":2.5754085435540253E-2},{"$f":"'WACC Calc'!M442","v":2.5535963414634377E-2},{"$f":"'WACC Calc'!N442","v":2.531784139372828E-2},{"$f":"'WACC Calc'!O442","v":2.5099719372822404E-2},{"$f":"'WACC Calc'!P442","v":2.4881597351916529E-2},{"$f":"'WACC Calc'!Q442","v":2.4663475331010654E-2},{"$f":"'WACC Calc'!R442","v":2.4445353310104778E-2},{"$f":"'WACC Calc'!S442","v":2.4227231289198681E-2},{"$f":"'WACC Calc'!T442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM442","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AN442","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM443","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN443","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L221 / (1 - (1 / (1 + L221)^$S$37))","v":6.7096778007694757E-2},{"$f":" M221 / (1 - (1 / (1 + M221)^$S$37))","v":6.6761019134054037E-2},6.6425996207738744E-2,6.6091712442616024E-2,6.575817104670903E-2,6.5425375221928969E-2,6.5093328163806016E-2,6.4762033061217916E-2,6.4431493096117357E-2,6.4101711443258991E-2,6.3772691269923604E-2,6.3444435735641846E-2,6.3116947991916528E-2,6.2790231181943434E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L222 / (1 - (1 / (1 + L222)^$S$37))","v":6.7096778007694757E-2},6.692880677854636E-2,6.6761019134054037E-2,6.6593415476480178E-2,6.6425996207738744E-2,6.6258761729386814E-2,6.6091712442616024E-2,6.5924848748244669E-2,6.575817104670903E-2,6.5591679738054756E-2,6.5425375221928969E-2,6.5259257897571407E-2,6.5093328163806016E-2,6.4927586419032624E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L224 / (1 - (1 / (1 + L224)^$S$37))","v":4.9101401138875428E-2},4.8819847437759203E-2,4.8539152752522068E-2,4.8259319326572417E-2,4.7980349382990443E-2,4.7702245124276337E-2,4.742500873210017E-2,4.7148642367052525E-2,4.6873148168396411E-2,4.6598528253819903E-2,4.63247847191912E-2,4.6051919638313739E-2,4.5779935062682853E-2,4.5508833021245226E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L225 / (1 - (1 / (1 + L225)^$S$37))","v":4.9101401138875428E-2},4.8960517052332578E-2,4.8819847437759203E-2,4.8679392577469144E-2,4.8539152752522068E-2,4.8399128242714425E-2,4.8259319326572417E-2,4.8119726281343964E-2,4.7980349382990443E-2,4.7841188906179402E-2,4.7702245124276337E-2,4.7563518309337138E-2,4.742500873210017E-2,4.7286716661978534E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Comm PV - Seattle - Low",{"$f":"L221","v":5.2739388000000005E-2},{"$f":"M221","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",{"$f":"L222","v":5.2739388000000005E-2},{"$f":"M222","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",{"$f":"L223","v":5.2739388000000005E-2},{"$f":"M223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":"L221","v":5.2739388000000005E-2},{"$f":"M221","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":"L222","v":5.2739388000000005E-2},{"$f":"M222","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":"L223","v":5.2739388000000005E-2},{"$f":"M223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":"L221","v":5.2739388000000005E-2},{"$f":"M221","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":"L221","v":5.2739388000000005E-2},{"$f":"M221","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":"L222","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":"L221","v":5.2739388000000005E-2},{"$f":"M221","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":"L222","v":5.2739388000000005E-2},{"$f":"M222","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":"L223","v":5.2739388000000005E-2},{"$f":"M223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Comm PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Comm PV - Seattle - Low",{"$f":" ((L230 * L294 * $S$54 * (L151 * 1 + L252) +L168) * 1000 / (L100 * 8760)) + L185 + 0","v":145.27487656158718},{"$f":" ((M230 * M294 * $S$54 * (M151 * 1 + M252) +M168) * 1000 / (M100 * 8760)) + M185 + 0","v":109.85626974329656},80.22794474708364,73.702289994097086,68.404986877612558,61.055383858378448,58.323729617155173,55.62461359616848,52.957794648316153,50.323032395338466,47.72008722890785,45.1487203117711,42.608693578944653,40.099769738962799,37.621712275175462,36.615910381901237,35.612362108453354,34.611059889049358,33.611996191735152,32.615163518196027,31.620554403569106,30.628161416257083,29.637977157742977,28.649994262406409,27.664205397340897,27.502194225346617,27.340542037091925,27.179247640745036,27.01830984974421,26.857727482768617,26.697499363709507,26.537624321641424,26.378101190793707,26.218928810522179,26.060106025280938]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Mid",{"$f":" ((L231 * L295 * $S$54 * (L152 * 1 + L253) +L169) * 1000 / (L101 * 8760)) + L186 + 0","v":145.27487656158718},{"$f":" ((M231 * M295 * $S$54 * (M152 * 1 + M253) +M169) * 1000 / (M101 * 8760)) + M186 + 0","v":110.20767019806956},101.9608938981799,95.996600202020943,89.381544602809981,85.085134355316029,82.180914535780602,79.294811420269653,76.426754974286908,73.576675292830473,70.744502600357094,67.930167250749662,65.133599727286636,62.35473064261349,59.593490738717165,58.997828411214059,58.402905112572661,57.808719468293496,57.215270107283438,56.622555661845198,56.030574767666941,55.439326063811627,54.848808192706755,54.259019800133814,53.669959535218133,53.359238349353795,53.048900293649837,52.738944659923447,52.429370741735994,52.12017783438786,51.811365234912913,51.502932242073285,51.194878156354065,50.88720227995794,50.579903916799985]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Constant",{"$f":" ((L232 * L296 * $S$54 * (L153 * 1 + L254) +L170) * 1000 / (L102 * 8760)) + L187 + 0","v":145.27487656158718},{"$f":" ((M232 * M296 * $S$54 * (M153 * 1 + M254) +M170) * 1000 / (M102 * 8760)) + M187 + 0","v":110.57235737630309},105.57461221579139,106.07438673184257,107.57371027999609,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841,108.57325931209841]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Low",{"$f":" ((L230 * L294 * $S$54 * (L154 * 1 + L255) +L171) * 1000 / (L103 * 8760)) + L188 + 0","v":123.56386298609462},{"$f":" ((M230 * M294 * $S$54 * (M154 * 1 + M255) +M171) * 1000 / (M103 * 8760)) + M188 + 0","v":93.438489737553027},68.238053316686333,62.687643439375208,58.182010724529171,51.930789852998537,49.607375382604516,47.31163636637217,45.043367696107978,42.802364917559053,40.588424231339992,38.401342493904366,36.240917218561385,34.106946576537545,31.99922939808047,31.143742404918218,30.290172233012559,29.43851244727076,28.588756641372832,27.740898437610852,26.894931486729426,26.050849467767254,25.208646087899606,24.368315082281992,23.529850213894829,23.392051258340178,23.254557637187883,23.117368336722823,22.980482347712321,22.843898665381381,22.707616289388127,22.571634223799368,22.435951477066325,22.300567062000557,22.165479995750005]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Mid",{"$f":" ((L231 * L295 * $S$54 * (L155 * 1 + L256) +L172) * 1000 / (L104 * 8760)) + L189 + 0","v":123.56386298609462},{"$f":" ((M231 * M295 * $S$54 * (M155 * 1 + M256) +M172) * 1000 / (M104 * 8760)) + M189 + 0","v":93.73737416047949},86.723060599080313,81.650117592526868,76.023667630548886,72.369346527558051,69.899156028305129,67.444374731158021,65.00494306812331,62.580801581349178,60.171890923095184,57.778151855704614,55.399525251578353,53.035952093150783,50.68737347286789,50.180731581553864,49.674718272849404,49.169332377670969,48.664572729832308,48.160438166035512,47.656927525862173,47.154039651764322,46.651773389055705,46.150127585902844,45.649101093316304,45.384816511248594,45.120857801374086,44.857224361346354,44.59391559030248,44.330930888858646,44.068269659105518,43.805931304603668,43.543915230379156,43.282220842918989,43.020847550166529]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Constant",{"$f":" ((L232 * L296 * $S$54 * (L156 * 1 + L257) +L173) * 1000 / (L105 * 8760)) + L190 + 0","v":123.56386298609462},{"$f":" ((M232 * M296 * $S$54 * (M156 * 1 + M257) +M173) * 1000 / (M105 * 8760)) + M190 + 0","v":94.04755963501286},89.796716592712386,90.22180089694244,91.49705380963259,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267,92.34722241809267]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Low",{"$f":" ((L230 * L294 * $S$54 * (L157 * 1 + L258) +L174) * 1000 / (L106 * 8760)) + L191 + 0","v":113.58938014067162},{"$f":" ((M230 * M294 * $S$54 * (M157 * 1 + M258) +M174) * 1000 / (M106 * 8760)) + M191 + 0","v":85.895826450194193},62.729652431801867,57.6272899590344,53.485366787868351,47.738765097376508,45.602904311512091,43.492484925805989,41.407318389075023,39.3472167512884,37.311992664419762,35.301459383340223,33.315430766752975,31.353721278169271,29.416145986923102,28.629716727402108,27.845049556999378,27.06213856008409,26.28097784747554,25.501561556295457,24.723883849821284,23.947938917340583,23.173720974006208,22.40122426069259,21.63044304385296,21.503767674799096,21.377372992546871,21.251258065211587,21.125421965029165,20.999863768333356,20.874582555533191,20.749577411090488,20.62484742349756,20.500391685255074,20.376209292849953]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Mid",{"$f":" ((L231 * L295 * $S$54 * (L158 * 1 + L259) +L175) * 1000 / (L107 * 8760)) + L192 + 0","v":113.58938014067162},{"$f":" ((M231 * M295 * $S$54 * (M158 * 1 + M259) +M175) * 1000 / (M107 * 8760)) + M192 + 0","v":86.170583936027555},79.722488916197165,75.05905061249014,69.886786261662039,66.527454019269982,64.256665450033566,62.000042201250622,59.757529513452688,57.529072728422044,55.314617289163728,53.114108739880152,50.927492725947197,48.754714993891909,46.59572139137245,46.129977305707754,45.66481106138972,45.200221583707091,44.736207800612036,44.272768642711874,43.809903043261016,43.347609938152587,42.885888265910403,42.424736967680793,41.964154987224539,41.721204328898288,41.478553237286249,41.236201158665381,40.994147540676423,40.752391832319802,40.510933483951376,40.269771947278294,40.028906675354875,39.788337122578433,39.548062744685133]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Constant",{"$f":" ((L232 * L296 * $S$54 * (L159 * 1 + L260) +L176) * 1000 / (L108 * 8760)) + L193 + 0","v":113.58938014067162},{"$f":" ((M232 * M296 * $S$54 * (M159 * 1 + M260) +M176) * 1000 / (M108 * 8760)) + M193 + 0","v":86.45573021528277},82.548029253355594,82.938799349548319,84.111109638126479,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119,84.8926498305119]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Low",{"$f":" ((L230 * L294 * $S$54 * (L160 * 1 + L261) +L177) * 1000 / (L109 * 8760)) + L194 + 0","v":99.865195960422398},{"$f":" ((M230 * M294 * $S$54 * (M160 * 1 + M261) +M177) * 1000 / (M109 * 8760)) + M194 + 0","v":75.517654291342069},55.150481716450713,50.664600839444489,47.023116321884331,41.970834997549694,40.09303483999642,38.237602182020758,36.404371253716818,34.593176813698165,32.803854149847012,31.036239080099243,29.290167953266177,27.5654776498926,25.86200558314885,25.17059488952756,24.48073338452652,23.792415867257844,23.105637160087987,22.420392108507894,21.736675581004043,21.054482468930388,20.373807686381078,19.694646170064079,19.016992879175657,18.905622779803192,18.794499453873936,18.683622082096086,18.572989848800596,18.462601941921136,18.352457552974265,18.242555877039671,18.132896112740553,18.023477462224172,17.914299131142421]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Mid",{"$f":" ((L231 * L295 * $S$54 * (L161 * 1 + L262) +L178) * 1000 / (L110 * 8760)) + L195 + 0","v":99.865195960422398},{"$f":" ((M231 * M295 * $S$54 * (M161 * 1 + M262) +M178) * 1000 / (M110 * 8760)) + M195 + 0","v":75.75921481513717},70.09019653253614,65.990207788233747,61.442870772089499,58.489422375177895,56.492996783536846,54.509025019015681,52.537458938336911,50.578250487240403,48.631351700458723,46.696714701694937,44.774291703601435,42.864035007760464,40.965897004666431,40.556425412122195,40.14746184452931,39.739005357026087,39.331055007092523,38.923609854542903,38.516668961518803,38.110231392481701,37.704296214205925,37.298862495771417,36.893929308556729,36.680332623088255,36.466999309852135,36.253928882027672,36.041120853993185,35.828574741322392,35.616290060780685,35.404266330321484,35.192503069082591,34.980999797382559,34.76975603671702]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Constant",{"$f":" ((L232 * L296 * $S$54 * (L162 * 1 + L263) +L179) * 1000 / (L111 * 8760)) + L196 + 0","v":99.865195960422398},{"$f":" ((M232 * M296 * $S$54 * (M162 * 1 + M263) +M179) * 1000 / (M111 * 8760)) + M196 + 0","v":76.009908929498408},72.574347243764208,72.917903412337637,73.948571918057894,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723,74.635684255204723]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Low",{"$f":" ((L230 * L294 * $S$54 * (L163 * 1 + L264) +L180) * 1000 / (L112 * 8760)) + L197 + 0","v":88.319194667359525},{"$f":" ((M230 * M294 * $S$54 * (M163 * 1 + M264) +M180) * 1000 / (M112 * 8760)) + M197 + 0","v":66.786615156922664},48.774210913722428,44.806969047117455,41.586497922101785,37.118340487403366,35.457643824603323,33.816728623506918,32.195448279839773,30.593656656741764,29.011208085429512,27.447957365890733,25.903759767610939,24.378471030332278,22.871947364842502,22.260474718564083,21.650372150119207,21.041635059925159,20.434258868964992,19.828239018672686,19.223570970819107,18.620250207398758,18.018272230517201,17.417632562279312,16.818326744678245,16.71983279599068,16.621557089820534,16.523498901599147,16.425657509961749,16.328032196729765,16.230622246893276,16.133426948593524,16.036445593105583,15.939677474821151,15.843121891231368]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Mid",{"$f":" ((L231 * L295 * $S$54 * (L164 * 1 + L265) +L181) * 1000 / (L113 * 8760)) + L198 + 0","v":88.319194667359525},{"$f":" ((M231 * M295 * $S$54 * (M164 * 1 + M265) +M181) * 1000 / (M113 * 8760)) + M198 + 0","v":67.000247451135195},61.986657636799023,58.360692649101665,54.339099948216194,51.727117050688875,49.961509936305184,48.206916789011572,46.46329503165741,44.730602165817494,43.008795771770451,41.297833508478924,39.597673113571005,37.908272403322883,36.229589272643267,35.867459093606719,35.505778203775904,35.144545767530161,34.783760951319721,34.423422923659281,34.063530855121734,33.704083918331641,33.345081287959033,32.986522140712978,32.62840565533542,32.439504136014627,32.250835538916988,32.062399433506009,31.87419539030558,31.686222980896787,31.498481777914602,31.310971355044686,31.123691287020137,30.936641149618303,30.749820519657472]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Constant",{"$f":" ((L232 * L296 * $S$54 * (L165 * 1 + L266) +L182) * 1000 / (L114 * 8760)) + L199 + 0","v":88.319194667359525},{"$f":" ((M232 * M296 * $S$54 * (M165 * 1 + M266) +M182) * 1000 / (M114 * 8760)) + M199 + 0","v":67.221957347914511},64.183601107825311,64.487436731834237,65.398943603860999,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822,66.006614851878822]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$298:$I$303,L298:L303)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$298:$I$303,M298:M303)","v":0.86948175131384309},0.87047665742710634,0.87147345174003898,0.87247213905056065,0.87347272417155697,0.87447521193094124,0.87547960717170226,0.87648591475196025,0.87749413954502842,0.87850428643946166,0.87951636033911595,0.8805303661632039,0.88154630884635043,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$298:$I$303,L305:L310)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$298:$I$303,M305:M310)","v":0.86898500483681673},0.86948175131384309,0.86997896864480273,0.87047665742710634,0.8709748182590944,0.87147345174003898,0.87197255847014687,0.87247213905056065,0.87297219408335747,0.87347272417155697,0.87397372991911793,0.87447521193094124,0.87497717081287241,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$298:$I$303,L312:L317)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$298:$I$303,M312:M317)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$220*L291*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},{"$f":"(1-M$220*M291*(1-M$290/2)-M$290)/(1-M$220)","v":1.045240233250494},1.0448953789095918,1.0445498700809508,1.0442037051015161,1.0438568823030452,1.043509400012087,1.0431612565499648,1.0428124502327571,1.0424629793712763,1.0421128422710513,1.0417620372323075,1.0414105625499479,1.0410584165135328,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$220*L292*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},1.0454124155063338,1.045240233250494,1.0450678877872714,1.0448953789095918,1.0447227064100582,1.0445498700809508,1.0443768697142259,1.0442037051015161,1.0440303760341285,1.0438568823030452,1.0436832236989215,1.043509400012087,1.0433354110325432,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,null,null,"Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$224)*(1+L$203))^$K298","v":0.94990271229407064},{"$f":"1/((1+M$224)*(1+M$203))^$K298","v":0.95030635409453434},0.95071033907954272,0.95111466768695574,0.95151934035537877,0.95192435752416293,0.9523297196334094,0.95273542712396841,0.95314148043744085,0.9535478800161824,0.95395462630330263,0.9543617197426677,0.95476916077890162,0.95517694985738821,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,2,0.90231516282363189,{"$f":"1/((1+M$224)*(1+M$203))^$K299","v":0.90308216663244656},0.90385014883273906,0.90461911108926818,0.90538905507033507,0.90615998244779039,0.90693189489704817,0.90770479409709048,0.9084786817304763,0.90925355948335573,0.91002942904547379,0.91080629211018216,0.91158415037444818,0.91236300553886351,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,3,0.85711162051023382,0.85820472122027303,0.85929968147386859,0.86039650522693867,0.86149519644550498,0.86259575910571962,0.86369819719390251,0.86480251470656533,0.86590871565044081,0.86701680404252179,0.86812678391008302,0.86923865929071609,0.87035243423235997,0.87146811279333103,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.81417265306143727,0.8155573996895541,0.81694509154496453,0.81833573614793775,0.81972934104115436,0.82112591378977984,0.8225254619815503,0.8239279932268414,0.82533351515874409,0.82674203543315228,0.82815356172883103,0.82956810174749862,0.83098566321390466,0.83240625387590828,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.77338481141871873,0.77502937905379909,0.77667814499208132,0.77833112174270613,0.77998832185742861,0.7816497579307774,0.78331544260023034,0.7849853885463689,0.78665960849304239,0.78833811520754593,0.79002092150077619,0.79170804022740315,0.79339948428603879,0.79509526661940477,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.73464033001367912,0.73651534352476666,0.73839594258109176,0.7402821462067295,0.74217397349867931,0.74407144362717281,0.74597457583599736,0.74788338944279897,0.74979790383939593,0.75171813849210833,0.75364411294206379,0.75557584680552148,0.75751335977419454,0.75945667161556996,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$225)*(1+L$203))^$K305","v":0.94990271229407064},{"$f":"1/((1+M$225)*(1+M$203))^$K305","v":0.95010449032357158},0.95030635409453434,0.95050830366162165,0.95071033907954272,0.95091246040305333,0.95111466768695574,0.95131696098609897,0.95151934035537877,0.95172180584973687,0.95192435752416293,0.95212699543369284,0.9523297196334094,0.95253253017844242,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,0.90231516282363189,{"$f":"1/((1+M$225)*(1+M$203))^$K306","v":0.90269854253301363},0.90308216663244656,0.9034660353296935,0.90385014883273906,0.9042345073497885,0.90461911108926818,0.90500396025982688,0.90538905507033507,0.90577439572988416,0.90615998244779039,0.90654581543359136,0.90693189489704817,0.9073182210481453,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85765793866915985,0.85820472122027303,0.85875196865711767,0.85929968147386859,0.85984786016533021,0.86039650522693867,0.8609456171547627,0.86149519644550498,0.86204524359649948,0.86259575910571962,0.86314674347177245,0.86369819719390251,0.86425012077199304,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,0.81417265306143727,0.81486465869122715,0.8155573996895541,0.81625087699435506,0.81694509154496453,0.81764004428211479,0.81833573614793775,0.81903216808597024,0.81972934104115436,0.82042725595983679,0.82112591378977984,0.82182531548015514,0.8225254619815503,0.82322635424597101,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77420657122851944,0.77502937905379909,0.77585323645421544,0.77667814499208132,0.77750410623236721,0.77833112174270613,0.77915919309340098,0.77998832185742861,0.78081850961044019,0.7816497579307774,0.78248206839946699,0.78331544260023034,0.78414988211948944,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73557713976223238,0.73651534352476666,0.73745494367247533,0.73839594258109176,0.73933834263089726,0.7402821462067295,0.74122735569799525,0.74217397349867931,0.74312200200734813,0.74407144362717281,0.74502230076592568,0.74597457583599736,0.74692827125440464,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$226)*(1+L$203))^$K312","v":0.94990271229407064},{"$f":"1/((1+M$226)*(1+M$203))^$K312","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,null,null,2,0.90231516282363189,{"$f":"1/((1+M$226)*(1+M$203))^$K313","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,null,null,4,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","($/Wdc)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\n"]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Solar - PV Dist. Res","index":6,"n_rows":565,"n_cols":46,"rows_kept":565,"cut":false,"hidden":false,"merged":[[297,9,316,9],[80,9,84,9],[86,9,90,9],[73,9,77,9],[11,7,51,7],[47,9,51,9],[54,9,58,9],[61,9,65,9],[67,9,71,9],[54,7,58,7],[41,9,45,9],[11,9,15,9],[17,9,21,9],[23,9,27,9],[29,9,33,9],[35,9,39,9],[59,14,59,17],[47,14,47,17],[48,14,48,17],[49,14,49,17],[52,14,52,17],[53,14,53,17],[56,14,56,17],[13,21,34,25],[16,14,16,19],[17,14,17,19],[18,14,18,19],[19,14,19,19],[29,14,29,15],[30,14,30,15],[34,14,34,18],[22,14,24,17],[11,14,11,15],[11,16,11,19],[25,14,25,17],[54,14,54,17],[55,14,55,17],[43,14,43,17],[28,14,28,15],[35,14,35,17],[36,14,36,17],[37,14,37,17],[41,14,41,17],[28,16,32,19],[13,14,13,19],[46,14,46,17],[40,14,40,17],[42,14,42,17],[202,7,248,7],[251,9,265,9],[268,9,282,9],[202,9,229,9],[286,7,295,7],[286,9,295,9],[542,7,542,11],[542,12,542,26],[543,7,543,11],[543,12,543,26],[544,7,544,11],[80,7,90,7],[61,7,77,7],[61,14,61,15],[533,6,533,26],[96,6,96,19],[99,7,198,7],[99,9,113,9],[116,9,130,9],[133,9,147,9],[150,9,164,9],[167,9,181,9],[184,9,198,9],[234,9,248,9],[251,7,265,7],[268,7,282,7],[323,7,323,19],[550,7,550,11],[550,12,550,26],[546,7,546,11],[546,12,546,26],[547,7,547,11],[547,12,547,26],[548,7,548,11],[548,12,548,26],[536,7,536,11],[536,12,536,26],[537,7,537,11],[537,12,537,26],[549,7,549,11],[549,12,549,26],[538,7,538,11],[538,12,538,26],[545,7,545,11],[545,12,545,26],[539,7,539,11],[539,12,539,26],[540,7,540,11],[540,12,540,26],[541,7,541,11],[541,12,541,26]]}
["Solar Distributed Residential PV Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=sr"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Res PV - Seattle",0.1258427529283381,null,null,"Basis Year:",null,2016]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0.1478635223083303]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0.16207395105518699,null,null,"Residential Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0.18210835677343629]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0.20808027276637092]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Dist. Res system is fixed-tilt roof mounted  with capacity of 5 kW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Res PV - Seattle",{"$f":"L12*8760","v":1102.3825156522419},null,null,"Overnight Capital Cost, Fixed O&M, and Variable O&M costs represent $/kW DC; "]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"L13*8760","v":1295.2844554209735},null,null,"Capacity factor includes a conversion to AC. Therefore LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"L14*8760","v":1419.767811243438},null,null,"Capacity factors chosen here to reflect range of across the continental U.S. using NREL PVWATTS"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"L15*8760","v":1595.2692053353019}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"L16*8760","v":1822.7831894334092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Res PV - Seattle",{"$f":" $S$54 * (L36 + L62)","v":3782.044172744535},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":" $S$54 * (L37 + L63)","v":3782.044172744535},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":" $S$54 * (L38 + L64)","v":3782.044172744535},null,null,null,null,null,null,731,926000]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":" $S$54 * (L39 + L65)","v":3782.044172744535}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":" $S$54 * (L40 + L66)","v":3782.044172744535}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle","Res PV - Seattle","ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.75% per year, reducing to 0.3% and 0.5% annual degradation by 2050 for the low- and mid-cases."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Res PV - Seattle",{"$f":"(L36+L62)*($S$54-1)","v":0},null,null,"Res PV - Chicago","Res PV - Chicago"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"(L37+L63)*($S$54-1)","v":0},null,null,"Res PV - Kansas City","Res PV - Kansas City"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"(L38+L64)*($S$54-1)","v":0},null,null,"Res PV - Los Angeles","Res PV - Los Angeles"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"(L39+L65)*($S$54-1)","v":0},null,null,"Res PV - Daggett, CA","Res PV - Daggett, CA"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"(L40+L66)*($S$54-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Res PV - Seattle",{"$f":"$L$155","v":3782.044172744535},null,null,"Inflation Rate",null,null,null,{"$f":"L203","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"$L$155","v":3782.044172744535},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"$L$164","v":3782.044172744535},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L205","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"$L$164","v":3782.044172744535}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"$L$164","v":3782.044172744535}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L208","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW/yr)","Res PV - Seattle",{"$f":"20+PMT(0.08,30,PV(0.08,15,0,0.15*1000))","v":24.20031673231216},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L210","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"L42","v":24.20031673231216},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L212","v":9.0300000000000005E-2},null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"L43","v":24.20031673231216},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L215","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"L44","v":24.20031673231216}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"L45","v":24.20031673231216}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L218","v":0.6}]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Res PV - Seattle",0,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L220","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L222","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0,null,null,"WACC Real - Mid",null,null,null,{"$f":"L225","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,1]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Res PV - Seattle",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O74:T74,O76:T76)","v":0.86848872861724324}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S48 * S55) / (1 - S48)","v":1.0455844347615428}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"$S$49","v":5.2739388000000005E-2},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L228","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"$S$49","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"$S$49","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L231","v":4.9101401138875428E-2}]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Res PV - Seattle",{"$f":"L68+L74","v":0},null,null,"Construction Duration yrs",null,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"L69+L75","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"L70+L76","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"L71+L77","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"L72+L78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S48)*((1+S42)^(O67+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Res PV - Seattle",0,null,null,1,0,{"$f":"1+(1-S48)*((1+S42)^(O68+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0,null,null,2,0,{"$f":"1+(1-S48)*((1+S42)^(O69+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Res PV - Seattle",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0,null,"Depreciation",{"$f":"1/((1+$S$50)*(1+$S$36))^O73","v":0.94990271229407064},0.90231516282363189,0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Res PV - Seattle",{"$f":" (($S$60 * $S$56 * $S$54 * (L36 * 1 + L62) +L42) * 1000 / (L12 * 8760)) + L48 + 0","v":198.08839347858367}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":" (($S$60 * $S$56 * $S$54 * (L37 * 1 + L63) +L43) * 1000 / (L13 * 8760)) + L49 + 0","v":168.58781915472088}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":" (($S$60 * $S$56 * $S$54 * (L38 * 1 + L64) +L44) * 1000 / (L14 * 8760)) + L50 + 0","v":153.80626310522118}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":" (($S$60 * $S$56 * $S$54 * (L39 * 1 + L65) +L45) * 1000 / (L15 * 8760)) + L51 + 0","v":136.88547412192682}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":" (($S$60 * $S$56 * $S$54 * (L40 * 1 + L66) +L46) * 1000 / (L16 * 8760)) + L52 + 0","v":119.79986582623121}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Res PV - Seattle",{"$f":"(((L36*$S$60*(1-$S$48*$S$55))/(8760*L12*(1-$S$48))+L42/(8760*L12))*1000)+L48","v":198.08839347858367}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"(((L37*$S$60*(1-$S$48*$S$55))/(8760*L13*(1-$S$48))+L43/(8760*L13))*1000)+L49","v":168.58781915472088}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"(((L38*$S$60*(1-$S$48*$S$55))/(8760*L14*(1-$S$48))+L44/(8760*L14))*1000)+L50","v":153.80626310522115}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"(((L39*$S$60*(1-$S$48*$S$55))/(8760*L15*(1-$S$48))+L45/(8760*L15))*1000)+L51","v":136.88547412192682}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"(((L40*$S$60*(1-$S$48*$S$55))/(8760*L16*(1-$S$48))+L46/(8760*L16))*1000)+L52","v":119.7998658262312}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Res PV - Seattle - Low",0.1258427529283381,0.12598220745627653,0.12612166198421496,0.12626111651215338,0.12640057104009181,0.12654002556803023,0.12667948009596866,0.12681893462390709,0.12695838915184551,0.12709784367978394,0.12723729820772237,0.12737675273566079,0.12751620726359922,0.12765566179153764,0.12779511631947607,0.1279345708474145,0.12807402537535292,0.12821347990329135,0.12835293443122978,0.1284923889591682,0.12863184348710663,0.12877129801504505,0.12891075254298348,0.12905020707092191,0.12918966159886033,0.12932911612679876,0.12946857065473719,0.12960802518267561,0.12974747971061404,0.12988693423855247,0.13002638876649089,0.13016584329442932,0.13030529782236774,0.13044475235030617,0.13072366140618336]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",0.1258427529283381,0.12591934828912082,0.12599594364990355,0.12607253901068627,0.12614913437146899,0.12622572973225171,0.12630232509303443,0.12637892045381716,0.12645551581459988,0.1265321111753826,0.12660870653616532,0.12668530189694804,0.12676189725773077,0.12683849261851349,0.12691508797929621,0.12699168334007893,0.12706827870086165,0.12714487406164438,0.1272214694224271,0.12729806478320982,0.12737466014399254,0.12745125550477526,0.12752785086555798,0.12760444622634071,0.12768104158712343,0.12775763694790615,0.12783423230868887,0.12791082766947159,0.12798742303025432,0.12806401839103704,0.12814061375181976,0.12821720911260248,0.1282938044733852,0.12837039983416793,0.12852359055573304]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381,0.1258427529283381]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",0.1478635223083303,0.14802737948105574,0.14819123665378117,0.14835509382650661,0.14851895099923204,0.14868280817195748,0.14884666534468291,0.14901052251740834,0.14917437969013378,0.14933823686285921,0.14950209403558465,0.14966595120831008,0.14982980838103552,0.14999366555376095,0.15015752272648639,0.15032137989921182,0.15048523707193726,0.15064909424466269,0.15081295141738812,0.15097680859011356,0.15114066576283899,0.15130452293556443,0.15146838010828986,0.1516322372810153,0.15179609445374073,0.15195995162646617,0.1521238087991916,0.15228766597191704,0.15245152314464247,0.1526153803173679,0.15277923749009334,0.15294309466281877,0.15310695183554421,0.15327080900826964,0.15359852335372035]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",0.1478635223083303,0.1479535208149925,0.14804351932165469,0.14813351782831688,0.14822351633497907,0.14831351484164126,0.14840351334830346,0.14849351185496565,0.14858351036162784,0.14867350886829003,0.14876350737495223,0.14885350588161442,0.14894350438827661,0.1490335028949388,0.14912350140160099,0.14921349990826319,0.14930349841492538,0.14939349692158757,0.14948349542824976,0.14957349393491196,0.14966349244157415,0.14975349094823634,0.14984348945489853,0.14993348796156072,0.15002348646822292,0.15011348497488511,0.1502034834815473,0.15029348198820949,0.15038348049487169,0.15047347900153388,0.15056347750819607,0.15065347601485826,0.15074347452152045,0.15083347302818265,0.15101347004150686]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303,0.1478635223083303]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",0.16207395105518699,0.16225355572696645,0.16243316039874592,0.16261276507052538,0.16279236974230485,0.16297197441408431,0.16315157908586378,0.16333118375764324,0.16351078842942271,0.16369039310120218,0.16386999777298164,0.16404960244476111,0.16422920711654057,0.16440881178832004,0.1645884164600995,0.16476802113187897,0.16494762580365843,0.1651272304754379,0.16530683514721736,0.16548643981899683,0.16566604449077629,0.16584564916255576,0.16602525383433522,0.16620485850611469,0.16638446317789415,0.16656406784967362,0.16674367252145308,0.16692327719323255,0.16710288186501202,0.16728248653679148,0.16746209120857095,0.16764169588035041,0.16782130055212988,0.16800090522390934,0.16836011456746819]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",0.16207395105518699,0.16217259887133592,0.16227124668748485,0.16236989450363379,0.16246854231978272,0.16256719013593166,0.16266583795208059,0.16276448576822952,0.16286313358437846,0.16296178140052739,0.16306042921667632,0.16315907703282526,0.16325772484897419,0.16335637266512312,0.16345502048127206,0.16355366829742099,0.16365231611356992,0.16375096392971886,0.16384961174586779,0.16394825956201672,0.16404690737816566,0.16414555519431459,0.16424420301046352,0.16434285082661246,0.16444149864276139,0.16454014645891032,0.16463879427505926,0.16473744209120819,0.16483608990735713,0.16493473772350606,0.16503338553965499,0.16513203335580393,0.16523068117195286,0.16532932898810179,0.16552662462040002]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699,0.16207395105518699]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",0.18210835677343629,0.18231016287141594,0.18251196896939559,0.18271377506737524,0.18291558116535489,0.18311738726333454,0.18331919336131419,0.18352099945929384,0.18372280555727349,0.18392461165525315,0.1841264177532328,0.18432822385121245,0.1845300299491921,0.18473183604717175,0.1849336421451514,0.18513544824313105,0.1853372543411107,0.18553906043909035,0.18574086653707,0.18594267263504966,0.18614447873302931,0.18634628483100896,0.18654809092898861,0.18674989702696826,0.18695170312494791,0.18715350922292756,0.18735531532090721,0.18755712141888686,0.18775892751686651,0.18796073361484616,0.18816253971282582,0.18836434581080547,0.18856615190878512,0.18876795800676477,0.18917157020272365]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",0.18210835677343629,0.18221919871676656,0.18233004066009684,0.18244088260342711,0.18255172454675739,0.18266256649008766,0.18277340843341794,0.18288425037674821,0.18299509232007849,0.18310593426340876,0.18321677620673904,0.18332761815006932,0.18343846009339959,0.18354930203672987,0.18366014398006014,0.18377098592339042,0.18388182786672069,0.18399266981005097,0.18410351175338124,0.18421435369671152,0.18432519564004179,0.18443603758337207,0.18454687952670235,0.18465772147003262,0.1847685634133629,0.18487940535669317,0.18499024730002345,0.18510108924335372,0.185211931186684,0.18532277313001427,0.18543361507334455,0.18554445701667482,0.1856552989600051,0.18576614090333537,0.18598782478999581]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629,0.18210835677343629]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",0.20808027276637092,0.20831086003132418,0.20854144729627744,0.2087720345612307,0.20900262182618395,0.20923320909113721,0.20946379635609047,0.20969438362104373,0.20992497088599699,0.21015555815095024,0.2103861454159035,0.21061673268085676,0.21084731994581002,0.21107790721076328,0.21130849447571654,0.21153908174066979,0.21176966900562305,0.21200025627057631,0.21223084353552957,0.21246143080048283,0.21269201806543608,0.21292260533038934,0.2131531925953426,0.21338377986029586,0.21361436712524912,0.21384495439020237,0.21407554165515563,0.21430612892010889,0.21453671618506215,0.21476730345001541,0.21499789071496866,0.21522847797992192,0.21545906524487518,0.21568965250982844,0.21615082703973523]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",0.20808027276637092,0.20820692275767699,0.20833357274898306,0.20846022274028914,0.20858687273159521,0.20871352272290128,0.20884017271420735,0.20896682270551342,0.20909347269681949,0.20922012268812556,0.20934677267943164,0.20947342267073771,0.20960007266204378,0.20972672265334985,0.20985337264465592,0.20998002263596199,0.21010667262726807,0.21023332261857414,0.21035997260988021,0.21048662260118628,0.21061327259249235,0.21073992258379842,0.21086657257510449,0.21099322256641057,0.21111987255771664,0.21124652254902271,0.21137317254032878,0.21149982253163485,0.21162647252294092,0.21175312251424699,0.21187977250555307,0.21200642249685914,0.21213307248816521,0.21225972247947128,0.21251302246208323]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092,0.20808027276637092]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Res PV - Seattle - Low",{"$f":"L100*8760","v":1102.3825156522419},{"$f":"M100*8760","v":1103.6041373169824},1104.8257589817231,1106.0473806464636,1107.2690023112043,1108.4906239759448,1109.7122456406855,1110.933867305426,1112.1554889701667,1113.3771106349072,1114.598732299648,1115.8203539643885,1117.0419756291292,1118.2635972938697,1119.4852189586104,1120.7068406233509,1121.9284622880916,1123.1500839528321,1124.3717056175728,1125.5933272823133,1126.8149489470541,1128.0365706117948,1129.2581922765353,1130.479813941276,1131.7014356060165,1132.9230572707572,1134.1446789354977,1135.3663006002384,1136.5879222649789,1137.8095439297197,1139.0311655944602,1140.2527872592009,1141.4744089239414,1142.6960305886821,1145.1392739181663]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",{"$f":"L101*8760","v":1102.3825156522419},1103.0534910126985,1103.7244663731551,1104.3954417336117,1105.0664170940684,1105.737392454525,1106.4083678149816,1107.0793431754382,1107.7503185358948,1108.4212938963515,1109.0922692568083,1109.7632446172649,1110.4342199777216,1111.1051953381782,1111.7761706986348,1112.4471460590914,1113.1181214195481,1113.7890967800047,1114.4600721404613,1115.1310475009179,1115.8020228613746,1116.4729982218314,1117.143973582288,1117.8149489427446,1118.4859243032013,1119.1568996636579,1119.8278750241145,1120.4988503845711,1121.1698257450278,1121.8408011054844,1122.511776465941,1123.1827518263976,1123.8537271868545,1124.5247025473111,1125.8666532682214]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",{"$f":"L102*8760","v":1102.3825156522419},1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419,1102.3825156522419]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":"L103*8760","v":1295.2844554209735},1296.7198442540482,1298.1552330871232,1299.5906219201979,1301.0260107532727,1302.4613995863474,1303.8967884194224,1305.3321772524971,1306.7675660855718,1308.2029549186468,1309.6383437517215,1311.0737325847963,1312.509121417871,1313.944510250946,1315.3798990840207,1316.8152879170955,1318.2506767501704,1319.6860655832452,1321.1214544163199,1322.5568432493949,1323.9922320824696,1325.4276209155444,1326.8630097486191,1328.2983985816941,1329.7337874147688,1331.1691762478436,1332.6045650809185,1334.0399539139933,1335.475342747068,1336.9107315801427,1338.3461204132177,1339.7815092462924,1341.2168980793672,1342.6522869124422,1345.5230645785903]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":"L104*8760","v":1295.2844554209735},1296.0728423393343,1296.861229257695,1297.6496161760558,1298.4380030944167,1299.2263900127775,1300.0147769311384,1300.803163849499,1301.5915507678599,1302.3799376862207,1303.1683246045816,1303.9567115229422,1304.7450984413031,1305.5334853596639,1306.3218722780248,1307.1102591963854,1307.8986461147463,1308.6870330331071,1309.475419951468,1310.2638068698288,1311.0521937881895,1311.8405807065503,1312.6289676249112,1313.417354543272,1314.2057414616327,1314.9941283799935,1315.7825152983544,1316.5709022167152,1317.3592891350759,1318.1476760534367,1318.9360629717976,1319.7244498901584,1320.5128368085191,1321.3012237268799,1322.8779975636]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":"L105*8760","v":1295.2844554209735},1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735,1295.2844554209735]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":"L106*8760","v":1419.767811243438},1421.341148168226,1422.9144850930143,1424.4878220178023,1426.0611589425905,1427.6344958673785,1429.2078327921668,1430.7811697169548,1432.354506641743,1433.927843566531,1435.5011804913192,1437.0745174161073,1438.6478543408955,1440.2211912656835,1441.7945281904717,1443.3678651152597,1444.9412020400478,1446.514538964836,1448.087875889624,1449.6612128144122,1451.2345497392002,1452.8078866639885,1454.3812235887765,1455.9545605135647,1457.5278974383527,1459.101234363141,1460.674571287929,1462.2479082127172,1463.8212451375052,1465.3945820622935,1466.9679189870815,1468.5412559118697,1470.1145928366577,1471.6879297614457,1474.8346036110213]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":"L107*8760","v":1419.767811243438},1420.6319661129028,1421.4961209823673,1422.3602758518321,1423.2244307212966,1424.0885855907613,1424.9527404602259,1425.8168953296906,1426.6810501991554,1427.5452050686199,1428.4093599380847,1429.2735148075492,1430.1376696770139,1431.0018245464785,1431.8659794159432,1432.730134285408,1433.5942891548725,1434.4584440243373,1435.3225988938018,1436.1867537632666,1437.0509086327311,1437.9150635021958,1438.7792183716604,1439.6433732411251,1440.5075281105899,1441.3716829800544,1442.2358378495192,1443.0999927189837,1443.9641475884484,1444.828302457913,1445.6924573273777,1446.5566121968425,1447.420767066307,1448.2849219357718,1450.0132316747042]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":"L108*8760","v":1419.767811243438},1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438,1419.767811243438]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":"L109*8760","v":1595.2692053353019},1597.0370267536036,1598.8048481719054,1600.5726695902072,1602.3404910085089,1604.1083124268105,1605.8761338451122,1607.643955263414,1609.4117766817158,1611.1795981000175,1612.9474195183193,1614.7152409366211,1616.4830623549228,1618.2508837732246,1620.0187051915264,1621.7865266098281,1623.5543480281297,1625.3221694464314,1627.0899908647332,1628.8578122830349,1630.6256337013367,1632.3934551196385,1634.1612765379402,1635.929097956242,1637.6969193745438,1639.4647407928455,1641.2325622111471,1643.0003836294488,1644.7682050477506,1646.5360264660524,1648.3038478843541,1650.0716693026559,1651.8394907209577,1653.6073121392594,1657.1429549758593]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":"L110*8760","v":1595.2692053353019},1596.2401807588751,1597.2111561824483,1598.1821316060216,1599.1531070295948,1600.1240824531678,1601.0950578767411,1602.0660333003143,1603.0370087238875,1604.0079841474608,1604.978959571034,1605.9499349946072,1606.9209104181805,1607.8918858417537,1608.862861265327,1609.8338366889,1610.8048121124732,1611.7757875360464,1612.7467629596197,1613.7177383831929,1614.6887138067661,1615.6596892303394,1616.6306646539126,1617.6016400774859,1618.5726155010589,1619.5435909246321,1620.5145663482053,1621.4855417717786,1622.4565171953518,1623.427492618925,1624.3984680424983,1625.3694434660715,1626.3404188896448,1627.311394313218,1629.2533451603633]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":"L111*8760","v":1595.2692053353019},1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019,1595.2692053353019]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":"L112*8760","v":1822.7831894334092},1824.8031338743999,1826.8230783153904,1828.8430227563808,1830.8629671973715,1832.882911638362,1834.9028560793524,1836.9228005203431,1838.9427449613336,1840.962689402324,1842.9826338433147,1845.0025782843052,1847.0225227252959,1849.0424671662863,1851.0624116072768,1853.0823560482675,1855.1023004892579,1857.1222449302484,1859.1421893712391,1861.1621338122295,1863.1820782532202,1865.2020226942107,1867.2219671352011,1869.2419115761918,1871.2618560171823,1873.2818004581727,1875.3017448991634,1877.3216893401539,1879.3416337811443,1881.361578222135,1883.3815226631255,1885.4014671041161,1887.4214115451066,1889.4413559860971,1893.4812448680807]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":"L113*8760","v":1822.7831894334092},1823.8926433572506,1825.0020972810917,1826.1115512049328,1827.2210051287741,1828.3304590526152,1829.4399129764563,1830.5493669002976,1831.6588208241387,1832.7682747479801,1833.8777286718212,1834.9871825956623,1836.0966365195036,1837.2060904433447,1838.3155443671858,1839.4249982910271,1840.5344522148682,1841.6439061387093,1842.7533600625507,1843.8628139863918,1844.9722679102331,1846.0817218340742,1847.1911757579153,1848.3006296817566,1849.4100836055977,1850.5195375294388,1851.6289914532802,1852.7384453771213,1853.8478993009626,1854.9573532248037,1856.0668071486448,1857.1762610724861,1858.2857149963272,1859.3951689201683,1861.6140767678492]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":"L114*8760","v":1822.7831894334092},1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092,1822.7831894334092]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Res PV - Seattle - Low",{"$f":" $S$54*(L151+L252)","v":3782.044172744535},{"$f":" $S$54*(M151+M252)","v":2897.3828223165724},2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",{"$f":" $S$54*(L152+L253)","v":3782.044172744535},2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",{"$f":" $S$54*(L153+L254)","v":3782.044172744535},2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":" $S$54*(L154+L255)","v":3782.044172744535},2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":" $S$54*(L155+L256)","v":3782.044172744535},2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":" $S$54*(L156+L257)","v":3782.044172744535},2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":" $S$54*(L157+L258)","v":3782.044172744535},2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":" $S$54*(L158+L259)","v":3782.044172744535},2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":" $S$54*(L159+L260)","v":3782.044172744535},2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":" $S$54*(L160+L261)","v":3782.044172744535},2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":" $S$54*(L161+L262)","v":3782.044172744535},2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":" $S$54*(L162+L263)","v":3782.044172744535},2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":" $S$54*(L163+L264)","v":3782.044172744535},2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":" $S$54*(L164+L265)","v":3782.044172744535},2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":" $S$54*(L165+L266)","v":3782.044172744535},2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Res PV - Seattle - Low",{"$f":"'PV OCC'!C86+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D86+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E86+1000*'Solar - PV Dist. Res'!N$318","v":2559.7319378493571},{"$f":"'PV OCC'!F86+1000*'Solar - PV Dist. Res'!O$318","v":2414.4466812676419},{"$f":"'PV OCC'!G86+1000*'Solar - PV Dist. Res'!P$318","v":2256.6021137979219},{"$f":"'PV OCC'!H86+1000*'Solar - PV Dist. Res'!Q$318","v":2011.6618970161117},{"$f":"'PV OCC'!I86+1000*'Solar - PV Dist. Res'!R$318","v":1881.4772417920992},{"$f":"'PV OCC'!J86+1000*'Solar - PV Dist. Res'!S$318","v":1791.292586568087},{"$f":"'PV OCC'!K86+1000*'Solar - PV Dist. Res'!T$318","v":1701.1079313440746},{"$f":"'PV OCC'!L86+1000*'Solar - PV Dist. Res'!U$318","v":1610.9232761200622},{"$f":"'PV OCC'!M86+1000*'Solar - PV Dist. Res'!V$318","v":1520.7386208960497},{"$f":"'PV OCC'!N86+1000*'Solar - PV Dist. Res'!W$318","v":1430.5539656720373},{"$f":"'PV OCC'!O86+1000*'Solar - PV Dist. Res'!X$318","v":1340.3693104480249},{"$f":"'PV OCC'!P86+1000*'Solar - PV Dist. Res'!Y$318","v":1250.1846552240124},{"$f":"'PV OCC'!Q86+1000*'Solar - PV Dist. Res'!Z$318","v":1160},{"$f":"'PV OCC'!R86+1000*'Solar - PV Dist. Res'!AA$318","v":1101.7654627010884},{"$f":"'PV OCC'!S86+1000*'Solar - PV Dist. Res'!AB$318","v":1043.530925402177},{"$f":"'PV OCC'!T86+1000*'Solar - PV Dist. Res'!AC$318","v":985.2963881032656},{"$f":"'PV OCC'!U86+1000*'Solar - PV Dist. Res'!AD$318","v":927.06185080435398},{"$f":"'PV OCC'!V86+1000*'Solar - PV Dist. Res'!AE$318","v":868.82731350544259},{"$f":"'PV OCC'!W86+1000*'Solar - PV Dist. Res'!AF$318","v":810.59277620653108},{"$f":"'PV OCC'!X86+1000*'Solar - PV Dist. Res'!AG$318","v":752.35823890761958},{"$f":"'PV OCC'!Y86+1000*'Solar - PV Dist. Res'!AH$318","v":694.12370160870807},{"$f":"'PV OCC'!Z86+1000*'Solar - PV Dist. Res'!AI$318","v":635.88916430979657},{"$f":"'PV OCC'!AA86+1000*'Solar - PV Dist. Res'!AJ$318","v":577.65462701088518},{"$f":"'PV OCC'!AB86+1000*'Solar - PV Dist. Res'!AK$318","v":575.88916430979657},{"$f":"'PV OCC'!AC86+1000*'Solar - PV Dist. Res'!AL$318","v":574.12370160870796},{"$f":"'PV OCC'!AD86+1000*'Solar - PV Dist. Res'!AM$318","v":572.35823890761947},{"$f":"'PV OCC'!AE86+1000*'Solar - PV Dist. Res'!AN$318","v":570.59277620653086},{"$f":"'PV OCC'!AF86+1000*'Solar - PV Dist. Res'!AO$318","v":568.82731350544225},{"$f":"'PV OCC'!AG86+1000*'Solar - PV Dist. Res'!AP$318","v":567.06185080435375},{"$f":"'PV OCC'!AH86+1000*'Solar - PV Dist. Res'!AQ$318","v":565.29638810326514},{"$f":"'PV OCC'!AI86+1000*'Solar - PV Dist. Res'!AR$318","v":563.53092540217654},{"$f":"'PV OCC'!AJ86+1000*'Solar - PV Dist. Res'!AS$318","v":561.76546270108804},{"$f":"'PV OCC'!AK86+1000*'Solar - PV Dist. Res'!AT$318","v":560}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",{"$f":"'PV OCC'!C87+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D87+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E87+1000*'Solar - PV Dist. Res'!N$318","v":2725.5799131119079},{"$f":"'PV OCC'!F87+1000*'Solar - PV Dist. Res'!O$318","v":2586.7778796384937},{"$f":"'PV OCC'!G87+1000*'Solar - PV Dist. Res'!P$318","v":2305.8132222103327},{"$f":"'PV OCC'!H87+1000*'Solar - PV Dist. Res'!Q$318","v":2115.7889975390358},{"$f":"'PV OCC'!I87+1000*'Solar - PV Dist. Res'!R$318","v":2011.0739607298287},{"$f":"'PV OCC'!J87+1000*'Solar - PV Dist. Res'!S$318","v":1946.3589239206217},{"$f":"'PV OCC'!K87+1000*'Solar - PV Dist. Res'!T$318","v":1881.6438871114146},{"$f":"'PV OCC'!L87+1000*'Solar - PV Dist. Res'!U$318","v":1816.9288503022074},{"$f":"'PV OCC'!M87+1000*'Solar - PV Dist. Res'!V$318","v":1752.2138134930003},{"$f":"'PV OCC'!N87+1000*'Solar - PV Dist. Res'!W$318","v":1687.4987766837933},{"$f":"'PV OCC'!O87+1000*'Solar - PV Dist. Res'!X$318","v":1622.7837398745862},{"$f":"'PV OCC'!P87+1000*'Solar - PV Dist. Res'!Y$318","v":1558.0687030653792},{"$f":"'PV OCC'!Q87+1000*'Solar - PV Dist. Res'!Z$318","v":1493.3536662561717},{"$f":"'PV OCC'!R87+1000*'Solar - PV Dist. Res'!AA$318","v":1468.0182996305546},{"$f":"'PV OCC'!S87+1000*'Solar - PV Dist. Res'!AB$318","v":1442.6829330049377},{"$f":"'PV OCC'!T87+1000*'Solar - PV Dist. Res'!AC$318","v":1417.3475663793206},{"$f":"'PV OCC'!U87+1000*'Solar - PV Dist. Res'!AD$318","v":1392.0121997537035},{"$f":"'PV OCC'!V87+1000*'Solar - PV Dist. Res'!AE$318","v":1366.6768331280864},{"$f":"'PV OCC'!W87+1000*'Solar - PV Dist. Res'!AF$318","v":1341.3414665024693},{"$f":"'PV OCC'!X87+1000*'Solar - PV Dist. Res'!AG$318","v":1316.0060998768522},{"$f":"'PV OCC'!Y87+1000*'Solar - PV Dist. Res'!AH$318","v":1290.6707332512351},{"$f":"'PV OCC'!Z87+1000*'Solar - PV Dist. Res'!AI$318","v":1265.335366625618},{"$f":"'PV OCC'!AA87+1000*'Solar - PV Dist. Res'!AJ$318","v":1240},{"$f":"'PV OCC'!AB87+1000*'Solar - PV Dist. Res'!AK$318","v":1230},{"$f":"'PV OCC'!AC87+1000*'Solar - PV Dist. Res'!AL$318","v":1220},{"$f":"'PV OCC'!AD87+1000*'Solar - PV Dist. Res'!AM$318","v":1210},{"$f":"'PV OCC'!AE87+1000*'Solar - PV Dist. Res'!AN$318","v":1200},{"$f":"'PV OCC'!AF87+1000*'Solar - PV Dist. Res'!AO$318","v":1190},{"$f":"'PV OCC'!AG87+1000*'Solar - PV Dist. Res'!AP$318","v":1180},{"$f":"'PV OCC'!AH87+1000*'Solar - PV Dist. Res'!AQ$318","v":1170},{"$f":"'PV OCC'!AI87+1000*'Solar - PV Dist. Res'!AR$318","v":1160},{"$f":"'PV OCC'!AJ87+1000*'Solar - PV Dist. Res'!AS$318","v":1150},{"$f":"'PV OCC'!AK87+1000*'Solar - PV Dist. Res'!AT$318","v":1140}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",{"$f":"'PV OCC'!C88+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D88+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E88+1000*'Solar - PV Dist. Res'!N$318","v":2897.3828223165724},{"$f":"'PV OCC'!F88+1000*'Solar - PV Dist. Res'!O$318","v":2897.3828223165724},{"$f":"'PV OCC'!G88+1000*'Solar - PV Dist. Res'!P$318","v":2897.3828223165724},{"$f":"'PV OCC'!H88+1000*'Solar - PV Dist. Res'!Q$318","v":2897.3828223165724},{"$f":"'PV OCC'!I88+1000*'Solar - PV Dist. Res'!R$318","v":2857.3828223165724},{"$f":"'PV OCC'!J88+1000*'Solar - PV Dist. Res'!S$318","v":2857.3828223165724},{"$f":"'PV OCC'!K88+1000*'Solar - PV Dist. Res'!T$318","v":2857.3828223165724},{"$f":"'PV OCC'!L88+1000*'Solar - PV Dist. Res'!U$318","v":2857.3828223165724},{"$f":"'PV OCC'!M88+1000*'Solar - PV Dist. Res'!V$318","v":2857.3828223165724},{"$f":"'PV OCC'!N88+1000*'Solar - PV Dist. Res'!W$318","v":2857.3828223165724},{"$f":"'PV OCC'!O88+1000*'Solar - PV Dist. Res'!X$318","v":2857.3828223165724},{"$f":"'PV OCC'!P88+1000*'Solar - PV Dist. Res'!Y$318","v":2857.3828223165724},{"$f":"'PV OCC'!Q88+1000*'Solar - PV Dist. Res'!Z$318","v":2857.3828223165724},{"$f":"'PV OCC'!R88+1000*'Solar - PV Dist. Res'!AA$318","v":2857.3828223165724},{"$f":"'PV OCC'!S88+1000*'Solar - PV Dist. Res'!AB$318","v":2857.3828223165724},{"$f":"'PV OCC'!T88+1000*'Solar - PV Dist. Res'!AC$318","v":2857.3828223165724},{"$f":"'PV OCC'!U88+1000*'Solar - PV Dist. Res'!AD$318","v":2857.3828223165724},{"$f":"'PV OCC'!V88+1000*'Solar - PV Dist. Res'!AE$318","v":2857.3828223165724},{"$f":"'PV OCC'!W88+1000*'Solar - PV Dist. Res'!AF$318","v":2857.3828223165724},{"$f":"'PV OCC'!X88+1000*'Solar - PV Dist. Res'!AG$318","v":2857.3828223165724},{"$f":"'PV OCC'!Y88+1000*'Solar - PV Dist. Res'!AH$318","v":2857.3828223165724},{"$f":"'PV OCC'!Z88+1000*'Solar - PV Dist. Res'!AI$318","v":2857.3828223165724},{"$f":"'PV OCC'!AA88+1000*'Solar - PV Dist. Res'!AJ$318","v":2857.3828223165724},{"$f":"'PV OCC'!AB88+1000*'Solar - PV Dist. Res'!AK$318","v":2857.3828223165724},{"$f":"'PV OCC'!AC88+1000*'Solar - PV Dist. Res'!AL$318","v":2857.3828223165724},{"$f":"'PV OCC'!AD88+1000*'Solar - PV Dist. Res'!AM$318","v":2857.3828223165724},{"$f":"'PV OCC'!AE88+1000*'Solar - PV Dist. Res'!AN$318","v":2857.3828223165724},{"$f":"'PV OCC'!AF88+1000*'Solar - PV Dist. Res'!AO$318","v":2857.3828223165724},{"$f":"'PV OCC'!AG88+1000*'Solar - PV Dist. Res'!AP$318","v":2857.3828223165724},{"$f":"'PV OCC'!AH88+1000*'Solar - PV Dist. Res'!AQ$318","v":2857.3828223165724},{"$f":"'PV OCC'!AI88+1000*'Solar - PV Dist. Res'!AR$318","v":2857.3828223165724},{"$f":"'PV OCC'!AJ88+1000*'Solar - PV Dist. Res'!AS$318","v":2857.3828223165724},{"$f":"'PV OCC'!AK88+1000*'Solar - PV Dist. Res'!AT$318","v":2857.3828223165724}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":"'PV OCC'!C89+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D89+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E89+1000*'Solar - PV Dist. Res'!N$318","v":2559.7319378493571},{"$f":"'PV OCC'!F89+1000*'Solar - PV Dist. Res'!O$318","v":2414.4466812676419},{"$f":"'PV OCC'!G89+1000*'Solar - PV Dist. Res'!P$318","v":2256.6021137979219},{"$f":"'PV OCC'!H89+1000*'Solar - PV Dist. Res'!Q$318","v":2011.6618970161117},{"$f":"'PV OCC'!I89+1000*'Solar - PV Dist. Res'!R$318","v":1881.4772417920992},{"$f":"'PV OCC'!J89+1000*'Solar - PV Dist. Res'!S$318","v":1791.292586568087},{"$f":"'PV OCC'!K89+1000*'Solar - PV Dist. Res'!T$318","v":1701.1079313440746},{"$f":"'PV OCC'!L89+1000*'Solar - PV Dist. Res'!U$318","v":1610.9232761200622},{"$f":"'PV OCC'!M89+1000*'Solar - PV Dist. Res'!V$318","v":1520.7386208960497},{"$f":"'PV OCC'!N89+1000*'Solar - PV Dist. Res'!W$318","v":1430.5539656720373},{"$f":"'PV OCC'!O89+1000*'Solar - PV Dist. Res'!X$318","v":1340.3693104480249},{"$f":"'PV OCC'!P89+1000*'Solar - PV Dist. Res'!Y$318","v":1250.1846552240124},{"$f":"'PV OCC'!Q89+1000*'Solar - PV Dist. Res'!Z$318","v":1160},{"$f":"'PV OCC'!R89+1000*'Solar - PV Dist. Res'!AA$318","v":1101.7654627010884},{"$f":"'PV OCC'!S89+1000*'Solar - PV Dist. Res'!AB$318","v":1043.530925402177},{"$f":"'PV OCC'!T89+1000*'Solar - PV Dist. Res'!AC$318","v":985.2963881032656},{"$f":"'PV OCC'!U89+1000*'Solar - PV Dist. Res'!AD$318","v":927.06185080435398},{"$f":"'PV OCC'!V89+1000*'Solar - PV Dist. Res'!AE$318","v":868.82731350544259},{"$f":"'PV OCC'!W89+1000*'Solar - PV Dist. Res'!AF$318","v":810.59277620653108},{"$f":"'PV OCC'!X89+1000*'Solar - PV Dist. Res'!AG$318","v":752.35823890761958},{"$f":"'PV OCC'!Y89+1000*'Solar - PV Dist. Res'!AH$318","v":694.12370160870807},{"$f":"'PV OCC'!Z89+1000*'Solar - PV Dist. Res'!AI$318","v":635.88916430979657},{"$f":"'PV OCC'!AA89+1000*'Solar - PV Dist. Res'!AJ$318","v":577.65462701088518},{"$f":"'PV OCC'!AB89+1000*'Solar - PV Dist. Res'!AK$318","v":575.88916430979657},{"$f":"'PV OCC'!AC89+1000*'Solar - PV Dist. Res'!AL$318","v":574.12370160870796},{"$f":"'PV OCC'!AD89+1000*'Solar - PV Dist. Res'!AM$318","v":572.35823890761947},{"$f":"'PV OCC'!AE89+1000*'Solar - PV Dist. Res'!AN$318","v":570.59277620653086},{"$f":"'PV OCC'!AF89+1000*'Solar - PV Dist. Res'!AO$318","v":568.82731350544225},{"$f":"'PV OCC'!AG89+1000*'Solar - PV Dist. Res'!AP$318","v":567.06185080435375},{"$f":"'PV OCC'!AH89+1000*'Solar - PV Dist. Res'!AQ$318","v":565.29638810326514},{"$f":"'PV OCC'!AI89+1000*'Solar - PV Dist. Res'!AR$318","v":563.53092540217654},{"$f":"'PV OCC'!AJ89+1000*'Solar - PV Dist. Res'!AS$318","v":561.76546270108804},{"$f":"'PV OCC'!AK89+1000*'Solar - PV Dist. Res'!AT$318","v":560}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":"'PV OCC'!C90+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D90+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E90+1000*'Solar - PV Dist. Res'!N$318","v":2725.5799131119079},{"$f":"'PV OCC'!F90+1000*'Solar - PV Dist. Res'!O$318","v":2586.7778796384937},{"$f":"'PV OCC'!G90+1000*'Solar - PV Dist. Res'!P$318","v":2305.8132222103327},{"$f":"'PV OCC'!H90+1000*'Solar - PV Dist. Res'!Q$318","v":2115.7889975390358},{"$f":"'PV OCC'!I90+1000*'Solar - PV Dist. Res'!R$318","v":2011.0739607298287},{"$f":"'PV OCC'!J90+1000*'Solar - PV Dist. Res'!S$318","v":1946.3589239206217},{"$f":"'PV OCC'!K90+1000*'Solar - PV Dist. Res'!T$318","v":1881.6438871114146},{"$f":"'PV OCC'!L90+1000*'Solar - PV Dist. Res'!U$318","v":1816.9288503022074},{"$f":"'PV OCC'!M90+1000*'Solar - PV Dist. Res'!V$318","v":1752.2138134930003},{"$f":"'PV OCC'!N90+1000*'Solar - PV Dist. Res'!W$318","v":1687.4987766837933},{"$f":"'PV OCC'!O90+1000*'Solar - PV Dist. Res'!X$318","v":1622.7837398745862},{"$f":"'PV OCC'!P90+1000*'Solar - PV Dist. Res'!Y$318","v":1558.0687030653792},{"$f":"'PV OCC'!Q90+1000*'Solar - PV Dist. Res'!Z$318","v":1493.3536662561717},{"$f":"'PV OCC'!R90+1000*'Solar - PV Dist. Res'!AA$318","v":1468.0182996305546},{"$f":"'PV OCC'!S90+1000*'Solar - PV Dist. Res'!AB$318","v":1442.6829330049377},{"$f":"'PV OCC'!T90+1000*'Solar - PV Dist. Res'!AC$318","v":1417.3475663793206},{"$f":"'PV OCC'!U90+1000*'Solar - PV Dist. Res'!AD$318","v":1392.0121997537035},{"$f":"'PV OCC'!V90+1000*'Solar - PV Dist. Res'!AE$318","v":1366.6768331280864},{"$f":"'PV OCC'!W90+1000*'Solar - PV Dist. Res'!AF$318","v":1341.3414665024693},{"$f":"'PV OCC'!X90+1000*'Solar - PV Dist. Res'!AG$318","v":1316.0060998768522},{"$f":"'PV OCC'!Y90+1000*'Solar - PV Dist. Res'!AH$318","v":1290.6707332512351},{"$f":"'PV OCC'!Z90+1000*'Solar - PV Dist. Res'!AI$318","v":1265.335366625618},{"$f":"'PV OCC'!AA90+1000*'Solar - PV Dist. Res'!AJ$318","v":1240},{"$f":"'PV OCC'!AB90+1000*'Solar - PV Dist. Res'!AK$318","v":1230},{"$f":"'PV OCC'!AC90+1000*'Solar - PV Dist. Res'!AL$318","v":1220},{"$f":"'PV OCC'!AD90+1000*'Solar - PV Dist. Res'!AM$318","v":1210},{"$f":"'PV OCC'!AE90+1000*'Solar - PV Dist. Res'!AN$318","v":1200},{"$f":"'PV OCC'!AF90+1000*'Solar - PV Dist. Res'!AO$318","v":1190},{"$f":"'PV OCC'!AG90+1000*'Solar - PV Dist. Res'!AP$318","v":1180},{"$f":"'PV OCC'!AH90+1000*'Solar - PV Dist. Res'!AQ$318","v":1170},{"$f":"'PV OCC'!AI90+1000*'Solar - PV Dist. Res'!AR$318","v":1160},{"$f":"'PV OCC'!AJ90+1000*'Solar - PV Dist. Res'!AS$318","v":1150},{"$f":"'PV OCC'!AK90+1000*'Solar - PV Dist. Res'!AT$318","v":1140}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":"'PV OCC'!C91+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D91+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E91+1000*'Solar - PV Dist. Res'!N$318","v":2897.3828223165724},{"$f":"'PV OCC'!F91+1000*'Solar - PV Dist. Res'!O$318","v":2897.3828223165724},{"$f":"'PV OCC'!G91+1000*'Solar - PV Dist. Res'!P$318","v":2897.3828223165724},{"$f":"'PV OCC'!H91+1000*'Solar - PV Dist. Res'!Q$318","v":2897.3828223165724},{"$f":"'PV OCC'!I91+1000*'Solar - PV Dist. Res'!R$318","v":2857.3828223165724},{"$f":"'PV OCC'!J91+1000*'Solar - PV Dist. Res'!S$318","v":2857.3828223165724},{"$f":"'PV OCC'!K91+1000*'Solar - PV Dist. Res'!T$318","v":2857.3828223165724},{"$f":"'PV OCC'!L91+1000*'Solar - PV Dist. Res'!U$318","v":2857.3828223165724},{"$f":"'PV OCC'!M91+1000*'Solar - PV Dist. Res'!V$318","v":2857.3828223165724},{"$f":"'PV OCC'!N91+1000*'Solar - PV Dist. Res'!W$318","v":2857.3828223165724},{"$f":"'PV OCC'!O91+1000*'Solar - PV Dist. Res'!X$318","v":2857.3828223165724},{"$f":"'PV OCC'!P91+1000*'Solar - PV Dist. Res'!Y$318","v":2857.3828223165724},{"$f":"'PV OCC'!Q91+1000*'Solar - PV Dist. Res'!Z$318","v":2857.3828223165724},{"$f":"'PV OCC'!R91+1000*'Solar - PV Dist. Res'!AA$318","v":2857.3828223165724},{"$f":"'PV OCC'!S91+1000*'Solar - PV Dist. Res'!AB$318","v":2857.3828223165724},{"$f":"'PV OCC'!T91+1000*'Solar - PV Dist. Res'!AC$318","v":2857.3828223165724},{"$f":"'PV OCC'!U91+1000*'Solar - PV Dist. Res'!AD$318","v":2857.3828223165724},{"$f":"'PV OCC'!V91+1000*'Solar - PV Dist. Res'!AE$318","v":2857.3828223165724},{"$f":"'PV OCC'!W91+1000*'Solar - PV Dist. Res'!AF$318","v":2857.3828223165724},{"$f":"'PV OCC'!X91+1000*'Solar - PV Dist. Res'!AG$318","v":2857.3828223165724},{"$f":"'PV OCC'!Y91+1000*'Solar - PV Dist. Res'!AH$318","v":2857.3828223165724},{"$f":"'PV OCC'!Z91+1000*'Solar - PV Dist. Res'!AI$318","v":2857.3828223165724},{"$f":"'PV OCC'!AA91+1000*'Solar - PV Dist. Res'!AJ$318","v":2857.3828223165724},{"$f":"'PV OCC'!AB91+1000*'Solar - PV Dist. Res'!AK$318","v":2857.3828223165724},{"$f":"'PV OCC'!AC91+1000*'Solar - PV Dist. Res'!AL$318","v":2857.3828223165724},{"$f":"'PV OCC'!AD91+1000*'Solar - PV Dist. Res'!AM$318","v":2857.3828223165724},{"$f":"'PV OCC'!AE91+1000*'Solar - PV Dist. Res'!AN$318","v":2857.3828223165724},{"$f":"'PV OCC'!AF91+1000*'Solar - PV Dist. Res'!AO$318","v":2857.3828223165724},{"$f":"'PV OCC'!AG91+1000*'Solar - PV Dist. Res'!AP$318","v":2857.3828223165724},{"$f":"'PV OCC'!AH91+1000*'Solar - PV Dist. Res'!AQ$318","v":2857.3828223165724},{"$f":"'PV OCC'!AI91+1000*'Solar - PV Dist. Res'!AR$318","v":2857.3828223165724},{"$f":"'PV OCC'!AJ91+1000*'Solar - PV Dist. Res'!AS$318","v":2857.3828223165724},{"$f":"'PV OCC'!AK91+1000*'Solar - PV Dist. Res'!AT$318","v":2857.3828223165724}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":"'PV OCC'!C92+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D92+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E92+1000*'Solar - PV Dist. Res'!N$318","v":2559.7319378493571},{"$f":"'PV OCC'!F92+1000*'Solar - PV Dist. Res'!O$318","v":2414.4466812676419},{"$f":"'PV OCC'!G92+1000*'Solar - PV Dist. Res'!P$318","v":2256.6021137979219},{"$f":"'PV OCC'!H92+1000*'Solar - PV Dist. Res'!Q$318","v":2011.6618970161117},{"$f":"'PV OCC'!I92+1000*'Solar - PV Dist. Res'!R$318","v":1881.4772417920992},{"$f":"'PV OCC'!J92+1000*'Solar - PV Dist. Res'!S$318","v":1791.292586568087},{"$f":"'PV OCC'!K92+1000*'Solar - PV Dist. Res'!T$318","v":1701.1079313440746},{"$f":"'PV OCC'!L92+1000*'Solar - PV Dist. Res'!U$318","v":1610.9232761200622},{"$f":"'PV OCC'!M92+1000*'Solar - PV Dist. Res'!V$318","v":1520.7386208960497},{"$f":"'PV OCC'!N92+1000*'Solar - PV Dist. Res'!W$318","v":1430.5539656720373},{"$f":"'PV OCC'!O92+1000*'Solar - PV Dist. Res'!X$318","v":1340.3693104480249},{"$f":"'PV OCC'!P92+1000*'Solar - PV Dist. Res'!Y$318","v":1250.1846552240124},{"$f":"'PV OCC'!Q92+1000*'Solar - PV Dist. Res'!Z$318","v":1160},{"$f":"'PV OCC'!R92+1000*'Solar - PV Dist. Res'!AA$318","v":1101.7654627010884},{"$f":"'PV OCC'!S92+1000*'Solar - PV Dist. Res'!AB$318","v":1043.530925402177},{"$f":"'PV OCC'!T92+1000*'Solar - PV Dist. Res'!AC$318","v":985.2963881032656},{"$f":"'PV OCC'!U92+1000*'Solar - PV Dist. Res'!AD$318","v":927.06185080435398},{"$f":"'PV OCC'!V92+1000*'Solar - PV Dist. Res'!AE$318","v":868.82731350544259},{"$f":"'PV OCC'!W92+1000*'Solar - PV Dist. Res'!AF$318","v":810.59277620653108},{"$f":"'PV OCC'!X92+1000*'Solar - PV Dist. Res'!AG$318","v":752.35823890761958},{"$f":"'PV OCC'!Y92+1000*'Solar - PV Dist. Res'!AH$318","v":694.12370160870807},{"$f":"'PV OCC'!Z92+1000*'Solar - PV Dist. Res'!AI$318","v":635.88916430979657},{"$f":"'PV OCC'!AA92+1000*'Solar - PV Dist. Res'!AJ$318","v":577.65462701088518},{"$f":"'PV OCC'!AB92+1000*'Solar - PV Dist. Res'!AK$318","v":575.88916430979657},{"$f":"'PV OCC'!AC92+1000*'Solar - PV Dist. Res'!AL$318","v":574.12370160870796},{"$f":"'PV OCC'!AD92+1000*'Solar - PV Dist. Res'!AM$318","v":572.35823890761947},{"$f":"'PV OCC'!AE92+1000*'Solar - PV Dist. Res'!AN$318","v":570.59277620653086},{"$f":"'PV OCC'!AF92+1000*'Solar - PV Dist. Res'!AO$318","v":568.82731350544225},{"$f":"'PV OCC'!AG92+1000*'Solar - PV Dist. Res'!AP$318","v":567.06185080435375},{"$f":"'PV OCC'!AH92+1000*'Solar - PV Dist. Res'!AQ$318","v":565.29638810326514},{"$f":"'PV OCC'!AI92+1000*'Solar - PV Dist. Res'!AR$318","v":563.53092540217654},{"$f":"'PV OCC'!AJ92+1000*'Solar - PV Dist. Res'!AS$318","v":561.76546270108804},{"$f":"'PV OCC'!AK92+1000*'Solar - PV Dist. Res'!AT$318","v":560}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":"'PV OCC'!C93+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D93+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E93+1000*'Solar - PV Dist. Res'!N$318","v":2725.5799131119079},{"$f":"'PV OCC'!F93+1000*'Solar - PV Dist. Res'!O$318","v":2586.7778796384937},{"$f":"'PV OCC'!G93+1000*'Solar - PV Dist. Res'!P$318","v":2305.8132222103327},{"$f":"'PV OCC'!H93+1000*'Solar - PV Dist. Res'!Q$318","v":2115.7889975390358},{"$f":"'PV OCC'!I93+1000*'Solar - PV Dist. Res'!R$318","v":2011.0739607298287},{"$f":"'PV OCC'!J93+1000*'Solar - PV Dist. Res'!S$318","v":1946.3589239206217},{"$f":"'PV OCC'!K93+1000*'Solar - PV Dist. Res'!T$318","v":1881.6438871114146},{"$f":"'PV OCC'!L93+1000*'Solar - PV Dist. Res'!U$318","v":1816.9288503022074},{"$f":"'PV OCC'!M93+1000*'Solar - PV Dist. Res'!V$318","v":1752.2138134930003},{"$f":"'PV OCC'!N93+1000*'Solar - PV Dist. Res'!W$318","v":1687.4987766837933},{"$f":"'PV OCC'!O93+1000*'Solar - PV Dist. Res'!X$318","v":1622.7837398745862},{"$f":"'PV OCC'!P93+1000*'Solar - PV Dist. Res'!Y$318","v":1558.0687030653792},{"$f":"'PV OCC'!Q93+1000*'Solar - PV Dist. Res'!Z$318","v":1493.3536662561717},{"$f":"'PV OCC'!R93+1000*'Solar - PV Dist. Res'!AA$318","v":1468.0182996305546},{"$f":"'PV OCC'!S93+1000*'Solar - PV Dist. Res'!AB$318","v":1442.6829330049377},{"$f":"'PV OCC'!T93+1000*'Solar - PV Dist. Res'!AC$318","v":1417.3475663793206},{"$f":"'PV OCC'!U93+1000*'Solar - PV Dist. Res'!AD$318","v":1392.0121997537035},{"$f":"'PV OCC'!V93+1000*'Solar - PV Dist. Res'!AE$318","v":1366.6768331280864},{"$f":"'PV OCC'!W93+1000*'Solar - PV Dist. Res'!AF$318","v":1341.3414665024693},{"$f":"'PV OCC'!X93+1000*'Solar - PV Dist. Res'!AG$318","v":1316.0060998768522},{"$f":"'PV OCC'!Y93+1000*'Solar - PV Dist. Res'!AH$318","v":1290.6707332512351},{"$f":"'PV OCC'!Z93+1000*'Solar - PV Dist. Res'!AI$318","v":1265.335366625618},{"$f":"'PV OCC'!AA93+1000*'Solar - PV Dist. Res'!AJ$318","v":1240},{"$f":"'PV OCC'!AB93+1000*'Solar - PV Dist. Res'!AK$318","v":1230},{"$f":"'PV OCC'!AC93+1000*'Solar - PV Dist. Res'!AL$318","v":1220},{"$f":"'PV OCC'!AD93+1000*'Solar - PV Dist. Res'!AM$318","v":1210},{"$f":"'PV OCC'!AE93+1000*'Solar - PV Dist. Res'!AN$318","v":1200},{"$f":"'PV OCC'!AF93+1000*'Solar - PV Dist. Res'!AO$318","v":1190},{"$f":"'PV OCC'!AG93+1000*'Solar - PV Dist. Res'!AP$318","v":1180},{"$f":"'PV OCC'!AH93+1000*'Solar - PV Dist. Res'!AQ$318","v":1170},{"$f":"'PV OCC'!AI93+1000*'Solar - PV Dist. Res'!AR$318","v":1160},{"$f":"'PV OCC'!AJ93+1000*'Solar - PV Dist. Res'!AS$318","v":1150},{"$f":"'PV OCC'!AK93+1000*'Solar - PV Dist. Res'!AT$318","v":1140}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":"'PV OCC'!C94+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D94+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E94+1000*'Solar - PV Dist. Res'!N$318","v":2897.3828223165724},{"$f":"'PV OCC'!F94+1000*'Solar - PV Dist. Res'!O$318","v":2897.3828223165724},{"$f":"'PV OCC'!G94+1000*'Solar - PV Dist. Res'!P$318","v":2897.3828223165724},{"$f":"'PV OCC'!H94+1000*'Solar - PV Dist. Res'!Q$318","v":2897.3828223165724},{"$f":"'PV OCC'!I94+1000*'Solar - PV Dist. Res'!R$318","v":2857.3828223165724},{"$f":"'PV OCC'!J94+1000*'Solar - PV Dist. Res'!S$318","v":2857.3828223165724},{"$f":"'PV OCC'!K94+1000*'Solar - PV Dist. Res'!T$318","v":2857.3828223165724},{"$f":"'PV OCC'!L94+1000*'Solar - PV Dist. Res'!U$318","v":2857.3828223165724},{"$f":"'PV OCC'!M94+1000*'Solar - PV Dist. Res'!V$318","v":2857.3828223165724},{"$f":"'PV OCC'!N94+1000*'Solar - PV Dist. Res'!W$318","v":2857.3828223165724},{"$f":"'PV OCC'!O94+1000*'Solar - PV Dist. Res'!X$318","v":2857.3828223165724},{"$f":"'PV OCC'!P94+1000*'Solar - PV Dist. Res'!Y$318","v":2857.3828223165724},{"$f":"'PV OCC'!Q94+1000*'Solar - PV Dist. Res'!Z$318","v":2857.3828223165724},{"$f":"'PV OCC'!R94+1000*'Solar - PV Dist. Res'!AA$318","v":2857.3828223165724},{"$f":"'PV OCC'!S94+1000*'Solar - PV Dist. Res'!AB$318","v":2857.3828223165724},{"$f":"'PV OCC'!T94+1000*'Solar - PV Dist. Res'!AC$318","v":2857.3828223165724},{"$f":"'PV OCC'!U94+1000*'Solar - PV Dist. Res'!AD$318","v":2857.3828223165724},{"$f":"'PV OCC'!V94+1000*'Solar - PV Dist. Res'!AE$318","v":2857.3828223165724},{"$f":"'PV OCC'!W94+1000*'Solar - PV Dist. Res'!AF$318","v":2857.3828223165724},{"$f":"'PV OCC'!X94+1000*'Solar - PV Dist. Res'!AG$318","v":2857.3828223165724},{"$f":"'PV OCC'!Y94+1000*'Solar - PV Dist. Res'!AH$318","v":2857.3828223165724},{"$f":"'PV OCC'!Z94+1000*'Solar - PV Dist. Res'!AI$318","v":2857.3828223165724},{"$f":"'PV OCC'!AA94+1000*'Solar - PV Dist. Res'!AJ$318","v":2857.3828223165724},{"$f":"'PV OCC'!AB94+1000*'Solar - PV Dist. Res'!AK$318","v":2857.3828223165724},{"$f":"'PV OCC'!AC94+1000*'Solar - PV Dist. Res'!AL$318","v":2857.3828223165724},{"$f":"'PV OCC'!AD94+1000*'Solar - PV Dist. Res'!AM$318","v":2857.3828223165724},{"$f":"'PV OCC'!AE94+1000*'Solar - PV Dist. Res'!AN$318","v":2857.3828223165724},{"$f":"'PV OCC'!AF94+1000*'Solar - PV Dist. Res'!AO$318","v":2857.3828223165724},{"$f":"'PV OCC'!AG94+1000*'Solar - PV Dist. Res'!AP$318","v":2857.3828223165724},{"$f":"'PV OCC'!AH94+1000*'Solar - PV Dist. Res'!AQ$318","v":2857.3828223165724},{"$f":"'PV OCC'!AI94+1000*'Solar - PV Dist. Res'!AR$318","v":2857.3828223165724},{"$f":"'PV OCC'!AJ94+1000*'Solar - PV Dist. Res'!AS$318","v":2857.3828223165724},{"$f":"'PV OCC'!AK94+1000*'Solar - PV Dist. Res'!AT$318","v":2857.3828223165724}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":"'PV OCC'!C95+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D95+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E95+1000*'Solar - PV Dist. Res'!N$318","v":2559.7319378493571},{"$f":"'PV OCC'!F95+1000*'Solar - PV Dist. Res'!O$318","v":2414.4466812676419},{"$f":"'PV OCC'!G95+1000*'Solar - PV Dist. Res'!P$318","v":2256.6021137979219},{"$f":"'PV OCC'!H95+1000*'Solar - PV Dist. Res'!Q$318","v":2011.6618970161117},{"$f":"'PV OCC'!I95+1000*'Solar - PV Dist. Res'!R$318","v":1881.4772417920992},{"$f":"'PV OCC'!J95+1000*'Solar - PV Dist. Res'!S$318","v":1791.292586568087},{"$f":"'PV OCC'!K95+1000*'Solar - PV Dist. Res'!T$318","v":1701.1079313440746},{"$f":"'PV OCC'!L95+1000*'Solar - PV Dist. Res'!U$318","v":1610.9232761200622},{"$f":"'PV OCC'!M95+1000*'Solar - PV Dist. Res'!V$318","v":1520.7386208960497},{"$f":"'PV OCC'!N95+1000*'Solar - PV Dist. Res'!W$318","v":1430.5539656720373},{"$f":"'PV OCC'!O95+1000*'Solar - PV Dist. Res'!X$318","v":1340.3693104480249},{"$f":"'PV OCC'!P95+1000*'Solar - PV Dist. Res'!Y$318","v":1250.1846552240124},{"$f":"'PV OCC'!Q95+1000*'Solar - PV Dist. Res'!Z$318","v":1160},{"$f":"'PV OCC'!R95+1000*'Solar - PV Dist. Res'!AA$318","v":1101.7654627010884},{"$f":"'PV OCC'!S95+1000*'Solar - PV Dist. Res'!AB$318","v":1043.530925402177},{"$f":"'PV OCC'!T95+1000*'Solar - PV Dist. Res'!AC$318","v":985.2963881032656},{"$f":"'PV OCC'!U95+1000*'Solar - PV Dist. Res'!AD$318","v":927.06185080435398},{"$f":"'PV OCC'!V95+1000*'Solar - PV Dist. Res'!AE$318","v":868.82731350544259},{"$f":"'PV OCC'!W95+1000*'Solar - PV Dist. Res'!AF$318","v":810.59277620653108},{"$f":"'PV OCC'!X95+1000*'Solar - PV Dist. Res'!AG$318","v":752.35823890761958},{"$f":"'PV OCC'!Y95+1000*'Solar - PV Dist. Res'!AH$318","v":694.12370160870807},{"$f":"'PV OCC'!Z95+1000*'Solar - PV Dist. Res'!AI$318","v":635.88916430979657},{"$f":"'PV OCC'!AA95+1000*'Solar - PV Dist. Res'!AJ$318","v":577.65462701088518},{"$f":"'PV OCC'!AB95+1000*'Solar - PV Dist. Res'!AK$318","v":575.88916430979657},{"$f":"'PV OCC'!AC95+1000*'Solar - PV Dist. Res'!AL$318","v":574.12370160870796},{"$f":"'PV OCC'!AD95+1000*'Solar - PV Dist. Res'!AM$318","v":572.35823890761947},{"$f":"'PV OCC'!AE95+1000*'Solar - PV Dist. Res'!AN$318","v":570.59277620653086},{"$f":"'PV OCC'!AF95+1000*'Solar - PV Dist. Res'!AO$318","v":568.82731350544225},{"$f":"'PV OCC'!AG95+1000*'Solar - PV Dist. Res'!AP$318","v":567.06185080435375},{"$f":"'PV OCC'!AH95+1000*'Solar - PV Dist. Res'!AQ$318","v":565.29638810326514},{"$f":"'PV OCC'!AI95+1000*'Solar - PV Dist. Res'!AR$318","v":563.53092540217654},{"$f":"'PV OCC'!AJ95+1000*'Solar - PV Dist. Res'!AS$318","v":561.76546270108804},{"$f":"'PV OCC'!AK95+1000*'Solar - PV Dist. Res'!AT$318","v":560}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":"'PV OCC'!C96+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D96+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E96+1000*'Solar - PV Dist. Res'!N$318","v":2725.5799131119079},{"$f":"'PV OCC'!F96+1000*'Solar - PV Dist. Res'!O$318","v":2586.7778796384937},{"$f":"'PV OCC'!G96+1000*'Solar - PV Dist. Res'!P$318","v":2305.8132222103327},{"$f":"'PV OCC'!H96+1000*'Solar - PV Dist. Res'!Q$318","v":2115.7889975390358},{"$f":"'PV OCC'!I96+1000*'Solar - PV Dist. Res'!R$318","v":2011.0739607298287},{"$f":"'PV OCC'!J96+1000*'Solar - PV Dist. Res'!S$318","v":1946.3589239206217},{"$f":"'PV OCC'!K96+1000*'Solar - PV Dist. Res'!T$318","v":1881.6438871114146},{"$f":"'PV OCC'!L96+1000*'Solar - PV Dist. Res'!U$318","v":1816.9288503022074},{"$f":"'PV OCC'!M96+1000*'Solar - PV Dist. Res'!V$318","v":1752.2138134930003},{"$f":"'PV OCC'!N96+1000*'Solar - PV Dist. Res'!W$318","v":1687.4987766837933},{"$f":"'PV OCC'!O96+1000*'Solar - PV Dist. Res'!X$318","v":1622.7837398745862},{"$f":"'PV OCC'!P96+1000*'Solar - PV Dist. Res'!Y$318","v":1558.0687030653792},{"$f":"'PV OCC'!Q96+1000*'Solar - PV Dist. Res'!Z$318","v":1493.3536662561717},{"$f":"'PV OCC'!R96+1000*'Solar - PV Dist. Res'!AA$318","v":1468.0182996305546},{"$f":"'PV OCC'!S96+1000*'Solar - PV Dist. Res'!AB$318","v":1442.6829330049377},{"$f":"'PV OCC'!T96+1000*'Solar - PV Dist. Res'!AC$318","v":1417.3475663793206},{"$f":"'PV OCC'!U96+1000*'Solar - PV Dist. Res'!AD$318","v":1392.0121997537035},{"$f":"'PV OCC'!V96+1000*'Solar - PV Dist. Res'!AE$318","v":1366.6768331280864},{"$f":"'PV OCC'!W96+1000*'Solar - PV Dist. Res'!AF$318","v":1341.3414665024693},{"$f":"'PV OCC'!X96+1000*'Solar - PV Dist. Res'!AG$318","v":1316.0060998768522},{"$f":"'PV OCC'!Y96+1000*'Solar - PV Dist. Res'!AH$318","v":1290.6707332512351},{"$f":"'PV OCC'!Z96+1000*'Solar - PV Dist. Res'!AI$318","v":1265.335366625618},{"$f":"'PV OCC'!AA96+1000*'Solar - PV Dist. Res'!AJ$318","v":1240},{"$f":"'PV OCC'!AB96+1000*'Solar - PV Dist. Res'!AK$318","v":1230},{"$f":"'PV OCC'!AC96+1000*'Solar - PV Dist. Res'!AL$318","v":1220},{"$f":"'PV OCC'!AD96+1000*'Solar - PV Dist. Res'!AM$318","v":1210},{"$f":"'PV OCC'!AE96+1000*'Solar - PV Dist. Res'!AN$318","v":1200},{"$f":"'PV OCC'!AF96+1000*'Solar - PV Dist. Res'!AO$318","v":1190},{"$f":"'PV OCC'!AG96+1000*'Solar - PV Dist. Res'!AP$318","v":1180},{"$f":"'PV OCC'!AH96+1000*'Solar - PV Dist. Res'!AQ$318","v":1170},{"$f":"'PV OCC'!AI96+1000*'Solar - PV Dist. Res'!AR$318","v":1160},{"$f":"'PV OCC'!AJ96+1000*'Solar - PV Dist. Res'!AS$318","v":1150},{"$f":"'PV OCC'!AK96+1000*'Solar - PV Dist. Res'!AT$318","v":1140}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":"'PV OCC'!C97+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D97+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E97+1000*'Solar - PV Dist. Res'!N$318","v":2897.3828223165724},{"$f":"'PV OCC'!F97+1000*'Solar - PV Dist. Res'!O$318","v":2897.3828223165724},{"$f":"'PV OCC'!G97+1000*'Solar - PV Dist. Res'!P$318","v":2897.3828223165724},{"$f":"'PV OCC'!H97+1000*'Solar - PV Dist. Res'!Q$318","v":2897.3828223165724},{"$f":"'PV OCC'!I97+1000*'Solar - PV Dist. Res'!R$318","v":2857.3828223165724},{"$f":"'PV OCC'!J97+1000*'Solar - PV Dist. Res'!S$318","v":2857.3828223165724},{"$f":"'PV OCC'!K97+1000*'Solar - PV Dist. Res'!T$318","v":2857.3828223165724},{"$f":"'PV OCC'!L97+1000*'Solar - PV Dist. Res'!U$318","v":2857.3828223165724},{"$f":"'PV OCC'!M97+1000*'Solar - PV Dist. Res'!V$318","v":2857.3828223165724},{"$f":"'PV OCC'!N97+1000*'Solar - PV Dist. Res'!W$318","v":2857.3828223165724},{"$f":"'PV OCC'!O97+1000*'Solar - PV Dist. Res'!X$318","v":2857.3828223165724},{"$f":"'PV OCC'!P97+1000*'Solar - PV Dist. Res'!Y$318","v":2857.3828223165724},{"$f":"'PV OCC'!Q97+1000*'Solar - PV Dist. Res'!Z$318","v":2857.3828223165724},{"$f":"'PV OCC'!R97+1000*'Solar - PV Dist. Res'!AA$318","v":2857.3828223165724},{"$f":"'PV OCC'!S97+1000*'Solar - PV Dist. Res'!AB$318","v":2857.3828223165724},{"$f":"'PV OCC'!T97+1000*'Solar - PV Dist. Res'!AC$318","v":2857.3828223165724},{"$f":"'PV OCC'!U97+1000*'Solar - PV Dist. Res'!AD$318","v":2857.3828223165724},{"$f":"'PV OCC'!V97+1000*'Solar - PV Dist. Res'!AE$318","v":2857.3828223165724},{"$f":"'PV OCC'!W97+1000*'Solar - PV Dist. Res'!AF$318","v":2857.3828223165724},{"$f":"'PV OCC'!X97+1000*'Solar - PV Dist. Res'!AG$318","v":2857.3828223165724},{"$f":"'PV OCC'!Y97+1000*'Solar - PV Dist. Res'!AH$318","v":2857.3828223165724},{"$f":"'PV OCC'!Z97+1000*'Solar - PV Dist. Res'!AI$318","v":2857.3828223165724},{"$f":"'PV OCC'!AA97+1000*'Solar - PV Dist. Res'!AJ$318","v":2857.3828223165724},{"$f":"'PV OCC'!AB97+1000*'Solar - PV Dist. Res'!AK$318","v":2857.3828223165724},{"$f":"'PV OCC'!AC97+1000*'Solar - PV Dist. Res'!AL$318","v":2857.3828223165724},{"$f":"'PV OCC'!AD97+1000*'Solar - PV Dist. Res'!AM$318","v":2857.3828223165724},{"$f":"'PV OCC'!AE97+1000*'Solar - PV Dist. Res'!AN$318","v":2857.3828223165724},{"$f":"'PV OCC'!AF97+1000*'Solar - PV Dist. Res'!AO$318","v":2857.3828223165724},{"$f":"'PV OCC'!AG97+1000*'Solar - PV Dist. Res'!AP$318","v":2857.3828223165724},{"$f":"'PV OCC'!AH97+1000*'Solar - PV Dist. Res'!AQ$318","v":2857.3828223165724},{"$f":"'PV OCC'!AI97+1000*'Solar - PV Dist. Res'!AR$318","v":2857.3828223165724},{"$f":"'PV OCC'!AJ97+1000*'Solar - PV Dist. Res'!AS$318","v":2857.3828223165724},{"$f":"'PV OCC'!AK97+1000*'Solar - PV Dist. Res'!AT$318","v":2857.3828223165724}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":"'PV OCC'!C98+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D98+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E98+1000*'Solar - PV Dist. Res'!N$318","v":2559.7319378493571},{"$f":"'PV OCC'!F98+1000*'Solar - PV Dist. Res'!O$318","v":2414.4466812676419},{"$f":"'PV OCC'!G98+1000*'Solar - PV Dist. Res'!P$318","v":2256.6021137979219},{"$f":"'PV OCC'!H98+1000*'Solar - PV Dist. Res'!Q$318","v":2011.6618970161117},{"$f":"'PV OCC'!I98+1000*'Solar - PV Dist. Res'!R$318","v":1881.4772417920992},{"$f":"'PV OCC'!J98+1000*'Solar - PV Dist. Res'!S$318","v":1791.292586568087},{"$f":"'PV OCC'!K98+1000*'Solar - PV Dist. Res'!T$318","v":1701.1079313440746},{"$f":"'PV OCC'!L98+1000*'Solar - PV Dist. Res'!U$318","v":1610.9232761200622},{"$f":"'PV OCC'!M98+1000*'Solar - PV Dist. Res'!V$318","v":1520.7386208960497},{"$f":"'PV OCC'!N98+1000*'Solar - PV Dist. Res'!W$318","v":1430.5539656720373},{"$f":"'PV OCC'!O98+1000*'Solar - PV Dist. Res'!X$318","v":1340.3693104480249},{"$f":"'PV OCC'!P98+1000*'Solar - PV Dist. Res'!Y$318","v":1250.1846552240124},{"$f":"'PV OCC'!Q98+1000*'Solar - PV Dist. Res'!Z$318","v":1160},{"$f":"'PV OCC'!R98+1000*'Solar - PV Dist. Res'!AA$318","v":1101.7654627010884},{"$f":"'PV OCC'!S98+1000*'Solar - PV Dist. Res'!AB$318","v":1043.530925402177},{"$f":"'PV OCC'!T98+1000*'Solar - PV Dist. Res'!AC$318","v":985.2963881032656},{"$f":"'PV OCC'!U98+1000*'Solar - PV Dist. Res'!AD$318","v":927.06185080435398},{"$f":"'PV OCC'!V98+1000*'Solar - PV Dist. Res'!AE$318","v":868.82731350544259},{"$f":"'PV OCC'!W98+1000*'Solar - PV Dist. Res'!AF$318","v":810.59277620653108},{"$f":"'PV OCC'!X98+1000*'Solar - PV Dist. Res'!AG$318","v":752.35823890761958},{"$f":"'PV OCC'!Y98+1000*'Solar - PV Dist. Res'!AH$318","v":694.12370160870807},{"$f":"'PV OCC'!Z98+1000*'Solar - PV Dist. Res'!AI$318","v":635.88916430979657},{"$f":"'PV OCC'!AA98+1000*'Solar - PV Dist. Res'!AJ$318","v":577.65462701088518},{"$f":"'PV OCC'!AB98+1000*'Solar - PV Dist. Res'!AK$318","v":575.88916430979657},{"$f":"'PV OCC'!AC98+1000*'Solar - PV Dist. Res'!AL$318","v":574.12370160870796},{"$f":"'PV OCC'!AD98+1000*'Solar - PV Dist. Res'!AM$318","v":572.35823890761947},{"$f":"'PV OCC'!AE98+1000*'Solar - PV Dist. Res'!AN$318","v":570.59277620653086},{"$f":"'PV OCC'!AF98+1000*'Solar - PV Dist. Res'!AO$318","v":568.82731350544225},{"$f":"'PV OCC'!AG98+1000*'Solar - PV Dist. Res'!AP$318","v":567.06185080435375},{"$f":"'PV OCC'!AH98+1000*'Solar - PV Dist. Res'!AQ$318","v":565.29638810326514},{"$f":"'PV OCC'!AI98+1000*'Solar - PV Dist. Res'!AR$318","v":563.53092540217654},{"$f":"'PV OCC'!AJ98+1000*'Solar - PV Dist. Res'!AS$318","v":561.76546270108804},{"$f":"'PV OCC'!AK98+1000*'Solar - PV Dist. Res'!AT$318","v":560}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":"'PV OCC'!C99+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D99+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E99+1000*'Solar - PV Dist. Res'!N$318","v":2725.5799131119079},{"$f":"'PV OCC'!F99+1000*'Solar - PV Dist. Res'!O$318","v":2586.7778796384937},{"$f":"'PV OCC'!G99+1000*'Solar - PV Dist. Res'!P$318","v":2305.8132222103327},{"$f":"'PV OCC'!H99+1000*'Solar - PV Dist. Res'!Q$318","v":2115.7889975390358},{"$f":"'PV OCC'!I99+1000*'Solar - PV Dist. Res'!R$318","v":2011.0739607298287},{"$f":"'PV OCC'!J99+1000*'Solar - PV Dist. Res'!S$318","v":1946.3589239206217},{"$f":"'PV OCC'!K99+1000*'Solar - PV Dist. Res'!T$318","v":1881.6438871114146},{"$f":"'PV OCC'!L99+1000*'Solar - PV Dist. Res'!U$318","v":1816.9288503022074},{"$f":"'PV OCC'!M99+1000*'Solar - PV Dist. Res'!V$318","v":1752.2138134930003},{"$f":"'PV OCC'!N99+1000*'Solar - PV Dist. Res'!W$318","v":1687.4987766837933},{"$f":"'PV OCC'!O99+1000*'Solar - PV Dist. Res'!X$318","v":1622.7837398745862},{"$f":"'PV OCC'!P99+1000*'Solar - PV Dist. Res'!Y$318","v":1558.0687030653792},{"$f":"'PV OCC'!Q99+1000*'Solar - PV Dist. Res'!Z$318","v":1493.3536662561717},{"$f":"'PV OCC'!R99+1000*'Solar - PV Dist. Res'!AA$318","v":1468.0182996305546},{"$f":"'PV OCC'!S99+1000*'Solar - PV Dist. Res'!AB$318","v":1442.6829330049377},{"$f":"'PV OCC'!T99+1000*'Solar - PV Dist. Res'!AC$318","v":1417.3475663793206},{"$f":"'PV OCC'!U99+1000*'Solar - PV Dist. Res'!AD$318","v":1392.0121997537035},{"$f":"'PV OCC'!V99+1000*'Solar - PV Dist. Res'!AE$318","v":1366.6768331280864},{"$f":"'PV OCC'!W99+1000*'Solar - PV Dist. Res'!AF$318","v":1341.3414665024693},{"$f":"'PV OCC'!X99+1000*'Solar - PV Dist. Res'!AG$318","v":1316.0060998768522},{"$f":"'PV OCC'!Y99+1000*'Solar - PV Dist. Res'!AH$318","v":1290.6707332512351},{"$f":"'PV OCC'!Z99+1000*'Solar - PV Dist. Res'!AI$318","v":1265.335366625618},{"$f":"'PV OCC'!AA99+1000*'Solar - PV Dist. Res'!AJ$318","v":1240},{"$f":"'PV OCC'!AB99+1000*'Solar - PV Dist. Res'!AK$318","v":1230},{"$f":"'PV OCC'!AC99+1000*'Solar - PV Dist. Res'!AL$318","v":1220},{"$f":"'PV OCC'!AD99+1000*'Solar - PV Dist. Res'!AM$318","v":1210},{"$f":"'PV OCC'!AE99+1000*'Solar - PV Dist. Res'!AN$318","v":1200},{"$f":"'PV OCC'!AF99+1000*'Solar - PV Dist. Res'!AO$318","v":1190},{"$f":"'PV OCC'!AG99+1000*'Solar - PV Dist. Res'!AP$318","v":1180},{"$f":"'PV OCC'!AH99+1000*'Solar - PV Dist. Res'!AQ$318","v":1170},{"$f":"'PV OCC'!AI99+1000*'Solar - PV Dist. Res'!AR$318","v":1160},{"$f":"'PV OCC'!AJ99+1000*'Solar - PV Dist. Res'!AS$318","v":1150},{"$f":"'PV OCC'!AK99+1000*'Solar - PV Dist. Res'!AT$318","v":1140}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":"'PV OCC'!C100+1000*'Solar - PV Dist. Res'!L$318","v":3782.044172744535},{"$f":"'PV OCC'!D100+1000*'Solar - PV Dist. Res'!M$318","v":2897.3828223165724},{"$f":"'PV OCC'!E100+1000*'Solar - PV Dist. Res'!N$318","v":2897.3828223165724},{"$f":"'PV OCC'!F100+1000*'Solar - PV Dist. Res'!O$318","v":2897.3828223165724},{"$f":"'PV OCC'!G100+1000*'Solar - PV Dist. Res'!P$318","v":2897.3828223165724},{"$f":"'PV OCC'!H100+1000*'Solar - PV Dist. Res'!Q$318","v":2897.3828223165724},{"$f":"'PV OCC'!I100+1000*'Solar - PV Dist. Res'!R$318","v":2857.3828223165724},{"$f":"'PV OCC'!J100+1000*'Solar - PV Dist. Res'!S$318","v":2857.3828223165724},{"$f":"'PV OCC'!K100+1000*'Solar - PV Dist. Res'!T$318","v":2857.3828223165724},{"$f":"'PV OCC'!L100+1000*'Solar - PV Dist. Res'!U$318","v":2857.3828223165724},{"$f":"'PV OCC'!M100+1000*'Solar - PV Dist. Res'!V$318","v":2857.3828223165724},{"$f":"'PV OCC'!N100+1000*'Solar - PV Dist. Res'!W$318","v":2857.3828223165724},{"$f":"'PV OCC'!O100+1000*'Solar - PV Dist. Res'!X$318","v":2857.3828223165724},{"$f":"'PV OCC'!P100+1000*'Solar - PV Dist. Res'!Y$318","v":2857.3828223165724},{"$f":"'PV OCC'!Q100+1000*'Solar - PV Dist. Res'!Z$318","v":2857.3828223165724},{"$f":"'PV OCC'!R100+1000*'Solar - PV Dist. Res'!AA$318","v":2857.3828223165724},{"$f":"'PV OCC'!S100+1000*'Solar - PV Dist. Res'!AB$318","v":2857.3828223165724},{"$f":"'PV OCC'!T100+1000*'Solar - PV Dist. Res'!AC$318","v":2857.3828223165724},{"$f":"'PV OCC'!U100+1000*'Solar - PV Dist. Res'!AD$318","v":2857.3828223165724},{"$f":"'PV OCC'!V100+1000*'Solar - PV Dist. Res'!AE$318","v":2857.3828223165724},{"$f":"'PV OCC'!W100+1000*'Solar - PV Dist. Res'!AF$318","v":2857.3828223165724},{"$f":"'PV OCC'!X100+1000*'Solar - PV Dist. Res'!AG$318","v":2857.3828223165724},{"$f":"'PV OCC'!Y100+1000*'Solar - PV Dist. Res'!AH$318","v":2857.3828223165724},{"$f":"'PV OCC'!Z100+1000*'Solar - PV Dist. Res'!AI$318","v":2857.3828223165724},{"$f":"'PV OCC'!AA100+1000*'Solar - PV Dist. Res'!AJ$318","v":2857.3828223165724},{"$f":"'PV OCC'!AB100+1000*'Solar - PV Dist. Res'!AK$318","v":2857.3828223165724},{"$f":"'PV OCC'!AC100+1000*'Solar - PV Dist. Res'!AL$318","v":2857.3828223165724},{"$f":"'PV OCC'!AD100+1000*'Solar - PV Dist. Res'!AM$318","v":2857.3828223165724},{"$f":"'PV OCC'!AE100+1000*'Solar - PV Dist. Res'!AN$318","v":2857.3828223165724},{"$f":"'PV OCC'!AF100+1000*'Solar - PV Dist. Res'!AO$318","v":2857.3828223165724},{"$f":"'PV OCC'!AG100+1000*'Solar - PV Dist. Res'!AP$318","v":2857.3828223165724},{"$f":"'PV OCC'!AH100+1000*'Solar - PV Dist. Res'!AQ$318","v":2857.3828223165724},{"$f":"'PV OCC'!AI100+1000*'Solar - PV Dist. Res'!AR$318","v":2857.3828223165724},{"$f":"'PV OCC'!AJ100+1000*'Solar - PV Dist. Res'!AS$318","v":2857.3828223165724},{"$f":"'PV OCC'!AK100+1000*'Solar - PV Dist. Res'!AT$318","v":2857.3828223165724}]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Res PV - Seattle - Low",22.692265036467212,17.384296933899435,15.358391627096143,14.486680087605851,13.539612682787531,12.069971382096671,11.528863450752597,10.987755519408521,10.446647588064447,9.9055396567203715,9.3644317253762992,8.8233237940322233,8.2822158626881492,7.7411079313440743,7.2,6.8505927762065317,6.5011855524130615,6.1517783286195931,5.8023711048261237,5.4529638810326553,5.1035566572391859,4.7541494334457175,4.4047422096522482,4.0553349858587797,3.7059277620653108,3.6953349858587794,3.6847422096522484,3.6741494334457165,3.6635566572391851,3.6529638810326541,3.6423711048261223,3.6317783286195908,3.6211855524130594,3.610592776206528,3.6]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",22.692265036467212,17.384296933899435,16.353479478671449,15.520667277830963,13.834879333261997,12.694733985234214,12.306443764378972,11.918153543523731,11.529863322668486,11.141573101813245,10.753282880958002,10.364992660102761,9.9767024392475179,9.5884122183922749,9.2001219975370301,9.0481097977833276,8.8960975980296269,8.7440853982759226,8.5920731985222201,8.4400609987685193,8.2880487990148151,8.1360365992611143,7.9840243995074109,7.8320121997537075,7.6800000000000006,7.62,7.56,7.5,7.44,7.38,7.32,7.26,7.2,7.14,7.0799999999999992]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",22.692265036467212,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":"L168","v":22.692265036467212},{"$f":"M168","v":17.384296933899435},15.358391627096143,14.486680087605851,13.539612682787531,12.069971382096671,11.528863450752597,10.987755519408521,10.446647588064447,9.9055396567203715,9.3644317253762992,8.8233237940322233,8.2822158626881492,7.7411079313440743,7.2,6.8505927762065317,6.5011855524130615,6.1517783286195931,5.8023711048261237,5.4529638810326553,5.1035566572391859,4.7541494334457175,4.4047422096522482,4.0553349858587797,3.7059277620653108,3.6953349858587794,3.6847422096522484,3.6741494334457165,3.6635566572391851,3.6529638810326541,3.6423711048261223,3.6317783286195908,3.6211855524130594,3.610592776206528,3.6]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":"L169","v":22.692265036467212},17.384296933899435,16.353479478671449,15.520667277830963,13.834879333261997,12.694733985234214,12.306443764378972,11.918153543523731,11.529863322668486,11.141573101813245,10.753282880958002,10.364992660102761,9.9767024392475179,9.5884122183922749,9.2001219975370301,9.0481097977833276,8.8960975980296269,8.7440853982759226,8.5920731985222201,8.4400609987685193,8.2880487990148151,8.1360365992611143,7.9840243995074109,7.8320121997537075,7.6800000000000006,7.62,7.56,7.5,7.44,7.38,7.32,7.26,7.2,7.14,7.0799999999999992]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":"L170","v":22.692265036467212},17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":"L171","v":22.692265036467212},17.384296933899435,15.358391627096143,14.486680087605851,13.539612682787531,12.069971382096671,11.528863450752597,10.987755519408521,10.446647588064447,9.9055396567203715,9.3644317253762992,8.8233237940322233,8.2822158626881492,7.7411079313440743,7.2,6.8505927762065317,6.5011855524130615,6.1517783286195931,5.8023711048261237,5.4529638810326553,5.1035566572391859,4.7541494334457175,4.4047422096522482,4.0553349858587797,3.7059277620653108,3.6953349858587794,3.6847422096522484,3.6741494334457165,3.6635566572391851,3.6529638810326541,3.6423711048261223,3.6317783286195908,3.6211855524130594,3.610592776206528,3.6]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":"L172","v":22.692265036467212},17.384296933899435,16.353479478671449,15.520667277830963,13.834879333261997,12.694733985234214,12.306443764378972,11.918153543523731,11.529863322668486,11.141573101813245,10.753282880958002,10.364992660102761,9.9767024392475179,9.5884122183922749,9.2001219975370301,9.0481097977833276,8.8960975980296269,8.7440853982759226,8.5920731985222201,8.4400609987685193,8.2880487990148151,8.1360365992611143,7.9840243995074109,7.8320121997537075,7.6800000000000006,7.62,7.56,7.5,7.44,7.38,7.32,7.26,7.2,7.14,7.0799999999999992]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":"L173","v":22.692265036467212},17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":"L174","v":22.692265036467212},17.384296933899435,15.358391627096143,14.486680087605851,13.539612682787531,12.069971382096671,11.528863450752597,10.987755519408521,10.446647588064447,9.9055396567203715,9.3644317253762992,8.8233237940322233,8.2822158626881492,7.7411079313440743,7.2,6.8505927762065317,6.5011855524130615,6.1517783286195931,5.8023711048261237,5.4529638810326553,5.1035566572391859,4.7541494334457175,4.4047422096522482,4.0553349858587797,3.7059277620653108,3.6953349858587794,3.6847422096522484,3.6741494334457165,3.6635566572391851,3.6529638810326541,3.6423711048261223,3.6317783286195908,3.6211855524130594,3.610592776206528,3.6]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":"L175","v":22.692265036467212},17.384296933899435,16.353479478671449,15.520667277830963,13.834879333261997,12.694733985234214,12.306443764378972,11.918153543523731,11.529863322668486,11.141573101813245,10.753282880958002,10.364992660102761,9.9767024392475179,9.5884122183922749,9.2001219975370301,9.0481097977833276,8.8960975980296269,8.7440853982759226,8.5920731985222201,8.4400609987685193,8.2880487990148151,8.1360365992611143,7.9840243995074109,7.8320121997537075,7.6800000000000006,7.62,7.56,7.5,7.44,7.38,7.32,7.26,7.2,7.14,7.0799999999999992]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":"L176","v":22.692265036467212},17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":"L177","v":22.692265036467212},17.384296933899435,15.358391627096143,14.486680087605851,13.539612682787531,12.069971382096671,11.528863450752597,10.987755519408521,10.446647588064447,9.9055396567203715,9.3644317253762992,8.8233237940322233,8.2822158626881492,7.7411079313440743,7.2,6.8505927762065317,6.5011855524130615,6.1517783286195931,5.8023711048261237,5.4529638810326553,5.1035566572391859,4.7541494334457175,4.4047422096522482,4.0553349858587797,3.7059277620653108,3.6953349858587794,3.6847422096522484,3.6741494334457165,3.6635566572391851,3.6529638810326541,3.6423711048261223,3.6317783286195908,3.6211855524130594,3.610592776206528,3.6]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":"L178","v":22.692265036467212},17.384296933899435,16.353479478671449,15.520667277830963,13.834879333261997,12.694733985234214,12.306443764378972,11.918153543523731,11.529863322668486,11.141573101813245,10.753282880958002,10.364992660102761,9.9767024392475179,9.5884122183922749,9.2001219975370301,9.0481097977833276,8.8960975980296269,8.7440853982759226,8.5920731985222201,8.4400609987685193,8.2880487990148151,8.1360365992611143,7.9840243995074109,7.8320121997537075,7.6800000000000006,7.62,7.56,7.5,7.44,7.38,7.32,7.26,7.2,7.14,7.0799999999999992]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":"L179","v":22.692265036467212},17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435,17.384296933899435]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Res PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN653","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F654","v":3.73E-2},{"$f":"'WACC Calc'!G654","v":3.73E-2},{"$f":"'WACC Calc'!H654","v":3.73E-2},{"$f":"'WACC Calc'!I654","v":3.73E-2},{"$f":"'WACC Calc'!J654","v":3.73E-2},{"$f":"'WACC Calc'!K654","v":3.73E-2},{"$f":"'WACC Calc'!L654","v":3.73E-2},{"$f":"'WACC Calc'!M654","v":3.73E-2},{"$f":"'WACC Calc'!N654","v":3.73E-2},{"$f":"'WACC Calc'!O654","v":3.73E-2},{"$f":"'WACC Calc'!P654","v":3.73E-2},{"$f":"'WACC Calc'!Q654","v":3.73E-2},{"$f":"'WACC Calc'!R654","v":3.73E-2},{"$f":"'WACC Calc'!S654","v":3.73E-2},{"$f":"'WACC Calc'!T654","v":3.73E-2},{"$f":"'WACC Calc'!U654","v":3.73E-2},{"$f":"'WACC Calc'!V654","v":3.73E-2},{"$f":"'WACC Calc'!W654","v":3.73E-2},{"$f":"'WACC Calc'!X654","v":3.73E-2},{"$f":"'WACC Calc'!Y654","v":3.73E-2},{"$f":"'WACC Calc'!Z654","v":3.73E-2},{"$f":"'WACC Calc'!AA654","v":3.73E-2},{"$f":"'WACC Calc'!AB654","v":3.73E-2},{"$f":"'WACC Calc'!AC654","v":3.73E-2},{"$f":"'WACC Calc'!AD654","v":3.73E-2},{"$f":"'WACC Calc'!AE654","v":3.73E-2},{"$f":"'WACC Calc'!AF654","v":3.73E-2},{"$f":"'WACC Calc'!AG654","v":3.73E-2},{"$f":"'WACC Calc'!AH654","v":3.73E-2},{"$f":"'WACC Calc'!AI654","v":3.73E-2},{"$f":"'WACC Calc'!AJ654","v":3.73E-2},{"$f":"'WACC Calc'!AK654","v":3.73E-2},{"$f":"'WACC Calc'!AL654","v":3.73E-2},{"$f":"'WACC Calc'!AM654","v":3.73E-2},{"$f":"'WACC Calc'!AN654","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F655","v":3.73E-2},{"$f":"'WACC Calc'!G655","v":3.73E-2},{"$f":"'WACC Calc'!H655","v":3.73E-2},{"$f":"'WACC Calc'!I655","v":3.73E-2},{"$f":"'WACC Calc'!J655","v":3.73E-2},{"$f":"'WACC Calc'!K655","v":3.73E-2},{"$f":"'WACC Calc'!L655","v":3.73E-2},{"$f":"'WACC Calc'!M655","v":3.73E-2},{"$f":"'WACC Calc'!N655","v":3.73E-2},{"$f":"'WACC Calc'!O655","v":3.73E-2},{"$f":"'WACC Calc'!P655","v":3.73E-2},{"$f":"'WACC Calc'!Q655","v":3.73E-2},{"$f":"'WACC Calc'!R655","v":3.73E-2},{"$f":"'WACC Calc'!S655","v":3.73E-2},{"$f":"'WACC Calc'!T655","v":3.73E-2},{"$f":"'WACC Calc'!U655","v":3.73E-2},{"$f":"'WACC Calc'!V655","v":3.73E-2},{"$f":"'WACC Calc'!W655","v":3.73E-2},{"$f":"'WACC Calc'!X655","v":3.73E-2},{"$f":"'WACC Calc'!Y655","v":3.73E-2},{"$f":"'WACC Calc'!Z655","v":3.73E-2},{"$f":"'WACC Calc'!AA655","v":3.73E-2},{"$f":"'WACC Calc'!AB655","v":3.73E-2},{"$f":"'WACC Calc'!AC655","v":3.73E-2},{"$f":"'WACC Calc'!AD655","v":3.73E-2},{"$f":"'WACC Calc'!AE655","v":3.73E-2},{"$f":"'WACC Calc'!AF655","v":3.73E-2},{"$f":"'WACC Calc'!AG655","v":3.73E-2},{"$f":"'WACC Calc'!AH655","v":3.73E-2},{"$f":"'WACC Calc'!AI655","v":3.73E-2},{"$f":"'WACC Calc'!AJ655","v":3.73E-2},{"$f":"'WACC Calc'!AK655","v":3.73E-2},{"$f":"'WACC Calc'!AL655","v":3.73E-2},{"$f":"'WACC Calc'!AM655","v":3.73E-2},{"$f":"'WACC Calc'!AN655","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F656","v":3.73E-2},{"$f":"'WACC Calc'!G656","v":3.73E-2},{"$f":"'WACC Calc'!H656","v":3.73E-2},{"$f":"'WACC Calc'!I656","v":3.73E-2},{"$f":"'WACC Calc'!J656","v":3.73E-2},{"$f":"'WACC Calc'!K656","v":3.73E-2},{"$f":"'WACC Calc'!L656","v":3.73E-2},{"$f":"'WACC Calc'!M656","v":3.73E-2},{"$f":"'WACC Calc'!N656","v":3.73E-2},{"$f":"'WACC Calc'!O656","v":3.73E-2},{"$f":"'WACC Calc'!P656","v":3.73E-2},{"$f":"'WACC Calc'!Q656","v":3.73E-2},{"$f":"'WACC Calc'!R656","v":3.73E-2},{"$f":"'WACC Calc'!S656","v":3.73E-2},{"$f":"'WACC Calc'!T656","v":3.73E-2},{"$f":"'WACC Calc'!U656","v":3.73E-2},{"$f":"'WACC Calc'!V656","v":3.73E-2},{"$f":"'WACC Calc'!W656","v":3.73E-2},{"$f":"'WACC Calc'!X656","v":3.73E-2},{"$f":"'WACC Calc'!Y656","v":3.73E-2},{"$f":"'WACC Calc'!Z656","v":3.73E-2},{"$f":"'WACC Calc'!AA656","v":3.73E-2},{"$f":"'WACC Calc'!AB656","v":3.73E-2},{"$f":"'WACC Calc'!AC656","v":3.73E-2},{"$f":"'WACC Calc'!AD656","v":3.73E-2},{"$f":"'WACC Calc'!AE656","v":3.73E-2},{"$f":"'WACC Calc'!AF656","v":3.73E-2},{"$f":"'WACC Calc'!AG656","v":3.73E-2},{"$f":"'WACC Calc'!AH656","v":3.73E-2},{"$f":"'WACC Calc'!AI656","v":3.73E-2},{"$f":"'WACC Calc'!AJ656","v":3.73E-2},{"$f":"'WACC Calc'!AK656","v":3.73E-2},{"$f":"'WACC Calc'!AL656","v":3.73E-2},{"$f":"'WACC Calc'!AM656","v":3.73E-2},{"$f":"'WACC Calc'!AN656","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM657","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN657","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM658","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN658","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM659","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN659","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F660","v":3.73E-2},{"$f":"'WACC Calc'!G660","v":3.73E-2},{"$f":"'WACC Calc'!H660","v":3.73E-2},{"$f":"'WACC Calc'!I660","v":3.73E-2},{"$f":"'WACC Calc'!J660","v":3.73E-2},{"$f":"'WACC Calc'!K660","v":3.73E-2},{"$f":"'WACC Calc'!L660","v":3.73E-2},{"$f":"'WACC Calc'!M660","v":3.73E-2},{"$f":"'WACC Calc'!N660","v":3.73E-2},{"$f":"'WACC Calc'!O660","v":3.73E-2},{"$f":"'WACC Calc'!P660","v":3.73E-2},{"$f":"'WACC Calc'!Q660","v":3.73E-2},{"$f":"'WACC Calc'!R660","v":3.73E-2},{"$f":"'WACC Calc'!S660","v":3.73E-2},{"$f":"'WACC Calc'!T660","v":3.73E-2},{"$f":"'WACC Calc'!U660","v":3.73E-2},{"$f":"'WACC Calc'!V660","v":3.73E-2},{"$f":"'WACC Calc'!W660","v":3.73E-2},{"$f":"'WACC Calc'!X660","v":3.73E-2},{"$f":"'WACC Calc'!Y660","v":3.73E-2},{"$f":"'WACC Calc'!Z660","v":3.73E-2},{"$f":"'WACC Calc'!AA660","v":3.73E-2},{"$f":"'WACC Calc'!AB660","v":3.73E-2},{"$f":"'WACC Calc'!AC660","v":3.73E-2},{"$f":"'WACC Calc'!AD660","v":3.73E-2},{"$f":"'WACC Calc'!AE660","v":3.73E-2},{"$f":"'WACC Calc'!AF660","v":3.73E-2},{"$f":"'WACC Calc'!AG660","v":3.73E-2},{"$f":"'WACC Calc'!AH660","v":3.73E-2},{"$f":"'WACC Calc'!AI660","v":3.73E-2},{"$f":"'WACC Calc'!AJ660","v":3.73E-2},{"$f":"'WACC Calc'!AK660","v":3.73E-2},{"$f":"'WACC Calc'!AL660","v":3.73E-2},{"$f":"'WACC Calc'!AM660","v":3.73E-2},{"$f":"'WACC Calc'!AN660","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM661","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN661","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM662","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN662","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM663","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN663","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM664","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN664","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM665","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN665","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM666","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN666","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F667","v":0.6},{"$f":"'WACC Calc'!G667","v":0.6071428571428571},{"$f":"'WACC Calc'!H667","v":0.61428571428571421},{"$f":"'WACC Calc'!I667","v":0.62142857142857133},{"$f":"'WACC Calc'!J667","v":0.62857142857142845},{"$f":"'WACC Calc'!K667","v":0.63571428571428557},{"$f":"'WACC Calc'!L667","v":0.64285714285714268},{"$f":"'WACC Calc'!M667","v":0.6499999999999998},{"$f":"'WACC Calc'!N667","v":0.65714285714285692},{"$f":"'WACC Calc'!O667","v":0.66428571428571404},{"$f":"'WACC Calc'!P667","v":0.67142857142857115},{"$f":"'WACC Calc'!Q667","v":0.67857142857142827},{"$f":"'WACC Calc'!R667","v":0.68571428571428539},{"$f":"'WACC Calc'!S667","v":0.69285714285714251},{"$f":"'WACC Calc'!T667","v":0.7},{"$f":"'WACC Calc'!U667","v":0.7},{"$f":"'WACC Calc'!V667","v":0.7},{"$f":"'WACC Calc'!W667","v":0.7},{"$f":"'WACC Calc'!X667","v":0.7},{"$f":"'WACC Calc'!Y667","v":0.7},{"$f":"'WACC Calc'!Z667","v":0.7},{"$f":"'WACC Calc'!AA667","v":0.7},{"$f":"'WACC Calc'!AB667","v":0.7},{"$f":"'WACC Calc'!AC667","v":0.7},{"$f":"'WACC Calc'!AD667","v":0.7},{"$f":"'WACC Calc'!AE667","v":0.7},{"$f":"'WACC Calc'!AF667","v":0.7},{"$f":"'WACC Calc'!AG667","v":0.7},{"$f":"'WACC Calc'!AH667","v":0.7},{"$f":"'WACC Calc'!AI667","v":0.7},{"$f":"'WACC Calc'!AJ667","v":0.7},{"$f":"'WACC Calc'!AK667","v":0.7},{"$f":"'WACC Calc'!AL667","v":0.7},{"$f":"'WACC Calc'!AM667","v":0.7},{"$f":"'WACC Calc'!AN667","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F668","v":0.6},{"$f":"'WACC Calc'!G668","v":0.60357142857142854},{"$f":"'WACC Calc'!H668","v":0.6071428571428571},{"$f":"'WACC Calc'!I668","v":0.61071428571428565},{"$f":"'WACC Calc'!J668","v":0.61428571428571421},{"$f":"'WACC Calc'!K668","v":0.61785714285714277},{"$f":"'WACC Calc'!L668","v":0.62142857142857133},{"$f":"'WACC Calc'!M668","v":0.62499999999999989},{"$f":"'WACC Calc'!N668","v":0.62857142857142845},{"$f":"'WACC Calc'!O668","v":0.63214285714285701},{"$f":"'WACC Calc'!P668","v":0.63571428571428557},{"$f":"'WACC Calc'!Q668","v":0.63928571428571412},{"$f":"'WACC Calc'!R668","v":0.64285714285714268},{"$f":"'WACC Calc'!S668","v":0.64642857142857124},{"$f":"'WACC Calc'!T668","v":0.65},{"$f":"'WACC Calc'!U668","v":0.65},{"$f":"'WACC Calc'!V668","v":0.65},{"$f":"'WACC Calc'!W668","v":0.65},{"$f":"'WACC Calc'!X668","v":0.65},{"$f":"'WACC Calc'!Y668","v":0.65},{"$f":"'WACC Calc'!Z668","v":0.65},{"$f":"'WACC Calc'!AA668","v":0.65},{"$f":"'WACC Calc'!AB668","v":0.65},{"$f":"'WACC Calc'!AC668","v":0.65},{"$f":"'WACC Calc'!AD668","v":0.65},{"$f":"'WACC Calc'!AE668","v":0.65},{"$f":"'WACC Calc'!AF668","v":0.65},{"$f":"'WACC Calc'!AG668","v":0.65},{"$f":"'WACC Calc'!AH668","v":0.65},{"$f":"'WACC Calc'!AI668","v":0.65},{"$f":"'WACC Calc'!AJ668","v":0.65},{"$f":"'WACC Calc'!AK668","v":0.65},{"$f":"'WACC Calc'!AL668","v":0.65},{"$f":"'WACC Calc'!AM668","v":0.65},{"$f":"'WACC Calc'!AN668","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F669","v":0.6},{"$f":"'WACC Calc'!G669","v":0.6},{"$f":"'WACC Calc'!H669","v":0.6},{"$f":"'WACC Calc'!I669","v":0.6},{"$f":"'WACC Calc'!J669","v":0.6},{"$f":"'WACC Calc'!K669","v":0.6},{"$f":"'WACC Calc'!L669","v":0.6},{"$f":"'WACC Calc'!M669","v":0.6},{"$f":"'WACC Calc'!N669","v":0.6},{"$f":"'WACC Calc'!O669","v":0.6},{"$f":"'WACC Calc'!P669","v":0.6},{"$f":"'WACC Calc'!Q669","v":0.6},{"$f":"'WACC Calc'!R669","v":0.6},{"$f":"'WACC Calc'!S669","v":0.6},{"$f":"'WACC Calc'!T669","v":0.6},{"$f":"'WACC Calc'!U669","v":0.6},{"$f":"'WACC Calc'!V669","v":0.6},{"$f":"'WACC Calc'!W669","v":0.6},{"$f":"'WACC Calc'!X669","v":0.6},{"$f":"'WACC Calc'!Y669","v":0.6},{"$f":"'WACC Calc'!Z669","v":0.6},{"$f":"'WACC Calc'!AA669","v":0.6},{"$f":"'WACC Calc'!AB669","v":0.6},{"$f":"'WACC Calc'!AC669","v":0.6},{"$f":"'WACC Calc'!AD669","v":0.6},{"$f":"'WACC Calc'!AE669","v":0.6},{"$f":"'WACC Calc'!AF669","v":0.6},{"$f":"'WACC Calc'!AG669","v":0.6},{"$f":"'WACC Calc'!AH669","v":0.6},{"$f":"'WACC Calc'!AI669","v":0.6},{"$f":"'WACC Calc'!AJ669","v":0.6},{"$f":"'WACC Calc'!AK669","v":0.6},{"$f":"'WACC Calc'!AL669","v":0.6},{"$f":"'WACC Calc'!AM669","v":0.6},{"$f":"'WACC Calc'!AN669","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F670","v":0.25740000000000002},{"$f":"'WACC Calc'!G670","v":0.25740000000000002},{"$f":"'WACC Calc'!H670","v":0.25740000000000002},{"$f":"'WACC Calc'!I670","v":0.25740000000000002},{"$f":"'WACC Calc'!J670","v":0.25740000000000002},{"$f":"'WACC Calc'!K670","v":0.25740000000000002},{"$f":"'WACC Calc'!L670","v":0.25740000000000002},{"$f":"'WACC Calc'!M670","v":0.25740000000000002},{"$f":"'WACC Calc'!N670","v":0.25740000000000002},{"$f":"'WACC Calc'!O670","v":0.25740000000000002},{"$f":"'WACC Calc'!P670","v":0.25740000000000002},{"$f":"'WACC Calc'!Q670","v":0.25740000000000002},{"$f":"'WACC Calc'!R670","v":0.25740000000000002},{"$f":"'WACC Calc'!S670","v":0.25740000000000002},{"$f":"'WACC Calc'!T670","v":0.25740000000000002},{"$f":"'WACC Calc'!U670","v":0.25740000000000002},{"$f":"'WACC Calc'!V670","v":0.25740000000000002},{"$f":"'WACC Calc'!W670","v":0.25740000000000002},{"$f":"'WACC Calc'!X670","v":0.25740000000000002},{"$f":"'WACC Calc'!Y670","v":0.25740000000000002},{"$f":"'WACC Calc'!Z670","v":0.25740000000000002},{"$f":"'WACC Calc'!AA670","v":0.25740000000000002},{"$f":"'WACC Calc'!AB670","v":0.25740000000000002},{"$f":"'WACC Calc'!AC670","v":0.25740000000000002},{"$f":"'WACC Calc'!AD670","v":0.25740000000000002},{"$f":"'WACC Calc'!AE670","v":0.25740000000000002},{"$f":"'WACC Calc'!AF670","v":0.25740000000000002},{"$f":"'WACC Calc'!AG670","v":0.25740000000000002},{"$f":"'WACC Calc'!AH670","v":0.25740000000000002},{"$f":"'WACC Calc'!AI670","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ670","v":0.25740000000000002},{"$f":"'WACC Calc'!AK670","v":0.25740000000000002},{"$f":"'WACC Calc'!AL670","v":0.25740000000000002},{"$f":"'WACC Calc'!AM670","v":0.25740000000000002},{"$f":"'WACC Calc'!AN670","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F671","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G671","v":5.2292237857142862E-2},{"$f":"'WACC Calc'!H671","v":5.1845087714285719E-2},{"$f":"'WACC Calc'!I671","v":5.1397937571428583E-2},{"$f":"'WACC Calc'!J671","v":5.095078742857144E-2},{"$f":"'WACC Calc'!K671","v":5.050363728571429E-2},{"$f":"'WACC Calc'!L671","v":5.0056487142857153E-2},{"$f":"'WACC Calc'!M671","v":4.9609337000000017E-2},{"$f":"'WACC Calc'!N671","v":4.9162186857142867E-2},{"$f":"'WACC Calc'!O671","v":4.8715036714285731E-2},{"$f":"'WACC Calc'!P671","v":4.8267886571428588E-2},{"$f":"'WACC Calc'!Q671","v":4.7820736428571445E-2},{"$f":"'WACC Calc'!R671","v":4.7373586285714309E-2},{"$f":"'WACC Calc'!S671","v":4.6926436142857166E-2},{"$f":"'WACC Calc'!T671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM671","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AN671","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F672","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G672","v":5.251581292857143E-2},{"$f":"'WACC Calc'!H672","v":5.2292237857142862E-2},{"$f":"'WACC Calc'!I672","v":5.2068662785714294E-2},{"$f":"'WACC Calc'!J672","v":5.1845087714285719E-2},{"$f":"'WACC Calc'!K672","v":5.1621512642857151E-2},{"$f":"'WACC Calc'!L672","v":5.1397937571428583E-2},{"$f":"'WACC Calc'!M672","v":5.1174362500000008E-2},{"$f":"'WACC Calc'!N672","v":5.095078742857144E-2},{"$f":"'WACC Calc'!O672","v":5.0727212357142865E-2},{"$f":"'WACC Calc'!P672","v":5.050363728571429E-2},{"$f":"'WACC Calc'!Q672","v":5.0280062214285728E-2},{"$f":"'WACC Calc'!R672","v":5.0056487142857153E-2},{"$f":"'WACC Calc'!S672","v":4.9832912071428578E-2},{"$f":"'WACC Calc'!T672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM672","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AN672","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM673","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN673","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F674","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G674","v":2.6626573519163976E-2},{"$f":"'WACC Calc'!H674","v":2.6190329477352003E-2},{"$f":"'WACC Calc'!I674","v":2.5754085435540253E-2},{"$f":"'WACC Calc'!J674","v":2.531784139372828E-2},{"$f":"'WACC Calc'!K674","v":2.4881597351916529E-2},{"$f":"'WACC Calc'!L674","v":2.4445353310104778E-2},{"$f":"'WACC Calc'!M674","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!N674","v":2.3572865226480832E-2},{"$f":"'WACC Calc'!O674","v":2.3136621184669082E-2},{"$f":"'WACC Calc'!P674","v":2.2700377142857109E-2},{"$f":"'WACC Calc'!Q674","v":2.2264133101045358E-2},{"$f":"'WACC Calc'!R674","v":2.1827889059233607E-2},{"$f":"'WACC Calc'!S674","v":2.1391645017421634E-2},{"$f":"'WACC Calc'!T674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM674","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AN674","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F675","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G675","v":2.6844695540069852E-2},{"$f":"'WACC Calc'!H675","v":2.6626573519163976E-2},{"$f":"'WACC Calc'!I675","v":2.6408451498257879E-2},{"$f":"'WACC Calc'!J675","v":2.6190329477352003E-2},{"$f":"'WACC Calc'!K675","v":2.5972207456446128E-2},{"$f":"'WACC Calc'!L675","v":2.5754085435540253E-2},{"$f":"'WACC Calc'!M675","v":2.5535963414634377E-2},{"$f":"'WACC Calc'!N675","v":2.531784139372828E-2},{"$f":"'WACC Calc'!O675","v":2.5099719372822404E-2},{"$f":"'WACC Calc'!P675","v":2.4881597351916529E-2},{"$f":"'WACC Calc'!Q675","v":2.4663475331010654E-2},{"$f":"'WACC Calc'!R675","v":2.4445353310104778E-2},{"$f":"'WACC Calc'!S675","v":2.4227231289198681E-2},{"$f":"'WACC Calc'!T675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM675","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AN675","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM676","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN676","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L221 / (1 - (1 / (1 + L221)^$S$37))","v":6.7096778007694757E-2},{"$f":" M221 / (1 - (1 / (1 + M221)^$S$37))","v":6.6761019134054037E-2},6.6425996207738744E-2,6.6091712442616024E-2,6.575817104670903E-2,6.5425375221928969E-2,6.5093328163806016E-2,6.4762033061217916E-2,6.4431493096117357E-2,6.4101711443258991E-2,6.3772691269923604E-2,6.3444435735641846E-2,6.3116947991916528E-2,6.2790231181943434E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L222 / (1 - (1 / (1 + L222)^$S$37))","v":6.7096778007694757E-2},6.692880677854636E-2,6.6761019134054037E-2,6.6593415476480178E-2,6.6425996207738744E-2,6.6258761729386814E-2,6.6091712442616024E-2,6.5924848748244669E-2,6.575817104670903E-2,6.5591679738054756E-2,6.5425375221928969E-2,6.5259257897571407E-2,6.5093328163806016E-2,6.4927586419032624E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L224 / (1 - (1 / (1 + L224)^$S$37))","v":4.9101401138875428E-2},4.8819847437759203E-2,4.8539152752522068E-2,4.8259319326572417E-2,4.7980349382990443E-2,4.7702245124276337E-2,4.742500873210017E-2,4.7148642367052525E-2,4.6873148168396411E-2,4.6598528253819903E-2,4.63247847191912E-2,4.6051919638313739E-2,4.5779935062682853E-2,4.5508833021245226E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L225 / (1 - (1 / (1 + L225)^$S$37))","v":4.9101401138875428E-2},4.8960517052332578E-2,4.8819847437759203E-2,4.8679392577469144E-2,4.8539152752522068E-2,4.8399128242714425E-2,4.8259319326572417E-2,4.8119726281343964E-2,4.7980349382990443E-2,4.7841188906179402E-2,4.7702245124276337E-2,4.7563518309337138E-2,4.742500873210017E-2,4.7286716661978534E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Res PV - Seattle - Low",{"$f":"L221","v":5.2739388000000005E-2},{"$f":"M221","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",{"$f":"L222","v":5.2739388000000005E-2},{"$f":"M222","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",5.2739388000000005E-2,{"$f":"M223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":"L221","v":5.2739388000000005E-2},{"$f":"M221","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":"L222","v":5.2739388000000005E-2},{"$f":"M222","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",5.2739388000000005E-2,{"$f":"M223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":"L221","v":5.2739388000000005E-2},{"$f":"M221","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":"L222","v":5.2739388000000005E-2},{"$f":"M222","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":"L223","v":5.2739388000000005E-2},{"$f":"M223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":"L221","v":5.2739388000000005E-2},{"$f":"M221","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":"L222","v":5.2739388000000005E-2},{"$f":"M222","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":"L223","v":5.2739388000000005E-2},{"$f":"M223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":"L221","v":5.2739388000000005E-2},{"$f":"M221","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":"L222","v":5.2739388000000005E-2},{"$f":"M222","v":5.251581292857143E-2},5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",5.2739388000000005E-2,{"$f":"M223","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Res PV - Seattle - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Res PV - Seattle - Low",{"$f":" ((L230 * L294 * $S$54 * (L151 * 1 + L252) +L168) * 1000 / (L100 * 8760)) + L185 + 0","v":196.72040035965009},{"$f":" ((M230 * M294 * $S$54 * (M151 * 1 + M252) +M168) * 1000 / (M100 * 8760)) + M185 + 0","v":149.72153517204507},131.40871850892836,123.13863476772354,114.33375130544994,101.25417292521307,94.294932748066628,89.195264275628929,84.157870305107508,79.182288178277048,74.268056656683441,69.414715924705959,64.621807592717829,59.888874700344843,55.215461719816084,52.397109755572629,49.584895365932397,46.778798523845893,43.978799289300603,41.184877808848697,38.39701431513771,35.615189126444456,32.839382646211817,30.069575362588534,27.305747847972125,27.193588249464302,27.081670271973611,26.969993135568131,26.858556063669091,26.747358283032828,26.636399023732949,26.525677519142508,26.415193005916404,26.30494472397379,26.166987458488133]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Mid",{"$f":" ((L231 * L295 * $S$54 * (L152 * 1 + L253) +L169) * 1000 / (L101 * 8760)) + L186 + 0","v":196.72040035965009},{"$f":" ((M231 * M295 * $S$54 * (M152 * 1 + M253) +M169) * 1000 / (M101 * 8760)) + M186 + 0","v":150.20463176714355},140.82830775507423,133.21181088475549,118.34753821732201,108.23255842769606,102.74977012652745,99.119067866893971,95.511225345089656,91.926154817188902,88.363768694551453,84.823979543826383,81.306700086957946,77.811843201194563,74.339321919100755,73.037707245548205,71.73766177001329,70.439182656519606,69.142267075920429,67.846912205878354,66.553115230844583,65.260873342038707,63.970183737428307,62.681043621708767,61.3934502062829,60.863560373389525,60.334305536337133,59.805684554384122,59.27769628951954,58.75033960645515,58.223613372617073,57.697516458137841,57.172047735848167,56.647206081269076,56.089543122358137]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Constant",{"$f":" ((L232 * L296 * $S$54 * (L153 * 1 + L254) +L170) * 1000 / (L102 * 8760)) + L187 + 0","v":196.72040035965009},{"$f":" ((M232 * M296 * $S$54 * (M153 * 1 + M254) +M170) * 1000 / (M102 * 8760)) + M187 + 0","v":150.70535476788811},150.70535476788811,150.70535476788811,150.70535476788811,150.70535476788811,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733,148.84249282924733]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Low",{"$f":" ((L230 * L294 * $S$54 * (L154 * 1 + L255) +L171) * 1000 / (L103 * 8760)) + L188 + 0","v":167.42355620882239},{"$f":" ((M230 * M294 * $S$54 * (M154 * 1 + M255) +M171) * 1000 / (M103 * 8760)) + M188 + 0","v":127.42405878454898},111.83850240944076,104.80005175782613,97.306447136429355,86.174762155472749,80.251935967446357,75.911742324181176,71.624548870794115,67.389961851044021,63.207588717019789,59.077038131746235,54.997919971874197,50.969845330453694,46.992426519785781,44.593801325656983,42.200399659767712,39.812204477623141,37.429198808803314,35.051365756561196,32.678688497423302,30.311150280792916,27.948734428555934,25.591424334689204,23.239203464871466,23.143747381970034,23.048496936358216,22.953451464256496,22.858610304739095,22.763972799718694,22.66953829393119,22.57530613492057,22.481275673023902,22.387446261356381,22.270034462934809]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Mid",{"$f":" ((L231 * L295 * $S$54 * (L155 * 1 + L256) +L172) * 1000 / (L104 * 8760)) + L189 + 0","v":167.42355620882239},{"$f":" ((M231 * M295 * $S$54 * (M155 * 1 + M256) +M172) * 1000 / (M104 * 8760)) + M189 + 0","v":127.83520958434347},119.85526694800873,113.3730668835985,100.72247555758693,92.11388242609948,87.447625578088008,84.357630423889844,81.287090591022661,78.235931402940324,75.204078315255913,72.191456915745206,69.197992924351581,66.223612193193759,63.26824070657586,62.160470708846383,61.054036214257543,59.948934809184443,58.845164085814766,57.7427216421314,56.64160508189488,55.541812014626089,54.443340055588969,53.346186825773316,52.250349951877453,51.799374658721717,51.348939793816839,50.899044386307658,50.449687467663026,50.000868071668954,49.552585234421642,49.104837994320619,48.657625392061775,48.210946470630617,47.736334200748473]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Constant",{"$f":" ((L232 * L296 * $S$54 * (L156 * 1 + L257) +L173) * 1000 / (L105 * 8760)) + L190 + 0","v":167.42355620882239},{"$f":" ((M232 * M296 * $S$54 * (M156 * 1 + M257) +M173) * 1000 / (M105 * 8760)) + M190 + 0","v":128.26136175415883},128.26136175415883,128.26136175415883,128.26136175415883,128.26136175415883,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786,126.67592897787786]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Low",{"$f":" ((L230 * L294 * $S$54 * (L157 * 1 + L258) +L174) * 1000 / (L106 * 8760)) + L191 + 0","v":152.74408118793696},{"$f":" ((M230 * M294 * $S$54 * (M157 * 1 + M258) +M174) * 1000 / (M106 * 8760)) + M191 + 0","v":116.25168656677944},102.03265107245842,95.611322424854038,88.774747102960276,78.619073474996938,73.215552819889325,69.255901590217675,65.344603564175387,61.481299509545551,57.665631296496436,53.89724189995907,50.175775402081328,46.500876994758045,42.872192982232718,40.683876059048565,38.500324672086279,36.321523271289671,34.147456374182696,31.978108565502652,29.813464496835849,27.653508886255647,25.498226517962834,23.347602241928318,21.201620973538155,21.114534353191896,21.027635340130843,20.940923328774783,20.854397716147037,20.768057901860509,20.681903288103783,20.595933279627314,20.510147283729758,20.424544710244316,20.317427422351091]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Mid",{"$f":" ((L231 * L295 * $S$54 * (L158 * 1 + L259) +L175) * 1000 / (L107 * 8760)) + L192 + 0","v":152.74408118793696},{"$f":" ((M231 * M295 * $S$54 * (M158 * 1 + M259) +M175) * 1000 / (M107 * 8760)) + M192 + 0","v":116.62678821057661},109.34651634489536,103.43266697187296,91.891262689636733,84.037459569185842,79.780333923452659,76.961265439956264,74.159946461058937,71.376308857754893,68.61028462161002,65.861805864765103,63.130804819940209,60.417213840441811,57.720965400171906,56.710323204400432,55.700899416628182,54.692691834853655,53.685698262378331,52.679916507790772,51.675344384950591,50.671979712972714,49.669820316211585,48.668864024245437,47.669108671860528,47.257674293381463,46.846732959122058,46.436283783350461,46.026325882455019,45.616858374938147,45.207880381409822,44.799391024581418,44.391389429259355,43.983874722338882,43.550875825855812]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Constant",{"$f":" ((L232 * L296 * $S$54 * (L159 * 1 + L260) +L176) * 1000 / (L108 * 8760)) + L193 + 0","v":152.74408118793696},{"$f":" ((M232 * M296 * $S$54 * (M159 * 1 + M260) +M176) * 1000 / (M108 * 8760)) + M193 + 0","v":117.01557592419739},117.01557592419739,117.01557592419739,117.01557592419739,117.01557592419739,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181,115.56915178782181]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Low",{"$f":" ((L230 * L294 * $S$54 * (L160 * 1 + L261) +L177) * 1000 / (L109 * 8760)) + L194 + 0","v":135.94014671837553},{"$f":" ((M230 * M294 * $S$54 * (M160 * 1 + M261) +M177) * 1000 / (M109 * 8760)) + M194 + 0","v":103.46241376582172},90.807666319906005,85.092771499148853,79.008312807973979,69.969901942739739,65.160842338346285,61.636806808269903,58.155804969218138,54.717517109422808,51.321624498223528,47.967809388183653,44.65575501727443,41.385145611126745,38.15566638534662,36.208094202579439,34.264763281981978,32.325659784216569,30.390769930090908,28.46008000023167,26.533576334760237,24.611245332970562,22.693073453009088,20.77904721155679,18.869153183513209,18.791647280469334,18.714308345347742,18.6371358391903,18.560129225356011,18.483287969508545,18.406611539603912,18.330099405878144,18.253751040835134,18.177565919234489,18.082232995568798]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Mid",{"$f":" ((L231 * L295 * $S$54 * (L161 * 1 + L262) +L178) * 1000 / (L110 * 8760)) + L195 + 0","v":135.94014671837553},{"$f":" ((M231 * M295 * $S$54 * (M161 * 1 + M262) +M178) * 1000 / (M110 * 8760)) + M195 + 0","v":103.79624910723408},97.316906550237292,92.053661354831775,81.781969127799741,74.792191584945627,71.003407886234072,68.49447542695188,66.001339784414483,63.523940324736913,61.062216521341441,58.616107954960242,56.185554313639486,53.770495392745552,51.370871094973232,50.471413339854635,49.573039951219421,48.675748969316338,47.779538439113693,46.884406410285223,45.990350937195835,45.097370078887593,44.205461899065654,43.31462446608429,42.424855852932829,42.058684873733888,41.692952697158525,41.327658534917461,40.962801600608408,40.598381109710544,40.234396279578746,39.870846329438137,39.507730480378356,39.145047955348126,38.759684849563591]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Constant",{"$f":" ((L232 * L296 * $S$54 * (L162 * 1 + L263) +L179) * 1000 / (L111 * 8760)) + L196 + 0","v":135.94014671837553},{"$f":" ((M232 * M296 * $S$54 * (M162 * 1 + M263) +M179) * 1000 / (M111 * 8760)) + M196 + 0","v":104.14226486392243},104.14226486392243,104.14226486392243,104.14226486392243,104.14226486392243,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064,102.85496713175064]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Low",{"$f":" ((L230 * L294 * $S$54 * (L163 * 1 + L264) +L180) * 1000 / (L112 * 8760)) + L197 + 0","v":118.97253117415242},{"$f":" ((M230 * M294 * $S$54 * (M163 * 1 + M264) +M180) * 1000 / (M112 * 8760)) + M197 + 0","v":90.54856526385818},79.473343032935588,74.471763156549997,69.14674719336071,61.236481945106966,57.027673822460471,53.94349716764625,50.896982875795146,47.887851140542175,44.915823014171416,41.980620409467832,39.081966101628829,36.219583730234909,33.393197801276166,31.688715366751474,29.987944813579613,28.2908740298049,26.597490956109866,24.907783585529611,23.221739963167995,21.539348185915728,19.86059640217022,18.185472811557318,16.513965664654794,16.446133801230584,16.37844806532512,16.310907985251323,16.243513091349993,16.17626291597897,16.109156993502292,16.042194860279441,15.975376054654692,15.908700116946484,15.825266344756702]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Mid",{"$f":" ((L231 * L295 * $S$54 * (L164 * 1 + L265) +L181) * 1000 / (L113 * 8760)) + L198 + 0","v":118.97253117415242},{"$f":" ((M231 * M295 * $S$54 * (M164 * 1 + M265) +M181) * 1000 / (M113 * 8760)) + M198 + 0","v":90.840732342693954},85.17012065836721,80.5638169415937,71.574204577679126,65.456868774442185,62.140988973010792,59.945213461276367,57.763263058003211,55.595084697434494,53.440625407726884,51.299832310952844,49.17265262310427,47.059033654097895,44.958922807782471,44.171732500916214,43.385491213367395,42.600197229994635,41.815848839787066,41.032444335851942,40.249982015402118,39.468460179743857,38.687877134264454,37.908231188420025,37.12952065572324,36.809053970277724,36.488971317511826,36.169272007528029,35.849955352080265,35.531020664569105,35.212467260036703,34.89429445516199,34.576501568255729,34.259087919255691,33.921824607253399]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Constant",{"$f":" ((L232 * L296 * $S$54 * (L165 * 1 + L266) +L182) * 1000 / (L114 * 8760)) + L199 + 0","v":118.97253117415242},{"$f":" ((M232 * M296 * $S$54 * (M165 * 1 + M266) +M182) * 1000 / (M114 * 8760)) + M199 + 0","v":91.143559516219355},91.143559516219355,91.143559516219355,91.143559516219355,91.143559516219355,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133,90.016938181254133]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$298:$I$303,L298:L303)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$298:$I$303,M298:M303)","v":0.86948175131384309},0.87047665742710634,0.87147345174003898,0.87247213905056065,0.87347272417155697,0.87447521193094124,0.87547960717170226,0.87648591475196025,0.87749413954502842,0.87850428643946166,0.87951636033911595,0.8805303661632039,0.88154630884635043,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$298:$I$303,L305:L310)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$298:$I$303,M305:M310)","v":0.86898500483681673},0.86948175131384309,0.86997896864480273,0.87047665742710634,0.8709748182590944,0.87147345174003898,0.87197255847014687,0.87247213905056065,0.87297219408335747,0.87347272417155697,0.87397372991911793,0.87447521193094124,0.87497717081287241,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$298:$I$303,L312:L317)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$298:$I$303,M312:M317)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$220*L291*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},{"$f":"(1-M$220*M291*(1-M$290/2)-M$290)/(1-M$220)","v":1.045240233250494},1.0448953789095918,1.0445498700809508,1.0442037051015161,1.0438568823030452,1.043509400012087,1.0431612565499648,1.0428124502327571,1.0424629793712763,1.0421128422710513,1.0417620372323075,1.0414105625499479,1.0410584165135328,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$220*L292*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},1.0454124155063338,1.045240233250494,1.0450678877872714,1.0448953789095918,1.0447227064100582,1.0445498700809508,1.0443768697142259,1.0442037051015161,1.0440303760341285,1.0438568823030452,1.0436832236989215,1.043509400012087,1.0433354110325432,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",{"$f":"(1-L$220*L293*(1-L$290/2)-L$290)/(1-L$220)","v":1.0455844347615428},1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,null,null,"Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$224)*(1+L$203))^$K298","v":0.94990271229407064},{"$f":"1/((1+M$224)*(1+M$203))^$K298","v":0.95030635409453434},0.95071033907954272,0.95111466768695574,0.95151934035537877,0.95192435752416293,0.9523297196334094,0.95273542712396841,0.95314148043744085,0.9535478800161824,0.95395462630330263,0.9543617197426677,0.95476916077890162,0.95517694985738821,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,2,0.90231516282363189,{"$f":"1/((1+M$224)*(1+M$203))^$K299","v":0.90308216663244656},0.90385014883273906,0.90461911108926818,0.90538905507033507,0.90615998244779039,0.90693189489704817,0.90770479409709048,0.9084786817304763,0.90925355948335573,0.91002942904547379,0.91080629211018216,0.91158415037444818,0.91236300553886351,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,3,0.85711162051023382,0.85820472122027303,0.85929968147386859,0.86039650522693867,0.86149519644550498,0.86259575910571962,0.86369819719390251,0.86480251470656533,0.86590871565044081,0.86701680404252179,0.86812678391008302,0.86923865929071609,0.87035243423235997,0.87146811279333103,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.81417265306143727,0.8155573996895541,0.81694509154496453,0.81833573614793775,0.81972934104115436,0.82112591378977984,0.8225254619815503,0.8239279932268414,0.82533351515874409,0.82674203543315228,0.82815356172883103,0.82956810174749862,0.83098566321390466,0.83240625387590828,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.77338481141871873,0.77502937905379909,0.77667814499208132,0.77833112174270613,0.77998832185742861,0.7816497579307774,0.78331544260023034,0.7849853885463689,0.78665960849304239,0.78833811520754593,0.79002092150077619,0.79170804022740315,0.79339948428603879,0.79509526661940477,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.73464033001367912,0.73651534352476666,0.73839594258109176,0.7402821462067295,0.74217397349867931,0.74407144362717281,0.74597457583599736,0.74788338944279897,0.74979790383939593,0.75171813849210833,0.75364411294206379,0.75557584680552148,0.75751335977419454,0.75945667161556996,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$225)*(1+L$203))^$K305","v":0.94990271229407064},{"$f":"1/((1+M$225)*(1+M$203))^$K305","v":0.95010449032357158},0.95030635409453434,0.95050830366162165,0.95071033907954272,0.95091246040305333,0.95111466768695574,0.95131696098609897,0.95151934035537877,0.95172180584973687,0.95192435752416293,0.95212699543369284,0.9523297196334094,0.95253253017844242,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,0.90231516282363189,{"$f":"1/((1+M$225)*(1+M$203))^$K306","v":0.90269854253301363},0.90308216663244656,0.9034660353296935,0.90385014883273906,0.9042345073497885,0.90461911108926818,0.90500396025982688,0.90538905507033507,0.90577439572988416,0.90615998244779039,0.90654581543359136,0.90693189489704817,0.9073182210481453,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85765793866915985,0.85820472122027303,0.85875196865711767,0.85929968147386859,0.85984786016533021,0.86039650522693867,0.8609456171547627,0.86149519644550498,0.86204524359649948,0.86259575910571962,0.86314674347177245,0.86369819719390251,0.86425012077199304,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,0.81417265306143727,0.81486465869122715,0.8155573996895541,0.81625087699435506,0.81694509154496453,0.81764004428211479,0.81833573614793775,0.81903216808597024,0.81972934104115436,0.82042725595983679,0.82112591378977984,0.82182531548015514,0.8225254619815503,0.82322635424597101,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77420657122851944,0.77502937905379909,0.77585323645421544,0.77667814499208132,0.77750410623236721,0.77833112174270613,0.77915919309340098,0.77998832185742861,0.78081850961044019,0.7816497579307774,0.78248206839946699,0.78331544260023034,0.78414988211948944,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73557713976223238,0.73651534352476666,0.73745494367247533,0.73839594258109176,0.73933834263089726,0.7402821462067295,0.74122735569799525,0.74217397349867931,0.74312200200734813,0.74407144362717281,0.74502230076592568,0.74597457583599736,0.74692827125440464,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$226)*(1+L$203))^$K312","v":0.94990271229407064},{"$f":"1/((1+M$226)*(1+M$203))^$K312","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,null,null,2,0.90231516282363189,{"$f":"1/((1+M$226)*(1+M$203))^$K313","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,null,null,3,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,null,null,4,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,null,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,null,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","($/Wdc)",0,0,0.1,0.09,0.06,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\n"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"X"]

{"sheet":"Solar - CSP","index":7,"n_rows":838,"n_cols":46,"rows_kept":838,"cut":false,"hidden":false,"merged":[[40,14,40,17],[48,14,48,17],[40,24,40,26],[43,24,43,26],[0,0,0,9],[11,7,79,7],[11,9,19,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,14,14,19],[21,9,29,9],[28,14,28,15],[29,14,29,15],[30,14,30,15],[31,9,39,9],[32,14,32,18],[33,14,33,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[27,14,27,16],[39,14,39,17],[71,9,79,9],[82,7,90,7],[82,9,90,9],[93,7,121,7],[93,9,101,9],[103,9,111,9],[113,9,121,9],[49,14,49,17],[51,9,59,9],[51,16,51,17],[60,13,60,19],[61,9,69,9],[61,14,61,19],[62,14,62,19],[63,14,63,19],[50,12,50,14],[41,9,49,9],[41,14,41,17],[42,14,42,17],[43,14,43,17],[44,14,44,17],[45,14,45,17],[46,14,46,17],[47,14,47,17],[600,5,600,8],[296,9,322,9],[325,9,351,9],[354,9,380,9],[383,9,409,9],[412,9,438,9],[474,9,500,9],[124,7,142,7],[124,9,132,9],[134,9,142,9],[148,6,148,19],[151,7,438,7],[151,9,177,9],[180,9,206,9],[209,9,235,9],[238,9,264,9],[267,9,293,9],[442,7,500,7],[442,9,471,9],[598,6,598,19],[563,7,572,7],[563,9,572,9],[574,9,593,9],[829,7,829,11],[829,12,829,27],[824,7,824,11],[824,12,824,27],[825,7,825,11],[825,12,825,27],[826,7,826,11],[826,12,826,27],[821,7,821,11],[821,12,821,27],[822,7,822,11],[822,12,822,27],[823,7,823,11],[823,12,823,27],[18,14,18,18],[16,14,17,19],[17,12,19,12],[15,14,15,19],[827,7,827,11],[827,12,827,27],[828,7,828,11],[828,12,828,27],[818,7,818,11],[818,12,818,27],[819,7,819,11],[819,12,819,27],[820,7,820,11],[820,12,820,27],[813,6,813,19],[815,7,815,11],[816,7,816,11],[816,12,816,27],[817,7,817,11],[817,12,817,27],[504,7,530,7],[504,9,530,9],[534,7,560,7],[534,9,560,9]]}
["Solar CSP Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=sc"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","CSP - no TES - Class 1",null,null,null,"Basis Year:",null,2016]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"Concentrating Solar Power"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",null,null,null,"CSP technology is based on power towers with direct two-tank TES combined with a steam-Rankine power cycle running at 574°C and 41.2% gross efficiency in 2016."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",null,null,null,"The CSP plant is a 100MW AC as a Baseload configuration with a SM of 2.4 and 10hrs of storage."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0.441]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0.55900000000000005]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0.60099999999999998]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"L15*8760","v":0},null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",3863.16,null,null,"Radiation Levels",null,null,"Value of DNI",38066,116146245]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",4896.84,null,null,"10 hrs TES at Class 1 (I.e. Abilene Regional Airport, TX, Class 1 = Fair Resource)",null,"TMY3 = 5.59 kWh/m2/day",5.59]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",5264.76,null,null,"10 hrs TES at Class 3 (I.e. Las Vegas, NV, Class 3 = Good Resource)",null,"TMY3 = 7.1 kWh/m2/day",7.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 hrs TES at Class 5 (I.e. Daggett, CA, Class 5 = Excellent Resource)",null,"TMY3 = 7.46 kWh/m2/day",7.46]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kWe)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"Inflation Rate",null,null,null,{"$f":"L443","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":" $S$46 * (L55 + L97)","v":0},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L445","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L448","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",7872.2074955585458,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L450","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",7872.2074955585458,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L452","v":0.1303}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",7872.2074955585458,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L455","v":0.10273170731707326}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L458","v":0.5}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","CSP - no TES - Class 1",null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L460","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L463","v":7.8999490000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"WACC Real - Mid",null,null,null,{"$f":"L466","v":5.2682429268292807E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(L55+L97)*($S$46-1)","v":0},null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(R55:R57,S55:S57)","v":1.0222911747680938}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O68:T68,O70:T70)","v":0.81331199217458716}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",171.6543754121731,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S42 * S47) / (1 - S42)","v":1.0647097942556711}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",171.6543754121731,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L469","v":8.7990272242264828E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",171.6543754121731,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L472","v":6.7053967691136404E-2}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kWe)","CSP - no TES - Class 1",null,"Turbine CC","Storage CC","Field CC",null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,"$/kWe","$/kWhe","$/kWe",null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(100000*M55+(6*100000)*N55+(100000*2)*O55)/100000","v":0},null,null,null,null,0,0.8,{"$f":"1+(1-S42)*((1+S38)^(Q55+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",{"$f":"(100000*M56+(6*100000)*N56+(100000*2)*O56)/100000","v":0},null,null,null,null,1,0.1,{"$f":"1+(1-S42)*((1+S38)^(Q56+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"(100000*M57+(6*100000)*N57+(100000*2)*O57)/100000","v":0},null,null,null,null,2,0.1,{"$f":"1+(1-S42)*((1+S38)^(Q57+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"(100000*M58+(10*100000)*N58+(100000*2.4)*O58)/100000","v":7700.5531201463727},2212.7315437985817,90.694166676420593,1908.6999623264937]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(100000*M59+(10*100000)*N59+(100000*2.4)*O59)/100000","v":7700.5531201463727},2212.7315437985817,90.694166676420593,1908.6999623264937]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"(100000*M60+(10*100000)*N60+(100000*2.4)*O60)/100000","v":7700.5531201463727},2212.7315437985817,90.694166676420593,1908.6999623264937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OCC=(turbine capacity*turbine cost+storage capacity*storage cost+field capacity*field cost)/turbine capacity"]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW year)","CSP - no TES - Class 1",null,null,null,"storage capacity = turbine capacity*TES"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"field capacity = turbine capacity * solar multiple"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"solar multiple of 2.5 for 12 hrs TES, 2.0 for 6 hrs TES"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",66.842211869556408,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",66.842211869556408,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",66.842211869556408,null,"Depreciation",{"$f":"1/((1+S44)*(1+S34))^O67","v":0.92678449736802015},{"$f":"1/((1+S44)*(1+S34))^P67","v":0.85892950456169359},{"$f":"1/((1+S44)*(1+S34))^Q67","v":0.7960425491597718},{"$f":"1/((1+S44)*(1+S34))^R67","v":0.73775989380659646},{"$f":"1/((1+S44)*(1+S34))^S67","v":0.6837444323598304},{"$f":"1/((1+S44)*(1+S34))^T67","v":0.6336837400727876}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",4.0510431436094789]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",4.0510431436094789]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",4.0510431436094789]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"$S$43","v":7.8999490000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"$S$43","v":7.8999490000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"$S$43","v":7.8999490000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"$S$43","v":7.8999490000000006E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"L107+L117","v":0}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":" (($S$50 * $S$48 * $S$46 * (L58 * 1 + L100) +L68) * 1000 / (L18 * 8760)) + L78 + 0","v":166.83561553835298}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":" (($S$50 * $S$48 * $S$46 * (L59 * 1 + L101) +L69) * 1000 / (L19 * 8760)) + L79 + 0","v":132.47321921889011}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":" (($S$50 * $S$48 * $S$46 * (L60 * 1 + L102) +L70) * 1000 / (L20 * 8760)) + L80 + 0","v":123.49862455139962}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","CSP - no TES - Class 1",null,"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"(((L58*$S$50*(1-$S$42*$S$47))/(8760*L18*(1-$S$42))+L68/(8760*L18))*1000)+L78","v":163.6633618405854}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(((L59*$S$50*(1-$S$42*$S$47))/(8760*L19*(1-$S$42))+L69/(8760*L19))*1000)+L79","v":129.97060046984626}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"(((L60*$S$50*(1-$S$42*$S$47))/(8760*L20*(1-$S$42))+L70/(8760*L20))*1000)+L80","v":121.17089762841208}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$L$18","v":0.441},0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441,0.441]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"$L$19","v":0.55900000000000005},0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005,0.55900000000000005]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"$L$20","v":0.60099999999999998},0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998,0.60099999999999998]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L170*8760","v":3863.16},3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16,3863.16]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84,4896.84]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",5264.76,5264.76,5264.76,{"$f":"O177*8760","v":5264.76},5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"L178*8760","v":5264.76},5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76,5264.76]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$S$46*(L373+L523)","v":7872.2074955585458},7564.8566059878267,7257.5057164171067,6950.1548268463857,6642.8039372756666,6297.3974144040503,5951.9908915324331,5606.5843686608177,5261.1778457892005,4915.7713229175843,4570.364800045968,4224.9582771743517,3879.5517543027354,3534.1452314311191,3188.7387085595046,3157.0302812993896,3125.321854039275,3093.6134267791599,3061.9049995190453,3030.1965722589307,2998.4881449988161,2966.7797177387019,2935.0712904785864,2903.3628632184718,2871.6544359583568,2839.9460086982426,2808.2375814381276,2776.5291541780134,2744.8207269178988,2713.1122996577833,2681.4038723976691,2649.6954451375545,2617.987017877439,2586.2785906173249,2554.5701633572112]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"$S$46*(L374+L524)","v":7872.2074955585458},7564.8566059878267,7257.5057164171067,6950.1548268463857,6642.8039372756666,6559.1240008614686,6475.4440644472706,6391.7641280330727,6308.0841916188747,6224.4042552046758,6140.7243187904778,6057.0443823762807,5973.3644459620818,5889.6845095478848,5806.004573133685,5747.9445274023483,5689.8844816710134,5631.8244359396749,5573.76439020834,5515.7043444770015,5457.6442987456658,5399.5842530143291,5341.5242072829924,5283.4641615516557,5225.404115820319,5167.3440700889814,5109.2840243576456,5051.223978626309,4993.1639328949723,4935.1038871636356,4877.0438414322989,4818.9837957009613,4760.9237499696255,4702.8637042382888,4644.8036585069494]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"$S$46*(L375+L525)","v":7872.2074955585458},7564.8566059878267,7257.5057164171067,6950.1548268463857,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"$S$46*(L376+L526)","v":7872.2074955585458},7564.8566059878267,7257.5057164171067,6950.1548268463857,6642.8039372756666,6297.3974144040503,5951.9908915324331,5606.5843686608177,5261.1778457892005,4915.7713229175843,4570.364800045968,4224.9582771743517,3879.5517543027354,3534.1452314311191,3188.7387085595046,3157.0302812993896,3125.321854039275,3093.6134267791599,3061.9049995190453,3030.1965722589307,2998.4881449988161,2966.7797177387019,2935.0712904785864,2903.3628632184718,2871.6544359583568,2839.9460086982426,2808.2375814381276,2776.5291541780134,2744.8207269178988,2713.1122996577833,2681.4038723976691,2649.6954451375545,2617.987017877439,2586.2785906173249,2554.5701633572112]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"$S$46*(L377+L527)","v":7872.2074955585458},7564.8566059878267,7257.5057164171067,6950.1548268463857,6642.8039372756666,6559.1240008614686,6475.4440644472706,6391.7641280330727,6308.0841916188747,6224.4042552046758,6140.7243187904778,6057.0443823762807,5973.3644459620818,5889.6845095478848,5806.004573133685,5747.9445274023483,5689.8844816710134,5631.8244359396749,5573.76439020834,5515.7043444770015,5457.6442987456658,5399.5842530143291,5341.5242072829924,5283.4641615516557,5225.404115820319,5167.3440700889814,5109.2840243576456,5051.223978626309,4993.1639328949723,4935.1038871636356,4877.0438414322989,4818.9837957009613,4760.9237499696255,4702.8637042382888,4644.8036585069494]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"$S$46*(L378+L528)","v":7872.2074955585458},7564.8566059878267,7257.5057164171067,6950.1548268463857,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"$S$46*(L379+L529)","v":7872.2074955585458},7564.8566059878267,7257.5057164171067,6950.1548268463857,6642.8039372756666,6297.3974144040503,5951.9908915324331,5606.5843686608177,5261.1778457892005,4915.7713229175843,4570.364800045968,4224.9582771743517,3879.5517543027354,3534.1452314311191,3188.7387085595046,3157.0302812993896,3125.321854039275,3093.6134267791599,3061.9049995190453,3030.1965722589307,2998.4881449988161,2966.7797177387019,2935.0712904785864,2903.3628632184718,2871.6544359583568,2839.9460086982426,2808.2375814381276,2776.5291541780134,2744.8207269178988,2713.1122996577833,2681.4038723976691,2649.6954451375545,2617.987017877439,2586.2785906173249,2554.5701633572112]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"$S$46*(L380+L530)","v":7872.2074955585458},7564.8566059878267,7257.5057164171067,6950.1548268463857,6642.8039372756666,6559.1240008614686,6475.4440644472706,6391.7641280330727,6308.0841916188747,6224.4042552046758,6140.7243187904778,6057.0443823762807,5973.3644459620818,5889.6845095478848,5806.004573133685,5747.9445274023483,5689.8844816710134,5631.8244359396749,5573.76439020834,5515.7043444770015,5457.6442987456658,5399.5842530143291,5341.5242072829924,5283.4641615516557,5225.404115820319,5167.3440700889814,5109.2840243576456,5051.223978626309,4993.1639328949723,4935.1038871636356,4877.0438414322989,4818.9837957009613,4760.9237499696255,4702.8637042382888,4644.8036585069494]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"$S$46*(L381+L531)","v":7872.2074955585458},7564.8566059878267,7257.5057164171067,6950.1548268463857,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666,6642.8039372756666]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"  (L373+L523)*($S$46-1)","v":171.6543754121731},164.95255447930217,158.25073354643123,151.54891261356028,144.84709168068937,137.31546335657961,129.78383503246985,122.25220670836013,114.72057838425039,107.18895006014063,99.65732173603088,92.125693411921148,84.594065087811401,77.062436763701655,69.530808439591951,68.83940259444519,68.147996749298429,67.456590904151668,66.765185059004907,66.073779213858145,65.382373368711384,64.690967523564638,63.999561678417869,63.308155833271108,62.61674998812434,61.925344142977586,61.233938297830825,60.542532452684078,59.851126607537317,59.159720762390549,58.468314917243795,57.776909072097034,57.085503226950266,56.394097381803512,55.702691536656772]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"  (L374+L524)*($S$46-1)","v":171.6543754121731},164.95255447930217,158.25073354643123,151.54891261356028,144.84709168068937,143.02244119633494,141.1977907119805,139.37314022762607,137.54848974327163,135.72383925891717,133.89918877456276,132.07453829020832,130.24988780585386,128.42523732149945,126.60058683714499,125.33458096877354,124.06857510040213,122.80256923203063,121.53656336365923,120.27055749528775,119.00455162691632,117.73854575854487,116.47253989017342,115.20653402180197,113.94052815343053,112.67452228505908,111.40851641668766,110.14251054831621,108.87650467994476,107.61049881157331,106.34449294320187,105.07848707483039,103.81248120645897,102.54647533808752,101.28046946971601]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"  (L375+L525)*($S$46-1)","v":171.6543754121731},164.95255447930217,158.25073354643123,151.54891261356028,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"  (L376+L526)*($S$46-1)","v":171.6543754121731},164.95255447930217,158.25073354643123,151.54891261356028,144.84709168068937,137.31546335657961,129.78383503246985,122.25220670836013,114.72057838425039,107.18895006014063,99.65732173603088,92.125693411921148,84.594065087811401,77.062436763701655,69.530808439591951,68.83940259444519,68.147996749298429,67.456590904151668,66.765185059004907,66.073779213858145,65.382373368711384,64.690967523564638,63.999561678417869,63.308155833271108,62.61674998812434,61.925344142977586,61.233938297830825,60.542532452684078,59.851126607537317,59.159720762390549,58.468314917243795,57.776909072097034,57.085503226950266,56.394097381803512,55.702691536656772]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"  (L377+L527)*($S$46-1)","v":171.6543754121731},164.95255447930217,158.25073354643123,151.54891261356028,144.84709168068937,143.02244119633494,141.1977907119805,139.37314022762607,137.54848974327163,135.72383925891717,133.89918877456276,132.07453829020832,130.24988780585386,128.42523732149945,126.60058683714499,125.33458096877354,124.06857510040213,122.80256923203063,121.53656336365923,120.27055749528775,119.00455162691632,117.73854575854487,116.47253989017342,115.20653402180197,113.94052815343053,112.67452228505908,111.40851641668766,110.14251054831621,108.87650467994476,107.61049881157331,106.34449294320187,105.07848707483039,103.81248120645897,102.54647533808752,101.28046946971601]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"  (L378+L528)*($S$46-1)","v":171.6543754121731},164.95255447930217,158.25073354643123,151.54891261356028,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"  (L379+L529)*($S$46-1)","v":171.6543754121731},164.95255447930217,158.25073354643123,151.54891261356028,144.84709168068937,137.31546335657961,129.78383503246985,122.25220670836013,114.72057838425039,107.18895006014063,99.65732173603088,92.125693411921148,84.594065087811401,77.062436763701655,69.530808439591951,68.83940259444519,68.147996749298429,67.456590904151668,66.765185059004907,66.073779213858145,65.382373368711384,64.690967523564638,63.999561678417869,63.308155833271108,62.61674998812434,61.925344142977586,61.233938297830825,60.542532452684078,59.851126607537317,59.159720762390549,58.468314917243795,57.776909072097034,57.085503226950266,56.394097381803512,55.702691536656772]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"  (L380+L530)*($S$46-1)","v":171.6543754121731},164.95255447930217,158.25073354643123,151.54891261356028,144.84709168068937,143.02244119633494,141.1977907119805,139.37314022762607,137.54848974327163,135.72383925891717,133.89918877456276,132.07453829020832,130.24988780585386,128.42523732149945,126.60058683714499,125.33458096877354,124.06857510040213,122.80256923203063,121.53656336365923,120.27055749528775,119.00455162691632,117.73854575854487,116.47253989017342,115.20653402180197,113.94052815343053,112.67452228505908,111.40851641668766,110.14251054831621,108.87650467994476,107.61049881157331,106.34449294320187,105.07848707483039,103.81248120645897,102.54647533808752,101.28046946971601]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"  (L381+L531)*($S$46-1)","v":171.6543754121731},164.95255447930217,158.25073354643123,151.54891261356028,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937,144.84709168068937]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Turbine Capital Cost ($/kW)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",2212.7315437985817,2167.6773698472434,2122.6231958959052,2077.5690219445669,2032.5148479932284,1957.1673908443252,1881.8199336954219,1806.4724765465187,1731.1250193976155,1655.7775622487122,1580.430105099809,1505.0826479509058,1429.7351908020025,1354.3877336530993,1279.040276504197,1263.0522730478945,1247.0642695915919,1231.0762661352894,1215.0882626789869,1199.1002592226844,1183.1122557663818,1167.1242523100793,1151.1362488537768,1135.1482453974743,1119.1602419411718,1103.1722384848692,1087.1842350285667,1071.1962315722642,1055.2082281159617,1039.2202246596592,1023.2322212033566,1007.2442177470541,991.25621429075159,975.26821083444906,959.28020737814768]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",2212.7315437985817,2167.6773698472434,2122.6231958959052,2077.5690219445669,2032.5148479932284,1999.0732188655779,1965.6315897379275,1932.189960610277,1898.7483314826266,1865.3067023549761,1831.8650732273256,1798.4234440996752,1764.9818149720247,1731.5401858443743,1698.0985567167243,1681.1175711495571,1664.1365855823899,1647.1556000152227,1630.1746144480555,1613.1936288808884,1596.2126433137212,1579.231657746554,1562.2506721793868,1545.2696866122196,1528.2887010450524,1511.3077154778853,1494.3267299107181,1477.3457443435509,1460.3647587763837,1443.3837732092165,1426.4027876420494,1409.4218020748822,1392.440816507715,1375.4598309405478,1358.4788453733795]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",2212.7315437985817,2167.6773698472434,2122.6231958959052,2077.5690219445669,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",2212.7315437985817,2167.6773698472434,2122.6231958959052,2077.5690219445669,2032.5148479932284,1957.1673908443252,1881.8199336954219,1806.4724765465187,1731.1250193976155,1655.7775622487122,1580.430105099809,1505.0826479509058,1429.7351908020025,1354.3877336530993,1279.040276504197,1263.0522730478945,1247.0642695915919,1231.0762661352894,1215.0882626789869,1199.1002592226844,1183.1122557663818,1167.1242523100793,1151.1362488537768,1135.1482453974743,1119.1602419411718,1103.1722384848692,1087.1842350285667,1071.1962315722642,1055.2082281159617,1039.2202246596592,1023.2322212033566,1007.2442177470541,991.25621429075159,975.26821083444906,959.28020737814768]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",2212.7315437985817,2167.6773698472434,2122.6231958959052,2077.5690219445669,2032.5148479932284,1999.0732188655779,1965.6315897379275,1932.189960610277,1898.7483314826266,1865.3067023549761,1831.8650732273256,1798.4234440996752,1764.9818149720247,1731.5401858443743,1698.0985567167243,1681.1175711495571,1664.1365855823899,1647.1556000152227,1630.1746144480555,1613.1936288808884,1596.2126433137212,1579.231657746554,1562.2506721793868,1545.2696866122196,1528.2887010450524,1511.3077154778853,1494.3267299107181,1477.3457443435509,1460.3647587763837,1443.3837732092165,1426.4027876420494,1409.4218020748822,1392.440816507715,1375.4598309405478,1358.4788453733795]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",2212.7315437985817,2167.6773698472434,2122.6231958959052,2077.5690219445669,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",2212.7315437985817,2167.6773698472434,2122.6231958959052,2077.5690219445669,2032.5148479932284,1957.1673908443252,1881.8199336954219,1806.4724765465187,1731.1250193976155,1655.7775622487122,1580.430105099809,1505.0826479509058,1429.7351908020025,1354.3877336530993,1279.040276504197,1263.0522730478945,1247.0642695915919,1231.0762661352894,1215.0882626789869,1199.1002592226844,1183.1122557663818,1167.1242523100793,1151.1362488537768,1135.1482453974743,1119.1602419411718,1103.1722384848692,1087.1842350285667,1071.1962315722642,1055.2082281159617,1039.2202246596592,1023.2322212033566,1007.2442177470541,991.25621429075159,975.26821083444906,959.28020737814768]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",2212.7315437985817,2167.6773698472434,2122.6231958959052,2077.5690219445669,2032.5148479932284,1999.0732188655779,1965.6315897379275,1932.189960610277,1898.7483314826266,1865.3067023549761,1831.8650732273256,1798.4234440996752,1764.9818149720247,1731.5401858443743,1698.0985567167243,1681.1175711495571,1664.1365855823899,1647.1556000152227,1630.1746144480555,1613.1936288808884,1596.2126433137212,1579.231657746554,1562.2506721793868,1545.2696866122196,1528.2887010450524,1511.3077154778853,1494.3267299107181,1477.3457443435509,1460.3647587763837,1443.3837732092165,1426.4027876420494,1409.4218020748822,1392.440816507715,1375.4598309405478,1358.4788453733795]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",2212.7315437985817,2167.6773698472434,2122.6231958959052,2077.5690219445669,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284,2032.5148479932284]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Storage Capital Cost ($/kWhe)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",90.694166676420593,88.650306886415393,86.606447096410193,84.562587306404993,82.518727516399792,78.098081399449796,73.6774352824998,69.256789165549804,64.836143048599808,60.41549693164982,55.994850814699831,51.574204697749842,47.153558580799853,42.732912463849864,38.312266346899904,38.120705015165406,37.929143683430908,37.73758235169641,37.546021019961913,37.354459688227415,37.162898356492917,36.971337024758419,36.779775693023922,36.588214361289424,36.396653029554926,36.205091697820428,36.013530366085931,35.821969034351433,35.630407702616935,35.438846370882437,35.24728503914794,35.055723707413442,34.864162375678944,34.672601043944447,34.481039712209913]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",90.694166676420593,88.650306886415393,86.606447096410193,84.562587306404993,82.518727516399792,81.195370532472623,79.872013548545453,78.548656564618284,77.225299580691114,75.901942596763945,74.578585612836775,73.255228628909606,71.931871644982436,70.608514661055267,69.285157677128154,68.592306100356879,67.899454523585604,67.206602946814328,66.513751370043053,65.820899793271778,65.128048216500503,64.435196639729227,63.742345062957945,63.049493486186662,62.35664190941538,61.663790332644098,60.970938755872815,60.278087179101533,59.585235602330251,58.892384025558968,58.199532448787686,57.506680872016403,56.813829295245121,56.120977718473839,55.428126141702528]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",90.694166676420593,88.650306886415393,86.606447096410193,84.562587306404993,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",90.694166676420593,88.650306886415393,86.606447096410193,84.562587306404993,82.518727516399792,78.098081399449796,73.6774352824998,69.256789165549804,64.836143048599808,60.41549693164982,55.994850814699831,51.574204697749842,47.153558580799853,42.732912463849864,38.312266346899904,38.120705015165406,37.929143683430908,37.73758235169641,37.546021019961913,37.354459688227415,37.162898356492917,36.971337024758419,36.779775693023922,36.588214361289424,36.396653029554926,36.205091697820428,36.013530366085931,35.821969034351433,35.630407702616935,35.438846370882437,35.24728503914794,35.055723707413442,34.864162375678944,34.672601043944447,34.481039712209913]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",90.694166676420593,88.650306886415393,86.606447096410193,84.562587306404993,82.518727516399792,81.195370532472623,79.872013548545453,78.548656564618284,77.225299580691114,75.901942596763945,74.578585612836775,73.255228628909606,71.931871644982436,70.608514661055267,69.285157677128154,68.592306100356879,67.899454523585604,67.206602946814328,66.513751370043053,65.820899793271778,65.128048216500503,64.435196639729227,63.742345062957945,63.049493486186662,62.35664190941538,61.663790332644098,60.970938755872815,60.278087179101533,59.585235602330251,58.892384025558968,58.199532448787686,57.506680872016403,56.813829295245121,56.120977718473839,55.428126141702528]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",90.694166676420593,88.650306886415393,86.606447096410193,84.562587306404993,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",90.694166676420593,88.650306886415393,86.606447096410193,84.562587306404993,82.518727516399792,78.098081399449796,73.6774352824998,69.256789165549804,64.836143048599808,60.41549693164982,55.994850814699831,51.574204697749842,47.153558580799853,42.732912463849864,38.312266346899904,38.120705015165406,37.929143683430908,37.73758235169641,37.546021019961913,37.354459688227415,37.162898356492917,36.971337024758419,36.779775693023922,36.588214361289424,36.396653029554926,36.205091697820428,36.013530366085931,35.821969034351433,35.630407702616935,35.438846370882437,35.24728503914794,35.055723707413442,34.864162375678944,34.672601043944447,34.481039712209913]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",90.694166676420593,88.650306886415393,86.606447096410193,84.562587306404993,82.518727516399792,81.195370532472623,79.872013548545453,78.548656564618284,77.225299580691114,75.901942596763945,74.578585612836775,73.255228628909606,71.931871644982436,70.608514661055267,69.285157677128154,68.592306100356879,67.899454523585604,67.206602946814328,66.513751370043053,65.820899793271778,65.128048216500503,64.435196639729227,63.742345062957945,63.049493486186662,62.35664190941538,61.663790332644098,60.970938755872815,60.278087179101533,59.585235602330251,58.892384025558968,58.199532448787686,57.506680872016403,56.813829295245121,56.120977718473839,55.428126141702528]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",90.694166676420593,88.650306886415393,86.606447096410193,84.562587306404993,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792,82.518727516399792]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Field Capital Cost ($/kWe)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",1908.6999623264937,1810.7181719988027,1712.7363816711118,1614.7545913434208,1516.7728010157296,1425.8057275869364,1334.8386541581433,1243.8715807293502,1152.904507300557,1061.9374338717639,970.97036044297079,880.00328701417766,789.03621358538453,698.0691401565914,607.1020667277985,601.63814812724831,596.17422952669813,590.71031092614794,585.24639232559775,579.78247372504757,574.31855512449738,568.85463652394719,563.39071792339701,557.92679932284682,552.46288072229663,546.99896212174644,541.53504352119626,536.07112492064607,530.60720632009588,525.1432877195457,519.67936911899551,514.21545051844532,508.75153191789514,503.28761331734495,497.82369471679476]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",1908.6999623264937,1810.7181719988027,1712.7363816711118,1614.7545913434208,1516.7728010157296,1502.1144314478456,1487.4560618799617,1472.7976923120777,1458.1393227441938,1443.4809531763099,1428.8225836084259,1414.164214040542,1399.5058444726581,1384.8474749047741,1370.1891053368895,1356.4872142835206,1342.7853232301518,1329.0834321767829,1315.3815411234141,1301.6796500700452,1287.9777590166764,1274.2758679633075,1260.5739769099387,1246.8720858565698,1233.170194803201,1219.4683037498321,1205.7664126964632,1192.0645216430944,1178.3626305897255,1164.6607395363567,1150.9588484829878,1137.256957429619,1123.5550663762501,1109.8531753228813,1096.1512842695117]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",1908.6999623264937,1810.7181719988027,1712.7363816711118,1614.7545913434208,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",1908.6999623264937,1810.7181719988027,1712.7363816711118,1614.7545913434208,1516.7728010157296,1425.8057275869364,1334.8386541581433,1243.8715807293502,1152.904507300557,1061.9374338717639,970.97036044297079,880.00328701417766,789.03621358538453,698.0691401565914,607.1020667277985,601.63814812724831,596.17422952669813,590.71031092614794,585.24639232559775,579.78247372504757,574.31855512449738,568.85463652394719,563.39071792339701,557.92679932284682,552.46288072229663,546.99896212174644,541.53504352119626,536.07112492064607,530.60720632009588,525.1432877195457,519.67936911899551,514.21545051844532,508.75153191789514,503.28761331734495,497.82369471679476]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",1908.6999623264937,1810.7181719988027,1712.7363816711118,1614.7545913434208,1516.7728010157296,1502.1144314478456,1487.4560618799617,1472.7976923120777,1458.1393227441938,1443.4809531763099,1428.8225836084259,1414.164214040542,1399.5058444726581,1384.8474749047741,1370.1891053368895,1356.4872142835206,1342.7853232301518,1329.0834321767829,1315.3815411234141,1301.6796500700452,1287.9777590166764,1274.2758679633075,1260.5739769099387,1246.8720858565698,1233.170194803201,1219.4683037498321,1205.7664126964632,1192.0645216430944,1178.3626305897255,1164.6607395363567,1150.9588484829878,1137.256957429619,1123.5550663762501,1109.8531753228813,1096.1512842695117]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",1908.6999623264937,1810.7181719988027,1712.7363816711118,1614.7545913434208,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",1908.6999623264937,1810.7181719988027,1712.7363816711118,1614.7545913434208,1516.7728010157296,1425.8057275869364,1334.8386541581433,1243.8715807293502,1152.904507300557,1061.9374338717639,970.97036044297079,880.00328701417766,789.03621358538453,698.0691401565914,607.1020667277985,601.63814812724831,596.17422952669813,590.71031092614794,585.24639232559775,579.78247372504757,574.31855512449738,568.85463652394719,563.39071792339701,557.92679932284682,552.46288072229663,546.99896212174644,541.53504352119626,536.07112492064607,530.60720632009588,525.1432877195457,519.67936911899551,514.21545051844532,508.75153191789514,503.28761331734495,497.82369471679476]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",1908.6999623264937,1810.7181719988027,1712.7363816711118,1614.7545913434208,1516.7728010157296,1502.1144314478456,1487.4560618799617,1472.7976923120777,1458.1393227441938,1443.4809531763099,1428.8225836084259,1414.164214040542,1399.5058444726581,1384.8474749047741,1370.1891053368895,1356.4872142835206,1342.7853232301518,1329.0834321767829,1315.3815411234141,1301.6796500700452,1287.9777590166764,1274.2758679633075,1260.5739769099387,1246.8720858565698,1233.170194803201,1219.4683037498321,1205.7664126964632,1192.0645216430944,1178.3626305897255,1164.6607395363567,1150.9588484829878,1137.256957429619,1123.5550663762501,1109.8531753228813,1096.1512842695117]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",1908.6999623264937,1810.7181719988027,1712.7363816711118,1614.7545913434208,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296,1516.7728010157296]
[]
[" ",null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"(100000*L286+(10*100000)*L315+(100000*2.4)*L344)/100000","v":7700.5531201463727},7399.9040515085244,7099.2549828706751,6798.6059142328259,6497.9568455949775,6160.0819510474703,5822.2070564999631,5484.3321619524577,5146.4572674049505,4808.5823728574433,4470.707478309937,4132.8325837624307,3794.9576892149239,3457.0827946674176,3119.2079001199127,3088.1908787049442,3057.1738572899767,3026.1568358750083,2995.1398144600403,2964.1227930450727,2933.1057716301048,2902.0887502151372,2871.0717288001688,2840.0547073852008,2809.0376859702324,2778.0206645552648,2747.0036431402968,2715.9866217253293,2684.9696003103613,2653.9525788953929,2622.9355574804254,2591.9185360654574,2560.9015146504889,2529.8844932355214,2498.8674718205543]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",7700.5531201463727,7399.9040515085244,7099.2549828706751,6798.6059142328259,6497.9568455949775,6416.1015596651341,6334.2462737352898,6252.3909878054465,6170.5357018756031,6088.6804159457588,6006.8251300159154,5924.969844086072,5843.1145581562278,5761.2592722263853,5679.4039862965401,5622.6099464335748,5565.8159065706113,5509.0218667076442,5452.2278268446807,5395.4337869817136,5338.6397471187493,5281.845707255784,5225.0516673928187,5168.2576275298534,5111.4635876668881,5054.6695478039228,4997.8755079409584,4941.0814680779931,4884.2874282150278,4827.4933883520625,4770.6993484890972,4713.905308626131,4657.1112687631667,4600.3172289002014,4543.5231890372334]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",7700.5531201463727,7399.9040515085244,7099.2549828706751,6798.6059142328259,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",7700.5531201463727,7399.9040515085244,7099.2549828706751,6798.6059142328259,6497.9568455949775,6160.0819510474703,5822.2070564999631,5484.3321619524577,5146.4572674049505,4808.5823728574433,4470.707478309937,4132.8325837624307,3794.9576892149239,3457.0827946674176,3119.2079001199127,3088.1908787049442,3057.1738572899767,3026.1568358750083,2995.1398144600403,2964.1227930450727,2933.1057716301048,2902.0887502151372,2871.0717288001688,2840.0547073852008,2809.0376859702324,2778.0206645552648,2747.0036431402968,2715.9866217253293,2684.9696003103613,2653.9525788953929,2622.9355574804254,2591.9185360654574,2560.9015146504889,2529.8844932355214,2498.8674718205543]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",7700.5531201463727,7399.9040515085244,7099.2549828706751,6798.6059142328259,6497.9568455949775,6416.1015596651341,6334.2462737352898,6252.3909878054465,6170.5357018756031,6088.6804159457588,6006.8251300159154,5924.969844086072,5843.1145581562278,5761.2592722263853,5679.4039862965401,5622.6099464335748,5565.8159065706113,5509.0218667076442,5452.2278268446807,5395.4337869817136,5338.6397471187493,5281.845707255784,5225.0516673928187,5168.2576275298534,5111.4635876668881,5054.6695478039228,4997.8755079409584,4941.0814680779931,4884.2874282150278,4827.4933883520625,4770.6993484890972,4713.905308626131,4657.1112687631667,4600.3172289002014,4543.5231890372334]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",7700.5531201463727,7399.9040515085244,7099.2549828706751,6798.6059142328259,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",7700.5531201463727,7399.9040515085244,7099.2549828706751,6798.6059142328259,6497.9568455949775,6160.0819510474703,5822.2070564999631,5484.3321619524577,5146.4572674049505,4808.5823728574433,4470.707478309937,4132.8325837624307,3794.9576892149239,3457.0827946674176,3119.2079001199127,{"$f":"(100000*AA292+(10*100000)*AA321+(100000*2.4)*AA350)/100000","v":3088.1908787049442},3057.1738572899767,3026.1568358750083,2995.1398144600403,2964.1227930450727,2933.1057716301048,2902.0887502151372,2871.0717288001688,2840.0547073852008,2809.0376859702324,2778.0206645552648,2747.0036431402968,2715.9866217253293,2684.9696003103613,2653.9525788953929,2622.9355574804254,2591.9185360654574,2560.9015146504889,2529.8844932355214,2498.8674718205543]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",7700.5531201463727,{"$f":"(100000*M293+(10*100000)*M322+(100000*2.4)*M351)/100000","v":7399.9040515085244},7099.2549828706751,6798.6059142328259,{"$f":"(100000*P293+(10*100000)*P322+(100000*2.4)*P351)/100000","v":6497.9568455949775},6416.1015596651341,6334.2462737352898,6252.3909878054465,6170.5357018756031,6088.6804159457588,6006.8251300159154,5924.969844086072,5843.1145581562278,5761.2592722263853,5679.4039862965401,5622.6099464335748,5565.8159065706113,5509.0218667076442,5452.2278268446807,5395.4337869817136,5338.6397471187493,5281.845707255784,5225.0516673928187,5168.2576275298534,5111.4635876668881,5054.6695478039228,4997.8755079409584,4941.0814680779931,4884.2874282150278,4827.4933883520625,4770.6993484890972,4713.905308626131,4657.1112687631667,4600.3172289002014,4543.5231890372334]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"(100000*L294+(10*100000)*L323+(100000*2.4)*L352)/100000","v":7700.5531201463727},7399.9040515085244,7099.2549828706751,6798.6059142328259,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775,6497.9568455949775]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,64.209033826210245,61.575855782864082,58.942677739517919,56.309499696171756,53.676321652825592,51.043143609479429,48.409965566133266,45.776787522787103,43.14360947944094,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,65.171156572817495,63.500101276078581,61.829045979339668,60.157990682600754,58.486935385861841,56.815880089122928,55.144824792384014,53.473769495645101,51.802714198906187,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,64.209033826210245,61.575855782864082,58.942677739517919,56.309499696171756,53.676321652825592,51.043143609479429,48.409965566133266,45.776787522787103,43.14360947944094,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,65.171156572817495,63.500101276078581,61.829045979339668,60.157990682600754,58.486935385861841,56.815880089122928,55.144824792384014,53.473769495645101,51.802714198906187,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,64.209033826210245,61.575855782864082,58.942677739517919,56.309499696171756,53.676321652825592,51.043143609479429,48.409965566133266,45.776787522787103,43.14360947944094,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791,40.510431436094791]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,65.171156572817495,63.500101276078581,61.829045979339668,60.157990682600754,58.486935385861841,56.815880089122928,55.144824792384014,53.473769495645101,51.802714198906187,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302,50.131658902167302]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408,66.842211869556408]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$L$78","v":4.0510431436094789},{"$f":"$L$78","v":4.0510431436094789},{"$f":"$L$78","v":4.0510431436094789},{"$f":"$L$78","v":4.0510431436094789},3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"$L$78","v":4.0510431436094789},4.0510431436094789,4.0510431436094789,4.0510431436094789,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"$L$79","v":4.0510431436094789},{"$f":"$L$79","v":4.0510431436094789},{"$f":"$L$79","v":4.0510431436094789},{"$f":"$L$79","v":4.0510431436094789},3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"$L$79","v":4.0510431436094789},4.0510431436094789,4.0510431436094789,4.0510431436094789,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"$L$80","v":4.0510431436094789},{"$f":"$L$80","v":4.0510431436094789},{"$f":"$L$80","v":4.0510431436094789},{"$f":"$L$80","v":4.0510431436094789},3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"$L$80","v":4.0510431436094789},4.0510431436094789,4.0510431436094789,4.0510431436094789,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944,3.5446627506582944]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789,4.0510431436094789]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN446","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F447","v":3.73E-2},{"$f":"'WACC Calc'!G447","v":3.73E-2},{"$f":"'WACC Calc'!H447","v":3.73E-2},{"$f":"'WACC Calc'!I447","v":3.73E-2},{"$f":"'WACC Calc'!J447","v":3.73E-2},{"$f":"'WACC Calc'!K447","v":3.73E-2},{"$f":"'WACC Calc'!L447","v":3.73E-2},{"$f":"'WACC Calc'!M447","v":3.73E-2},{"$f":"'WACC Calc'!N447","v":3.73E-2},{"$f":"'WACC Calc'!O447","v":3.73E-2},{"$f":"'WACC Calc'!P447","v":3.73E-2},{"$f":"'WACC Calc'!Q447","v":3.73E-2},{"$f":"'WACC Calc'!R447","v":3.73E-2},{"$f":"'WACC Calc'!S447","v":3.73E-2},{"$f":"'WACC Calc'!T447","v":3.73E-2},{"$f":"'WACC Calc'!U447","v":3.73E-2},{"$f":"'WACC Calc'!V447","v":3.73E-2},{"$f":"'WACC Calc'!W447","v":3.73E-2},{"$f":"'WACC Calc'!X447","v":3.73E-2},{"$f":"'WACC Calc'!Y447","v":3.73E-2},{"$f":"'WACC Calc'!Z447","v":3.73E-2},{"$f":"'WACC Calc'!AA447","v":3.73E-2},{"$f":"'WACC Calc'!AB447","v":3.73E-2},{"$f":"'WACC Calc'!AC447","v":3.73E-2},{"$f":"'WACC Calc'!AD447","v":3.73E-2},{"$f":"'WACC Calc'!AE447","v":3.73E-2},{"$f":"'WACC Calc'!AF447","v":3.73E-2},{"$f":"'WACC Calc'!AG447","v":3.73E-2},{"$f":"'WACC Calc'!AH447","v":3.73E-2},{"$f":"'WACC Calc'!AI447","v":3.73E-2},{"$f":"'WACC Calc'!AJ447","v":3.73E-2},{"$f":"'WACC Calc'!AK447","v":3.73E-2},{"$f":"'WACC Calc'!AL447","v":3.73E-2},{"$f":"'WACC Calc'!AM447","v":3.73E-2},{"$f":"'WACC Calc'!AN447","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F448","v":3.73E-2},{"$f":"'WACC Calc'!G448","v":3.73E-2},{"$f":"'WACC Calc'!H448","v":3.73E-2},{"$f":"'WACC Calc'!I448","v":3.73E-2},{"$f":"'WACC Calc'!J448","v":3.73E-2},{"$f":"'WACC Calc'!K448","v":3.73E-2},{"$f":"'WACC Calc'!L448","v":3.73E-2},{"$f":"'WACC Calc'!M448","v":3.73E-2},{"$f":"'WACC Calc'!N448","v":3.73E-2},{"$f":"'WACC Calc'!O448","v":3.73E-2},{"$f":"'WACC Calc'!P448","v":3.73E-2},{"$f":"'WACC Calc'!Q448","v":3.73E-2},{"$f":"'WACC Calc'!R448","v":3.73E-2},{"$f":"'WACC Calc'!S448","v":3.73E-2},{"$f":"'WACC Calc'!T448","v":3.73E-2},{"$f":"'WACC Calc'!U448","v":3.73E-2},{"$f":"'WACC Calc'!V448","v":3.73E-2},{"$f":"'WACC Calc'!W448","v":3.73E-2},{"$f":"'WACC Calc'!X448","v":3.73E-2},{"$f":"'WACC Calc'!Y448","v":3.73E-2},{"$f":"'WACC Calc'!Z448","v":3.73E-2},{"$f":"'WACC Calc'!AA448","v":3.73E-2},{"$f":"'WACC Calc'!AB448","v":3.73E-2},{"$f":"'WACC Calc'!AC448","v":3.73E-2},{"$f":"'WACC Calc'!AD448","v":3.73E-2},{"$f":"'WACC Calc'!AE448","v":3.73E-2},{"$f":"'WACC Calc'!AF448","v":3.73E-2},{"$f":"'WACC Calc'!AG448","v":3.73E-2},{"$f":"'WACC Calc'!AH448","v":3.73E-2},{"$f":"'WACC Calc'!AI448","v":3.73E-2},{"$f":"'WACC Calc'!AJ448","v":3.73E-2},{"$f":"'WACC Calc'!AK448","v":3.73E-2},{"$f":"'WACC Calc'!AL448","v":3.73E-2},{"$f":"'WACC Calc'!AM448","v":3.73E-2},{"$f":"'WACC Calc'!AN448","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F449","v":3.73E-2},{"$f":"'WACC Calc'!G449","v":3.73E-2},{"$f":"'WACC Calc'!H449","v":3.73E-2},{"$f":"'WACC Calc'!I449","v":3.73E-2},{"$f":"'WACC Calc'!J449","v":3.73E-2},{"$f":"'WACC Calc'!K449","v":3.73E-2},{"$f":"'WACC Calc'!L449","v":3.73E-2},{"$f":"'WACC Calc'!M449","v":3.73E-2},{"$f":"'WACC Calc'!N449","v":3.73E-2},{"$f":"'WACC Calc'!O449","v":3.73E-2},{"$f":"'WACC Calc'!P449","v":3.73E-2},{"$f":"'WACC Calc'!Q449","v":3.73E-2},{"$f":"'WACC Calc'!R449","v":3.73E-2},{"$f":"'WACC Calc'!S449","v":3.73E-2},{"$f":"'WACC Calc'!T449","v":3.73E-2},{"$f":"'WACC Calc'!U449","v":3.73E-2},{"$f":"'WACC Calc'!V449","v":3.73E-2},{"$f":"'WACC Calc'!W449","v":3.73E-2},{"$f":"'WACC Calc'!X449","v":3.73E-2},{"$f":"'WACC Calc'!Y449","v":3.73E-2},{"$f":"'WACC Calc'!Z449","v":3.73E-2},{"$f":"'WACC Calc'!AA449","v":3.73E-2},{"$f":"'WACC Calc'!AB449","v":3.73E-2},{"$f":"'WACC Calc'!AC449","v":3.73E-2},{"$f":"'WACC Calc'!AD449","v":3.73E-2},{"$f":"'WACC Calc'!AE449","v":3.73E-2},{"$f":"'WACC Calc'!AF449","v":3.73E-2},{"$f":"'WACC Calc'!AG449","v":3.73E-2},{"$f":"'WACC Calc'!AH449","v":3.73E-2},{"$f":"'WACC Calc'!AI449","v":3.73E-2},{"$f":"'WACC Calc'!AJ449","v":3.73E-2},{"$f":"'WACC Calc'!AK449","v":3.73E-2},{"$f":"'WACC Calc'!AL449","v":3.73E-2},{"$f":"'WACC Calc'!AM449","v":3.73E-2},{"$f":"'WACC Calc'!AN449","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM450","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN450","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM451","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN451","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM452","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN452","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F453","v":3.73E-2},{"$f":"'WACC Calc'!G453","v":3.73E-2},{"$f":"'WACC Calc'!H453","v":3.73E-2},{"$f":"'WACC Calc'!I453","v":3.73E-2},{"$f":"'WACC Calc'!J453","v":3.73E-2},{"$f":"'WACC Calc'!K453","v":3.73E-2},{"$f":"'WACC Calc'!L453","v":3.73E-2},{"$f":"'WACC Calc'!M453","v":3.73E-2},{"$f":"'WACC Calc'!N453","v":3.73E-2},{"$f":"'WACC Calc'!O453","v":3.73E-2},{"$f":"'WACC Calc'!P453","v":3.73E-2},{"$f":"'WACC Calc'!Q453","v":3.73E-2},{"$f":"'WACC Calc'!R453","v":3.73E-2},{"$f":"'WACC Calc'!S453","v":3.73E-2},{"$f":"'WACC Calc'!T453","v":3.73E-2},{"$f":"'WACC Calc'!U453","v":3.73E-2},{"$f":"'WACC Calc'!V453","v":3.73E-2},{"$f":"'WACC Calc'!W453","v":3.73E-2},{"$f":"'WACC Calc'!X453","v":3.73E-2},{"$f":"'WACC Calc'!Y453","v":3.73E-2},{"$f":"'WACC Calc'!Z453","v":3.73E-2},{"$f":"'WACC Calc'!AA453","v":3.73E-2},{"$f":"'WACC Calc'!AB453","v":3.73E-2},{"$f":"'WACC Calc'!AC453","v":3.73E-2},{"$f":"'WACC Calc'!AD453","v":3.73E-2},{"$f":"'WACC Calc'!AE453","v":3.73E-2},{"$f":"'WACC Calc'!AF453","v":3.73E-2},{"$f":"'WACC Calc'!AG453","v":3.73E-2},{"$f":"'WACC Calc'!AH453","v":3.73E-2},{"$f":"'WACC Calc'!AI453","v":3.73E-2},{"$f":"'WACC Calc'!AJ453","v":3.73E-2},{"$f":"'WACC Calc'!AK453","v":3.73E-2},{"$f":"'WACC Calc'!AL453","v":3.73E-2},{"$f":"'WACC Calc'!AM453","v":3.73E-2},{"$f":"'WACC Calc'!AN453","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F454","v":0.1303},{"$f":"'WACC Calc'!G454","v":0.12744285714285714},{"$f":"'WACC Calc'!H454","v":0.1245857142857143},{"$f":"'WACC Calc'!I454","v":0.12172857142857144},{"$f":"'WACC Calc'!J454","v":0.11887142857142857},{"$f":"'WACC Calc'!K454","v":0.11601428571428572},{"$f":"'WACC Calc'!L454","v":0.11315714285714286},{"$f":"'WACC Calc'!M454","v":0.11030000000000001},{"$f":"'WACC Calc'!N454","v":0.10744285714285715},{"$f":"'WACC Calc'!O454","v":0.1045857142857143},{"$f":"'WACC Calc'!P454","v":0.10172857142857143},{"$f":"'WACC Calc'!Q454","v":9.8871428571428582E-2},{"$f":"'WACC Calc'!R454","v":9.6014285714285719E-2},{"$f":"'WACC Calc'!S454","v":9.3157142857142869E-2},{"$f":"'WACC Calc'!T454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM454","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN454","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F455","v":0.1303},{"$f":"'WACC Calc'!G455","v":0.12744285714285714},{"$f":"'WACC Calc'!H455","v":0.1245857142857143},{"$f":"'WACC Calc'!I455","v":0.12172857142857144},{"$f":"'WACC Calc'!J455","v":0.11887142857142857},{"$f":"'WACC Calc'!K455","v":0.11601428571428572},{"$f":"'WACC Calc'!L455","v":0.11315714285714286},{"$f":"'WACC Calc'!M455","v":0.11030000000000001},{"$f":"'WACC Calc'!N455","v":0.10744285714285715},{"$f":"'WACC Calc'!O455","v":0.1045857142857143},{"$f":"'WACC Calc'!P455","v":0.10172857142857143},{"$f":"'WACC Calc'!Q455","v":9.8871428571428582E-2},{"$f":"'WACC Calc'!R455","v":9.6014285714285719E-2},{"$f":"'WACC Calc'!S455","v":9.3157142857142869E-2},{"$f":"'WACC Calc'!T455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM455","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN455","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F456","v":0.1303},{"$f":"'WACC Calc'!G456","v":0.1303},{"$f":"'WACC Calc'!H456","v":0.1303},{"$f":"'WACC Calc'!I456","v":0.1303},{"$f":"'WACC Calc'!J456","v":0.1303},{"$f":"'WACC Calc'!K456","v":0.1303},{"$f":"'WACC Calc'!L456","v":0.1303},{"$f":"'WACC Calc'!M456","v":0.1303},{"$f":"'WACC Calc'!N456","v":0.1303},{"$f":"'WACC Calc'!O456","v":0.1303},{"$f":"'WACC Calc'!P456","v":0.1303},{"$f":"'WACC Calc'!Q456","v":0.1303},{"$f":"'WACC Calc'!R456","v":0.1303},{"$f":"'WACC Calc'!S456","v":0.1303},{"$f":"'WACC Calc'!T456","v":0.1303},{"$f":"'WACC Calc'!U456","v":0.1303},{"$f":"'WACC Calc'!V456","v":0.1303},{"$f":"'WACC Calc'!W456","v":0.1303},{"$f":"'WACC Calc'!X456","v":0.1303},{"$f":"'WACC Calc'!Y456","v":0.1303},{"$f":"'WACC Calc'!Z456","v":0.1303},{"$f":"'WACC Calc'!AA456","v":0.1303},{"$f":"'WACC Calc'!AB456","v":0.1303},{"$f":"'WACC Calc'!AC456","v":0.1303},{"$f":"'WACC Calc'!AD456","v":0.1303},{"$f":"'WACC Calc'!AE456","v":0.1303},{"$f":"'WACC Calc'!AF456","v":0.1303},{"$f":"'WACC Calc'!AG456","v":0.1303},{"$f":"'WACC Calc'!AH456","v":0.1303},{"$f":"'WACC Calc'!AI456","v":0.1303},{"$f":"'WACC Calc'!AJ456","v":0.1303},{"$f":"'WACC Calc'!AK456","v":0.1303},{"$f":"'WACC Calc'!AL456","v":0.1303},{"$f":"'WACC Calc'!AM456","v":0.1303},{"$f":"'WACC Calc'!AN456","v":0.1303}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F457","v":0.10273170731707326},{"$f":"'WACC Calc'!G457","v":9.9944250871080387E-2},{"$f":"'WACC Calc'!H457","v":9.7156794425087289E-2},{"$f":"'WACC Calc'!I457","v":9.4369337979094192E-2},{"$f":"'WACC Calc'!J457","v":9.1581881533101095E-2},{"$f":"'WACC Calc'!K457","v":8.8794425087107998E-2},{"$f":"'WACC Calc'!L457","v":8.6006968641115122E-2},{"$f":"'WACC Calc'!M457","v":8.3219512195122025E-2},{"$f":"'WACC Calc'!N457","v":8.043205574912915E-2},{"$f":"'WACC Calc'!O457","v":7.7644599303136053E-2},{"$f":"'WACC Calc'!P457","v":7.4857142857142955E-2},{"$f":"'WACC Calc'!Q457","v":7.2069686411149858E-2},{"$f":"'WACC Calc'!R457","v":6.9282229965156983E-2},{"$f":"'WACC Calc'!S457","v":6.6494773519163886E-2},{"$f":"'WACC Calc'!T457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM457","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN457","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F458","v":0.10273170731707326},{"$f":"'WACC Calc'!G458","v":9.9944250871080387E-2},{"$f":"'WACC Calc'!H458","v":9.7156794425087289E-2},{"$f":"'WACC Calc'!I458","v":9.4369337979094192E-2},{"$f":"'WACC Calc'!J458","v":9.1581881533101095E-2},{"$f":"'WACC Calc'!K458","v":8.8794425087107998E-2},{"$f":"'WACC Calc'!L458","v":8.6006968641115122E-2},{"$f":"'WACC Calc'!M458","v":8.3219512195122025E-2},{"$f":"'WACC Calc'!N458","v":8.043205574912915E-2},{"$f":"'WACC Calc'!O458","v":7.7644599303136053E-2},{"$f":"'WACC Calc'!P458","v":7.4857142857142955E-2},{"$f":"'WACC Calc'!Q458","v":7.2069686411149858E-2},{"$f":"'WACC Calc'!R458","v":6.9282229965156983E-2},{"$f":"'WACC Calc'!S458","v":6.6494773519163886E-2},{"$f":"'WACC Calc'!T458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM458","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN458","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F459","v":0.10273170731707326},{"$f":"'WACC Calc'!G459","v":0.10273170731707326},{"$f":"'WACC Calc'!H459","v":0.10273170731707326},{"$f":"'WACC Calc'!I459","v":0.10273170731707326},{"$f":"'WACC Calc'!J459","v":0.10273170731707326},{"$f":"'WACC Calc'!K459","v":0.10273170731707326},{"$f":"'WACC Calc'!L459","v":0.10273170731707326},{"$f":"'WACC Calc'!M459","v":0.10273170731707326},{"$f":"'WACC Calc'!N459","v":0.10273170731707326},{"$f":"'WACC Calc'!O459","v":0.10273170731707326},{"$f":"'WACC Calc'!P459","v":0.10273170731707326},{"$f":"'WACC Calc'!Q459","v":0.10273170731707326},{"$f":"'WACC Calc'!R459","v":0.10273170731707326},{"$f":"'WACC Calc'!S459","v":0.10273170731707326},{"$f":"'WACC Calc'!T459","v":0.10273170731707326},{"$f":"'WACC Calc'!U459","v":0.10273170731707326},{"$f":"'WACC Calc'!V459","v":0.10273170731707326},{"$f":"'WACC Calc'!W459","v":0.10273170731707326},{"$f":"'WACC Calc'!X459","v":0.10273170731707326},{"$f":"'WACC Calc'!Y459","v":0.10273170731707326},{"$f":"'WACC Calc'!Z459","v":0.10273170731707326},{"$f":"'WACC Calc'!AA459","v":0.10273170731707326},{"$f":"'WACC Calc'!AB459","v":0.10273170731707326},{"$f":"'WACC Calc'!AC459","v":0.10273170731707326},{"$f":"'WACC Calc'!AD459","v":0.10273170731707326},{"$f":"'WACC Calc'!AE459","v":0.10273170731707326},{"$f":"'WACC Calc'!AF459","v":0.10273170731707326},{"$f":"'WACC Calc'!AG459","v":0.10273170731707326},{"$f":"'WACC Calc'!AH459","v":0.10273170731707326},{"$f":"'WACC Calc'!AI459","v":0.10273170731707326},{"$f":"'WACC Calc'!AJ459","v":0.10273170731707326},{"$f":"'WACC Calc'!AK459","v":0.10273170731707326},{"$f":"'WACC Calc'!AL459","v":0.10273170731707326},{"$f":"'WACC Calc'!AM459","v":0.10273170731707326},{"$f":"'WACC Calc'!AN459","v":0.10273170731707326}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F460","v":0.5},{"$f":"'WACC Calc'!G460","v":0.51428571428571423},{"$f":"'WACC Calc'!H460","v":0.52857142857142847},{"$f":"'WACC Calc'!I460","v":0.5428571428571427},{"$f":"'WACC Calc'!J460","v":0.55714285714285694},{"$f":"'WACC Calc'!K460","v":0.57142857142857117},{"$f":"'WACC Calc'!L460","v":0.58571428571428541},{"$f":"'WACC Calc'!M460","v":0.59999999999999964},{"$f":"'WACC Calc'!N460","v":0.61428571428571388},{"$f":"'WACC Calc'!O460","v":0.62857142857142811},{"$f":"'WACC Calc'!P460","v":0.64285714285714235},{"$f":"'WACC Calc'!Q460","v":0.65714285714285658},{"$f":"'WACC Calc'!R460","v":0.67142857142857082},{"$f":"'WACC Calc'!S460","v":0.68571428571428505},{"$f":"'WACC Calc'!T460","v":0.7},{"$f":"'WACC Calc'!U460","v":0.7},{"$f":"'WACC Calc'!V460","v":0.7},{"$f":"'WACC Calc'!W460","v":0.7},{"$f":"'WACC Calc'!X460","v":0.7},{"$f":"'WACC Calc'!Y460","v":0.7},{"$f":"'WACC Calc'!Z460","v":0.7},{"$f":"'WACC Calc'!AA460","v":0.7},{"$f":"'WACC Calc'!AB460","v":0.7},{"$f":"'WACC Calc'!AC460","v":0.7},{"$f":"'WACC Calc'!AD460","v":0.7},{"$f":"'WACC Calc'!AE460","v":0.7},{"$f":"'WACC Calc'!AF460","v":0.7},{"$f":"'WACC Calc'!AG460","v":0.7},{"$f":"'WACC Calc'!AH460","v":0.7},{"$f":"'WACC Calc'!AI460","v":0.7},{"$f":"'WACC Calc'!AJ460","v":0.7},{"$f":"'WACC Calc'!AK460","v":0.7},{"$f":"'WACC Calc'!AL460","v":0.7},{"$f":"'WACC Calc'!AM460","v":0.7},{"$f":"'WACC Calc'!AN460","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F461","v":0.5},{"$f":"'WACC Calc'!G461","v":0.51071428571428568},{"$f":"'WACC Calc'!H461","v":0.52142857142857135},{"$f":"'WACC Calc'!I461","v":0.53214285714285703},{"$f":"'WACC Calc'!J461","v":0.5428571428571427},{"$f":"'WACC Calc'!K461","v":0.55357142857142838},{"$f":"'WACC Calc'!L461","v":0.56428571428571406},{"$f":"'WACC Calc'!M461","v":0.57499999999999973},{"$f":"'WACC Calc'!N461","v":0.58571428571428541},{"$f":"'WACC Calc'!O461","v":0.59642857142857109},{"$f":"'WACC Calc'!P461","v":0.60714285714285676},{"$f":"'WACC Calc'!Q461","v":0.61785714285714244},{"$f":"'WACC Calc'!R461","v":0.62857142857142811},{"$f":"'WACC Calc'!S461","v":0.63928571428571379},{"$f":"'WACC Calc'!T461","v":0.65},{"$f":"'WACC Calc'!U461","v":0.65},{"$f":"'WACC Calc'!V461","v":0.65},{"$f":"'WACC Calc'!W461","v":0.65},{"$f":"'WACC Calc'!X461","v":0.65},{"$f":"'WACC Calc'!Y461","v":0.65},{"$f":"'WACC Calc'!Z461","v":0.65},{"$f":"'WACC Calc'!AA461","v":0.65},{"$f":"'WACC Calc'!AB461","v":0.65},{"$f":"'WACC Calc'!AC461","v":0.65},{"$f":"'WACC Calc'!AD461","v":0.65},{"$f":"'WACC Calc'!AE461","v":0.65},{"$f":"'WACC Calc'!AF461","v":0.65},{"$f":"'WACC Calc'!AG461","v":0.65},{"$f":"'WACC Calc'!AH461","v":0.65},{"$f":"'WACC Calc'!AI461","v":0.65},{"$f":"'WACC Calc'!AJ461","v":0.65},{"$f":"'WACC Calc'!AK461","v":0.65},{"$f":"'WACC Calc'!AL461","v":0.65},{"$f":"'WACC Calc'!AM461","v":0.65},{"$f":"'WACC Calc'!AN461","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F462","v":0.5},{"$f":"'WACC Calc'!G462","v":0.5},{"$f":"'WACC Calc'!H462","v":0.5},{"$f":"'WACC Calc'!I462","v":0.5},{"$f":"'WACC Calc'!J462","v":0.5},{"$f":"'WACC Calc'!K462","v":0.5},{"$f":"'WACC Calc'!L462","v":0.5},{"$f":"'WACC Calc'!M462","v":0.5},{"$f":"'WACC Calc'!N462","v":0.5},{"$f":"'WACC Calc'!O462","v":0.5},{"$f":"'WACC Calc'!P462","v":0.5},{"$f":"'WACC Calc'!Q462","v":0.5},{"$f":"'WACC Calc'!R462","v":0.5},{"$f":"'WACC Calc'!S462","v":0.5},{"$f":"'WACC Calc'!T462","v":0.5},{"$f":"'WACC Calc'!U462","v":0.5},{"$f":"'WACC Calc'!V462","v":0.5},{"$f":"'WACC Calc'!W462","v":0.5},{"$f":"'WACC Calc'!X462","v":0.5},{"$f":"'WACC Calc'!Y462","v":0.5},{"$f":"'WACC Calc'!Z462","v":0.5},{"$f":"'WACC Calc'!AA462","v":0.5},{"$f":"'WACC Calc'!AB462","v":0.5},{"$f":"'WACC Calc'!AC462","v":0.5},{"$f":"'WACC Calc'!AD462","v":0.5},{"$f":"'WACC Calc'!AE462","v":0.5},{"$f":"'WACC Calc'!AF462","v":0.5},{"$f":"'WACC Calc'!AG462","v":0.5},{"$f":"'WACC Calc'!AH462","v":0.5},{"$f":"'WACC Calc'!AI462","v":0.5},{"$f":"'WACC Calc'!AJ462","v":0.5},{"$f":"'WACC Calc'!AK462","v":0.5},{"$f":"'WACC Calc'!AL462","v":0.5},{"$f":"'WACC Calc'!AM462","v":0.5},{"$f":"'WACC Calc'!AN462","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F463","v":0.25740000000000002},{"$f":"'WACC Calc'!G463","v":0.25740000000000002},{"$f":"'WACC Calc'!H463","v":0.25740000000000002},{"$f":"'WACC Calc'!I463","v":0.25740000000000002},{"$f":"'WACC Calc'!J463","v":0.25740000000000002},{"$f":"'WACC Calc'!K463","v":0.25740000000000002},{"$f":"'WACC Calc'!L463","v":0.25740000000000002},{"$f":"'WACC Calc'!M463","v":0.25740000000000002},{"$f":"'WACC Calc'!N463","v":0.25740000000000002},{"$f":"'WACC Calc'!O463","v":0.25740000000000002},{"$f":"'WACC Calc'!P463","v":0.25740000000000002},{"$f":"'WACC Calc'!Q463","v":0.25740000000000002},{"$f":"'WACC Calc'!R463","v":0.25740000000000002},{"$f":"'WACC Calc'!S463","v":0.25740000000000002},{"$f":"'WACC Calc'!T463","v":0.25740000000000002},{"$f":"'WACC Calc'!U463","v":0.25740000000000002},{"$f":"'WACC Calc'!V463","v":0.25740000000000002},{"$f":"'WACC Calc'!W463","v":0.25740000000000002},{"$f":"'WACC Calc'!X463","v":0.25740000000000002},{"$f":"'WACC Calc'!Y463","v":0.25740000000000002},{"$f":"'WACC Calc'!Z463","v":0.25740000000000002},{"$f":"'WACC Calc'!AA463","v":0.25740000000000002},{"$f":"'WACC Calc'!AB463","v":0.25740000000000002},{"$f":"'WACC Calc'!AC463","v":0.25740000000000002},{"$f":"'WACC Calc'!AD463","v":0.25740000000000002},{"$f":"'WACC Calc'!AE463","v":0.25740000000000002},{"$f":"'WACC Calc'!AF463","v":0.25740000000000002},{"$f":"'WACC Calc'!AG463","v":0.25740000000000002},{"$f":"'WACC Calc'!AH463","v":0.25740000000000002},{"$f":"'WACC Calc'!AI463","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ463","v":0.25740000000000002},{"$f":"'WACC Calc'!AK463","v":0.25740000000000002},{"$f":"'WACC Calc'!AL463","v":0.25740000000000002},{"$f":"'WACC Calc'!AM463","v":0.25740000000000002},{"$f":"'WACC Calc'!AN463","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F464","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!G464","v":7.6146006040816325E-2},{"$f":"'WACC Calc'!H464","v":7.3374154734693886E-2},{"$f":"'WACC Calc'!I464","v":7.0683936081632662E-2},{"$f":"'WACC Calc'!J464","v":6.8075350081632666E-2},{"$f":"'WACC Calc'!K464","v":6.5548396734693898E-2},{"$f":"'WACC Calc'!L464","v":6.3103076040816344E-2},{"$f":"'WACC Calc'!M464","v":6.0739388000000033E-2},{"$f":"'WACC Calc'!N464","v":5.8457332612244936E-2},{"$f":"'WACC Calc'!O464","v":5.6256909877551053E-2},{"$f":"'WACC Calc'!P464","v":5.4138119795918399E-2},{"$f":"'WACC Calc'!Q464","v":5.2100962367346987E-2},{"$f":"'WACC Calc'!R464","v":5.0145437591836775E-2},{"$f":"'WACC Calc'!S464","v":4.8271545469387798E-2},{"$f":"'WACC Calc'!T464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM464","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AN464","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F465","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!G465","v":7.650223417346938E-2},{"$f":"'WACC Calc'!H465","v":7.4066202836734707E-2},{"$f":"'WACC Calc'!I465","v":7.1691395989795931E-2},{"$f":"'WACC Calc'!J465","v":6.9377813632653065E-2},{"$f":"'WACC Calc'!K465","v":6.7125455765306152E-2},{"$f":"'WACC Calc'!L465","v":6.4934322387755122E-2},{"$f":"'WACC Calc'!M465","v":6.2804413500000017E-2},{"$f":"'WACC Calc'!N465","v":6.0735729102040836E-2},{"$f":"'WACC Calc'!O465","v":5.872826919387758E-2},{"$f":"'WACC Calc'!P465","v":5.6782033775510235E-2},{"$f":"'WACC Calc'!Q465","v":5.4897022846938814E-2},{"$f":"'WACC Calc'!R465","v":5.3073236408163291E-2},{"$f":"'WACC Calc'!S465","v":5.1310674459183706E-2},{"$f":"'WACC Calc'!T465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!U465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!V465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!W465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!X465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Y465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!Z465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AA465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AB465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AC465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AD465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AE465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AF465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AG465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AH465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AI465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AJ465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AK465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AL465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AM465","v":4.9609337000000003E-2},{"$f":"'WACC Calc'!AN465","v":4.9609337000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!G466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!H466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!I466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!J466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!K466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!L466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!M466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!N466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!O466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!P466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!Q466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!R466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!S466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!T466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!U466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!V466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!W466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!X466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!Y466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!Z466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AA466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AB466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AC466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AD466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AE466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AF466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AG466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AH466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AI466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AJ466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AK466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AL466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AM466","v":7.8999490000000006E-2},{"$f":"'WACC Calc'!AN466","v":7.8999490000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F467","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!G467","v":4.9898542478845398E-2},{"$f":"'WACC Calc'!H467","v":4.719429730214042E-2},{"$f":"'WACC Calc'!I467","v":4.4569693738178318E-2},{"$f":"'WACC Calc'!J467","v":4.2024731786958869E-2},{"$f":"'WACC Calc'!K467","v":3.9559411448482074E-2},{"$f":"'WACC Calc'!L467","v":3.7173732722747932E-2},{"$f":"'WACC Calc'!M467","v":3.4867695609756222E-2},{"$f":"'WACC Calc'!N467","v":3.2641300109507165E-2},{"$f":"'WACC Calc'!O467","v":3.0494546222000984E-2},{"$f":"'WACC Calc'!P467","v":2.8427433947237457E-2},{"$f":"'WACC Calc'!Q467","v":2.6439963285216583E-2},{"$f":"'WACC Calc'!R467","v":2.4532134235938585E-2},{"$f":"'WACC Calc'!S467","v":2.2703946799402797E-2},{"$f":"'WACC Calc'!T467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM467","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AN467","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F468","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!G468","v":5.0246082120458002E-2},{"$f":"'WACC Calc'!H468","v":4.7869466182180354E-2},{"$f":"'WACC Calc'!I468","v":4.555258145345964E-2},{"$f":"'WACC Calc'!J468","v":4.329542793429586E-2},{"$f":"'WACC Calc'!K468","v":4.1098005624689238E-2},{"$f":"'WACC Calc'!L468","v":3.8960314524639328E-2},{"$f":"'WACC Calc'!M468","v":3.6882354634146575E-2},{"$f":"'WACC Calc'!N468","v":3.4864125953210534E-2},{"$f":"'WACC Calc'!O468","v":3.2905628481831872E-2},{"$f":"'WACC Calc'!P468","v":3.1006862220010145E-2},{"$f":"'WACC Calc'!Q468","v":2.9167827167745131E-2},{"$f":"'WACC Calc'!R468","v":2.7388523325037273E-2},{"$f":"'WACC Calc'!S468","v":2.5668950691886794E-2},{"$f":"'WACC Calc'!T468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!U468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!V468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!W468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!X468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Y468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!Z468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AA468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AB468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AC468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AD468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AE468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AF468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AG468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AH468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AI468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AJ468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AK468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AL468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AM468","v":2.4009109268292583E-2},{"$f":"'WACC Calc'!AN468","v":2.4009109268292583E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!G469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!H469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!I469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!J469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!K469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!L469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!M469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!N469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!O469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!P469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!Q469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!R469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!S469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!T469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!U469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!V469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!W469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!X469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!Y469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!Z469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AA469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AB469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AC469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AD469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AE469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AF469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AG469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AH469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AI469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AJ469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AK469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AL469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AM469","v":5.2682429268292807E-2},{"$f":"'WACC Calc'!AN469","v":5.2682429268292807E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L461 / (1 - (1 / (1 + L461)^$S$35))","v":8.7990272242264828E-2},{"$f":" M461 / (1 - (1 / (1 + M461)^$S$35))","v":8.5617698865674538E-2},8.3334927813945331E-2,8.1140778559278273E-2,7.9034004217848286E-2,7.7013298127881727E-2,7.5077300857160134E-2,7.3224607554103649E-2,7.145377555620458E-2,6.9763332170940856E-2,6.815178254722852E-2,6.6617617559772691E-2,6.5159321634126646E-2,6.3775380446618582E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L462 / (1 - (1 / (1 + L462)^$S$35))","v":8.7990272242264828E-2},8.5912655740312885E-2,8.3902800942783046E-2,8.1959951958947258E-2,8.0083313413365276E-2,7.8272053562344207E-2,7.6525307615116389E-2,7.4842181228229943E-2,7.3221754141106488E-2,7.1663083920690707E-2,7.0165209783578625E-2,6.8727156464908679E-2,6.7347938104600893E-2,6.6026562123164587E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2,6.4762033061217888E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2,8.7990272242264828E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L464 / (1 - (1 / (1 + L464)^$S$35))","v":6.7053967691136404E-2},{"$f":" M464 / (1 - (1 / (1 + M464)^$S$35))","v":6.4976220351686514E-2},6.2985855104898958E-2,6.1081107469345697E-2,5.9260156544057016E-2,5.7521135117429956E-2,5.5862139845089226E-2,5.428124138347485E-2,5.2776494375438902E-2,5.1345947194984087E-2,4.9987651370072057E-2,4.869967061475812E-2,4.7480089414407775E-2,4.6327021120091523E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L465 / (1 - (1 / (1 + L465)^$S$35))","v":6.7053967691136404E-2},6.5234026941090817E-2,6.3480171312100292E-2,6.1791260379353737E-2,6.0166119036456557E-2,5.8603542439634788E-2,5.7102301009865707E-2,5.5661145448901758E-2,5.4278811727849659E-2,5.295402601013334E-2,5.168550947418693E-2,5.0471983005031362E-2,4.9312171727831304E-2,4.8204809360576216E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2,4.7148642367052525E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2,6.7053967691136404E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",{"$f":"L461","v":7.8999490000000006E-2},{"$f":"M461","v":7.6146006040816325E-2},7.3374154734693886E-2,7.0683936081632662E-2,6.8075350081632666E-2,6.5548396734693898E-2,6.3103076040816344E-2,6.0739388000000033E-2,5.8457332612244936E-2,5.6256909877551053E-2,5.4138119795918399E-2,5.2100962367346987E-2,5.0145437591836775E-2,4.8271545469387798E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",{"$f":"L462","v":7.8999490000000006E-2},{"$f":"M462","v":7.650223417346938E-2},7.4066202836734707E-2,7.1691395989795931E-2,6.9377813632653065E-2,6.7125455765306152E-2,6.4934322387755122E-2,6.2804413500000017E-2,6.0735729102040836E-2,5.872826919387758E-2,5.6782033775510235E-2,5.4897022846938814E-2,5.3073236408163291E-2,5.1310674459183706E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant",{"$f":"L463","v":7.8999490000000006E-2},{"$f":"M463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",{"$f":"L461","v":7.8999490000000006E-2},{"$f":"M461","v":7.6146006040816325E-2},7.3374154734693886E-2,7.0683936081632662E-2,6.8075350081632666E-2,6.5548396734693898E-2,6.3103076040816344E-2,6.0739388000000033E-2,5.8457332612244936E-2,5.6256909877551053E-2,5.4138119795918399E-2,5.2100962367346987E-2,5.0145437591836775E-2,4.8271545469387798E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",{"$f":"L462","v":7.8999490000000006E-2},{"$f":"M462","v":7.650223417346938E-2},7.4066202836734707E-2,7.1691395989795931E-2,6.9377813632653065E-2,6.7125455765306152E-2,6.4934322387755122E-2,6.2804413500000017E-2,6.0735729102040836E-2,5.872826919387758E-2,5.6782033775510235E-2,5.4897022846938814E-2,5.3073236408163291E-2,5.1310674459183706E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant",{"$f":"L463","v":7.8999490000000006E-2},{"$f":"M463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",{"$f":"L461","v":7.8999490000000006E-2},{"$f":"M461","v":7.6146006040816325E-2},7.3374154734693886E-2,7.0683936081632662E-2,6.8075350081632666E-2,6.5548396734693898E-2,6.3103076040816344E-2,6.0739388000000033E-2,5.8457332612244936E-2,5.6256909877551053E-2,5.4138119795918399E-2,5.2100962367346987E-2,5.0145437591836775E-2,4.8271545469387798E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",{"$f":"L462","v":7.8999490000000006E-2},{"$f":"M462","v":7.650223417346938E-2},7.4066202836734707E-2,7.1691395989795931E-2,6.9377813632653065E-2,6.7125455765306152E-2,6.4934322387755122E-2,6.2804413500000017E-2,6.0735729102040836E-2,5.872826919387758E-2,5.6782033775510235E-2,5.4897022846938814E-2,5.3073236408163291E-2,5.1310674459183706E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant",{"$f":"L463","v":7.8999490000000006E-2},{"$f":"M463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L461","v":7.8999490000000006E-2},{"$f":"M461","v":7.6146006040816325E-2},7.3374154734693886E-2,7.0683936081632662E-2,6.8075350081632666E-2,6.5548396734693898E-2,6.3103076040816344E-2,6.0739388000000033E-2,5.8457332612244936E-2,5.6256909877551053E-2,5.4138119795918399E-2,5.2100962367346987E-2,5.0145437591836775E-2,4.8271545469387798E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"L462","v":7.8999490000000006E-2},{"$f":"M462","v":7.650223417346938E-2},7.4066202836734707E-2,7.1691395989795931E-2,6.9377813632653065E-2,6.7125455765306152E-2,6.4934322387755122E-2,6.2804413500000017E-2,6.0735729102040836E-2,5.872826919387758E-2,5.6782033775510235E-2,5.4897022846938814E-2,5.3073236408163291E-2,5.1310674459183706E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"L463","v":7.8999490000000006E-2},{"$f":"M463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"L461","v":7.8999490000000006E-2},{"$f":"M461","v":7.6146006040816325E-2},7.3374154734693886E-2,7.0683936081632662E-2,6.8075350081632666E-2,6.5548396734693898E-2,6.3103076040816344E-2,6.0739388000000033E-2,5.8457332612244936E-2,5.6256909877551053E-2,5.4138119795918399E-2,5.2100962367346987E-2,5.0145437591836775E-2,4.8271545469387798E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"L462","v":7.8999490000000006E-2},{"$f":"M462","v":7.650223417346938E-2},7.4066202836734707E-2,7.1691395989795931E-2,6.9377813632653065E-2,6.7125455765306152E-2,6.4934322387755122E-2,6.2804413500000017E-2,6.0735729102040836E-2,5.872826919387758E-2,5.6782033775510235E-2,5.4897022846938814E-2,5.3073236408163291E-2,5.1310674459183706E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"L463","v":7.8999490000000006E-2},{"$f":"M463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"L461","v":7.8999490000000006E-2},{"$f":"M461","v":7.6146006040816325E-2},7.3374154734693886E-2,7.0683936081632662E-2,6.8075350081632666E-2,6.5548396734693898E-2,6.3103076040816344E-2,6.0739388000000033E-2,5.8457332612244936E-2,5.6256909877551053E-2,5.4138119795918399E-2,5.2100962367346987E-2,5.0145437591836775E-2,4.8271545469387798E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"L462","v":7.8999490000000006E-2},{"$f":"M462","v":7.650223417346938E-2},7.4066202836734707E-2,7.1691395989795931E-2,6.9377813632653065E-2,6.7125455765306152E-2,6.4934322387755122E-2,6.2804413500000017E-2,6.0735729102040836E-2,5.872826919387758E-2,5.6782033775510235E-2,5.4897022846938814E-2,5.3073236408163291E-2,5.1310674459183706E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"L463","v":7.8999490000000006E-2},{"$f":"M463","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$L$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"$L$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",{"$f":"$L$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"$L$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"$L$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",{"$f":"$L$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"$L$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"$L$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",{"$f":"$L$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Constant"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":" (($S$50 * L571 * $S$46 * (L373 * 1 + L523) +L402) * 1000 / (L170 * 8760)) + L431 + 0","v":166.83561553835298},{"$f":" (($S$50 * M571 * $S$46 * (M373 * 1 + M523) +M402) * 1000 / (M170 * 8760)) + M431 + 0","v":160.89577020524891},154.98136576007747,149.09204766628312,142.7210458563394,135.50209631450804,128.30932453412521,121.14215095039712,113.9999566322705,106.88208353797447,99.787834872568553,92.716475548918424,85.667232753125859,78.639296615030332,71.63182098397354,71.059045557770602,70.486270131567707,69.913494705364783,69.340719279161874,68.767943852958965,68.195168426756055,67.622393000553146,67.049617574350236,66.476842148147313,65.904066721944389,65.331291295741494,64.758515869538584,64.185740443335675,63.612965017132758,63.040189590929842,62.467414164726932,61.894638738524023,61.321863312321099,60.749087886118197,60.176312459915295]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":" (($S$50 * L572 * $S$46 * (L374 * 1 + L524) +L403) * 1000 / (L171 * 8760)) + L432 + 0","v":166.83561553835298},160.9283765051569,155.04278954151101,149.17857723477314,142.82905898462516,140.67508261871228,138.5291371306806,136.39120926264135,134.26127888313891,132.13931889206347,130.02529513638686,127.91916633716438,125.82088402822001,123.73039250690671,121.64762879730287,120.59636766545592,119.54510653360899,118.493845401762,117.44258426991509,116.3913231380681,115.34006200622117,114.2888008743742,113.23753974252726,112.1862786106803,111.13501747883335,110.08375634698639,109.03249521513946,107.98123408329252,106.92997295144556,105.87871181959861,104.82745068775165,103.77618955590468,102.72492842405777,101.67366729221081,100.62240616036381]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Constant",166.83561553835298,161.15562635303957,155.47563716772615,149.7956479824127,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929,144.11565879709929]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":" (($S$50 * L571 * $S$46 * (L376 * 1 + L526) +L405) * 1000 / (L173 * 8760)) + L434 + 0","v":132.47321921889011},{"$f":" (($S$50 * M571 * $S$46 * (M376 * 1 + M526) +M405) * 1000 / (M173 * 8760)) + M434 + 0","v":127.78722316898153},123.12129765856901,118.4751629906561,113.3421313546035,107.64703878224637,101.97259807536116,96.318352010201792,90.683812306634991,85.068459829739552,79.471744871879082,73.893087516369761,68.331878083553093,62.787477659760384,57.25921870932023,56.807351154838138,56.35548360035606,55.903616045873974,55.451748491391889,54.999880936909811,54.548013382427726,54.096145827945648,53.644278273463563,53.192410718981478,52.740543164499385,52.288675610017314,51.836808055535229,51.384940501053151,50.933072946571066,50.481205392088974,50.029337837606896,49.577470283124818,49.125602728642718,48.673735174160647,48.221867619678576]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":" (($S$50 * L572 * $S$46 * (L377 * 1 + L527) +L406) * 1000 / (L174 * 8760)) + L435 + 0","v":132.47321921889011},127.81294656479446,123.16975541816147,118.54342692572605,113.42734385831373,111.72805302223576,110.03509781611416,108.34846778068427,106.66814703406429,104.99411419674,103.32634232508815,101.66479885378742,100.00944554744669,98.360238461759451,96.717127914469117,95.887778792564816,95.05842967066053,94.229080548756201,93.399731426851929,92.5703823049476,91.741033183043314,90.911684061138999,90.082334939234698,89.252985817330398,88.423636695426083,87.594287573521783,86.764938451617482,85.935589329713196,85.106240207808881,84.27689108590458,83.44754196400028,82.618192842095965,81.788843720191679,80.959494598287364,80.130145476383035]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Constant",132.47321921889011,127.99222596178238,123.51123270467467,119.03023944756691,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592,114.5492461904592]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":" (($S$50 * L571 * $S$46 * (L379 * 1 + L529) +L408) * 1000 / (L176 * 8760)) + L437 + 0","v":123.49862455139962},{"$f":" (($S$50 * M571 * $S$46 * (M379 * 1 + M529) +M408) * 1000 / (M176 * 8760)) + M437 + 0","v":119.14010243509529},114.80024825818913,110.47880186989744,105.66909694301332,100.37199752879096,95.094106754832836,89.83499934980108,84.59422115630052,79.371289318389458,74.165692543940196,68.976891442892423,63.804318942152797,58.647380777593511,53.505456063290609,53.085166607457843,52.664877151625099,52.24458769579234,51.824298239959596,51.404008784126837,50.983719328294093,50.563429872461342,50.143140416628583,49.722850960795832,49.302561504963066,48.882272049130329,48.46198259329757,48.041693137464826,47.621403681632067,47.201114225799309,46.780824769966557,46.360535314133813,45.940245858301047,45.519956402468303,45.099666946635558]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":" (($S$50 * L572 * $S$46 * (L380 * 1 + L530) +L409) * 1000 / (L177 * 8760)) + L438 + 0","v":123.49862455139962},119.16402818927071,114.84531961860876,110.5422952803868,105.74835449638107,104.1678160980989,102.5931705736031,101.02440819455933,99.461514188967698,97.904468671389864,96.353246581118015,94.807817628610337,93.26814625049974,91.734191573462866,90.205907387214452,89.434516107439904,88.663124827665371,87.891733547890794,87.120342268116275,86.348950988341699,85.577559708567151,84.806168428792589,84.034777149018041,83.263385869243493,82.491994589468931,81.720603309694383,80.949212029919835,80.177820750145301,79.406429470370739,78.635038190596191,77.863646910821629,77.092255631047067,76.320864351272533,75.549473071497985,74.778081791723395]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Constant",123.49862455139962,119.33077890959726,115.1629332677949,110.99508762599253,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017,106.82724198419017]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$575:$I$580,L575:L580)","v":0.81331199217458716},{"$f":"SUMPRODUCT($I$575:$I$580,M575:M580)","v":0.81902147686621041},0.82463189552566829,0.83013858414676367,0.8355368947473879,0.84082220322421142,0.84598991735119478,0.85103548490116887,0.85595440186860583,0.86074222077066898,0.86539455900265461,0.86990710722306097,0.87427563774275352,0.87849601289200674,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$575:$I$580,L582:L587)","v":0.81331199217458716},{"$f":"SUMPRODUCT($I$575:$I$580,M582:M587)","v":0.81830506060375918},0.82322515570919041,0.82806923069547667,0.83283424524568073,0.83751716931879827,0.84211498701436782,0.84662470049692407,0.85104333397263121,0.85536793771006325,0.85959559209677472,0.86372341172297951,0.86774854948337155,0.87166820068785278,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226,0.87547960717170226]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$575:$I$580,L589:L594)","v":0.81331199217458716},{"$f":"SUMPRODUCT($I$575:$I$580,M589:M594)","v":0.81331199217458716},0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716,0.81331199217458716]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$460*L568*(1-L$567/2)-L$567)/(1-L$460)","v":1.0647097942556711},{"$f":"(1-M$460*M568*(1-M$567/2)-M$567)/(1-M$460)","v":1.0627307727641226},1.0607860895390426,1.0588773612181834,1.0570061988850288,1.0551742053461999,1.0533829723590122,1.051634077816374,1.0499290828966077,1.048269529186143,1.0466569357833513,1.0450927963921144,1.0435785764139716,1.0421157100479363,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$460*L569*(1-L$567/2)-L$567)/(1-L$460)","v":1.0647097942556711},1.0629790969574366,1.0612736936714982,1.0595946404780292,1.0579429912116372,1.0563197961450868,1.0547261006497466,1.0531629438352972,1.0516313571713503,1.0501323630937649,1.0486669735985594,1.0472361888264277,1.0458409956409644,1.0444823662038067,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648,1.0431612565499648]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711,1.0647097942556711]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$464)*(1+L$443))^$K575","v":0.92678449736802015},{"$f":"1/((1+M$464)*(1+M$443))^$K575","v":0.92924193779154507},0.93164158610393444,0.93398244458554802,0.93626353227192283,0.93848388591680787,0.94064256094919463,0.94273863242268896,0.94477119595555759,0.94673936865977737,0.94864229005739831,0.95047912298253789,0.95224905446732322,0.95395129661010392,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,2,0.85892950456169359,{"$f":"1/((1+M$464)*(1+M$443))^$K576","v":0.86349057895058579},0.86795604495825462,0.87232320679399633,0.87658940186229783,0.88075200412551202,0.8848084274690593,0.88875612906220181,0.89259261270729473,0.89631543217031384,0.89992219448534505,0.90341056322565427,0.90677826173391107,0.9100230763040984,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,3,0.7960425491597718,0.8023916588487856,0.80862394639340607,0.8147345611501613,0.82071868973972706,0.82657156336072679,0.83228846516392563,0.83786473766938285,0.84329579020856671,0.84857710637293848,0.85370425145005702,0.85867287982788032,0.86347874234763966,0.86811769358541024,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.73775989380659646,0.74561597993641782,0.75334769597957574,0.7609477771113613,0.76840897945730113,0.77572409277110588,0.78288595332026967,0.78988745694562901,0.79672157225963458,0.80338135394665644,0.8098599561273192,0.8161506457476938,0.82224681595317317,0.82814199940597488,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.6837444323598304,0.69285763804445877,0.70185004237015647,0.71071186506840789,0.71943330533615624,0.72800456098311772,0.73641584806233018,0.74465742092875786,0.75271959266732713,0.76059275582849473,0.7682674034064042,0.77573414999189994,0.78298375303017631,0.79000713411061352,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.6336837400727876,0.64383237419010586,0.65387268668084608,0.66379240513254589,0.67357916768809434,0.68322054935659604,0.69270408924492322,0.70201731862978378,0.71114778978349091,0.72008310546026921,0.7288109489439023,0.73731911455190546,0.74559553848626159,0.753628329916052,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$465)*(1+L$443))^$K582","v":0.92678449736802015},{"$f":"1/((1+M$465)*(1+M$443))^$K582","v":0.92893443994363167},0.93104130579556721,0.9331044400859605,0.93512319710750469,0.93709694075551186,0.93902504499792816,0.94090689434270014,0.94274188430189276,0.94452942185194166,0.94626892588943057,0.94795982768177356,0.94960157131218514,0.95119361411832037,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841,0.95273542712396841]
[null,null,null,null,null,null,null,null,null,null,2,0.85892950456169359,{"$f":"1/((1+M$465)*(1+M$443))^$K583","v":0.86291919371338865},0.8668379130975149,0.87068389610813379,0.87445539376856096,0.87815067637333921,0.88176803513336099,0.88530578382162517,0.88876226041708351,0.89213582874396313,0.89542488010393662,0.89862783489845777,0.90174314423857105,0.90476929153947228,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048,0.90770479409709048]
[null,null,null,null,null,null,null,null,null,null,3,0.7960425491597718,0.80159535792875691,0.80706190252341459,0.8124390093698427,0.81772352354875866,0.82291231235183981,0.8280022688688391,0.83299031559923509,0.83787340808201083,0.84264853853693844,0.84731273951062425,0.8518630875203872,0.85629670668893754,0.86061077236270289,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533,0.86480251470656533]
[null,null,null,null,null,null,null,null,null,null,4,0.73775989380659646,0.74462953487896477,0.75140796758325479,0.75809044694203953,0.7646722356909289,0.7711486104149532,0.7775148677829482,0.78376633086802194,0.78989835554168364,0.79590633692867785,0.80178571590914927,0.80753198565428974,0.81314069818126422,0.81860747091283848,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414,0.8239279932268414]
[null,null,null,null,null,null,null,null,null,null,5,0.6837444323598304,0.69171201994827813,0.69959185532390677,0.70737756202836743,0.71506274577864481,0.72264100368771667,0.73010593370644117,0.73745114426740377,0.74467026411033344,0.7517569522675408,0.75870490818683878,0.76550788196836106,0.77215968469081586,0.77865419880184061,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689,0.7849853885463689]
[null,null,null,null,null,null,null,null,null,null,6,0.6336837400727876,0.64255511785293185,0.65134891450471366,0.66005714394585147,0.66867176096499703,0.67718467382025183,0.68558775725194521,0.69387286588211339,0.70203184797096385,0.71005655949843793,0.717938878536999,0.72567071987976683,0.73324404988632008,0.74065090150672808,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897,0.74788338944279897]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$466)*(1+L$443))^$K589","v":0.92678449736802015},{"$f":"1/((1+M$466)*(1+M$443))^$K589","v":0.92678449736802015},0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015,0.92678449736802015]
[null,null,null,null,null,null,null,null,null,null,2,0.85892950456169359,{"$f":"1/((1+M$466)*(1+M$443))^$K590","v":0.85892950456169359},0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359,0.85892950456169359]
[null,null,null,null,null,null,null,null,null,null,3,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718,0.7960425491597718]
[null,null,null,null,null,null,null,null,null,null,4,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646,0.73775989380659646]
[null,null,null,null,null,null,null,null,null,null,5,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304,0.6837444323598304]
[null,null,null,null,null,null,null,null,null,null,6,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876,0.6336837400727876]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]

{"sheet":"Geothermal","index":8,"n_rows":612,"n_cols":129,"rows_kept":612,"cut":false,"hidden":false,"merged":[[10,21,15,21],[11,7,11,19],[13,7,60,7],[13,9,18,9],[13,14,13,15],[13,16,13,19],[15,14,15,19],[16,21,21,21],[20,9,25,9],[22,21,27,21],[26,14,26,18],[27,9,32,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,14,31,17],[48,9,53,9],[55,9,60,9],[0,0,0,7],[9,6,9,19],[40,14,40,17],[41,9,46,9],[41,14,41,17],[42,14,42,17],[43,14,43,17],[45,14,45,15],[32,14,32,17],[33,14,33,17],[34,9,39,9],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[611,7,611,10],[611,11,611,26],[606,7,606,10],[606,11,606,26],[607,7,607,10],[607,11,607,26],[608,7,608,10],[608,11,608,26],[602,11,602,26],[609,7,609,10],[609,11,609,26],[610,7,610,10],[610,11,610,26],[603,7,603,10],[603,11,603,26],[604,7,604,10],[604,11,604,26],[605,7,605,10],[605,11,605,26],[600,7,600,10],[600,11,600,26],[601,7,601,10],[601,11,601,26],[602,7,602,10],[599,7,599,10],[599,11,599,26],[287,9,304,9],[308,7,325,7],[308,9,325,9],[329,7,346,7],[329,9,346,9],[386,6,386,19],[595,6,595,19],[597,7,597,11],[598,7,598,10],[598,11,598,26],[255,7,304,7],[360,9,379,9],[349,7,358,7],[349,9,358,9],[255,9,284,9],[0,71,0,75],[0,76,0,80],[0,87,0,91],[0,92,0,96],[0,103,0,107],[0,108,0,112],[0,33,0,37],[0,54,0,58],[0,59,0,63],[0,38,0,42],[23,23,23,24],[63,9,68,9],[111,6,111,19],[114,7,251,7],[114,9,131,9],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[214,9,231,9],[234,9,251,9],[71,7,90,7],[71,9,76,9],[78,9,83,9],[85,9,90,9],[93,7,105,7],[93,9,98,9],[100,9,105,9],[63,7,68,7]]}
["Geothermal Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=gt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario",null,null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario",null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario",null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario",null,null,null,null,null,null,null,null,null,null,"Mid/High Scenario Full Supply Curve - GeoVision  BAU Scenario",null,null,null,null,"Low Scenario Full Supply Curve - GeoVision  Improved technology (IT) Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary",null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash",null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary",null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash",null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,null,null,null,null,null,null,null,null,null,null,"Estimated","Net","Overnight ","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated",null,null,null,null,null,null,null,null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,null,null,null,null,null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,"Depth","Temperature","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,"Depth","Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,null,null,null,null,null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,"(km)","(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR","<depth>(km)-<temp>(C)",null,"(km)","(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/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,null,null,null,null,10,"Heber Deep",null,null,205,37.964505559970867,3956.7198427407984,0,141.69956768739448,{"$f":" (($S$44 * $S$42 * $S$40 * (AI6 * 1 + $L$73) +AK6) * 1000 / ($L$15 * 8760)) + AJ6 + 0","v":80.078681787417324},34.51,3713.6150952631997,2.101274628527881E-2,133.4959774432821,{"$f":" (($S$44 * $S$42 * $S$40 * (AN6 * 1 + $L$73) +AP6) * 1000 / ($L$15 * 8760)) + AO6 + 0","v":75.251295570204149},null,null,null,null,null,null,28,"Clifton Hot Springs",null,null,110,18.066669285611994,18496.739277527144,0,486.2644504666788,{"$f":" (($S$44 * $S$42 * $S$40 * (BD6 * 1 + $L$73) +BF6) * 1000 / ($L$15 * 8760)) + BE6 + 0","v":349.21384167455983},null,9,"NF-EGS The Geysers 4",null,null,320,68,4876.9052178175552,0,125.46063978474737,{"$f":" (($S$44 * $S$42 * $S$40 * (BO6 * 1 + $L$73) +BQ6) * 1000 / ($L$15 * 8760)) + BP6 + 0","v":91.682451448669937},null,12,"NF-EGS Beowawe HS",null,null,185,43.2,6764.8867717048215,0,223.42423590756312,{"$f":" (($S$44 * $S$42 * $S$40 * (BZ6 * 1 + $L$73) +CB6) * 1000 / ($L$15 * 8760)) + CA6 + 0","v":134.22348878938652},null,null,"4k-200C",null,4,225,117.25371575342467,10731.182489288653,0,248.15259276906824,{"$f":" (($S$44 * $S$42 * $S$40 * (CK6 * 1 + $L$73) +CM6) * 1000 / ($L$15 * 8760)) + CL6 + 0","v":197.75594117964133},null,null,"4k-150C",null,null,175,91515.329614726012,15969.549003634984,0,364.40698194948828,{"$f":" (($S$44 * $S$42 * $S$40 * (CV6 * 1 + $L$73) +CX6) * 1000 / ($L$15 * 8760)) + CW6 + 0","v":293.59306047650267},13.571199999999999,29885.822793701052,9.5371349451514986E-2,537.98972377254972,{"$f":" (($S$44 * $S$42 * $S$40 * (DA6 * 1 + $L$73) +DC6) * 1000 / ($L$15 * 8760)) + DB6 + 0","v":528.98915724924518},99.917000000000002,4492.7696773969265,2.2226392892340588E-2,147.52753103416939,{"$f":" (($S$44 * $S$42 * $S$40 * (DF6 * 1 + $L$73) +DH6) * 1000 / ($L$15 * 8760)) + DG6 + 0","v":89.042121157071819},null,null,"4k-150",null,4,150,47934.397100000002,63198.708016705132,0.35557684555404689,1257.4101947791085,{"$f":" (($S$44 * $S$42 * $S$40 * (DQ6 * 1 + $L$73) +DS6) * 1000 / ($L$15 * 8760)) + DR6 + 0","v":1135.8783440584823},61549.523699999998,7858.9039491728927,3.7657547933614088E-2,238.49102379342932,{"$f":" (($S$44 * $S$42 * $S$40 * (DV6 * 1 + $L$73) +DX6) * 1000 / ($L$15 * 8760)) + DW6 + 0","v":152.96185962012788}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Long Valley caldera - deep",null,null,205,59.41661017490523,5843.4686846455115,0,164.8947224531768,{"$f":" (($S$44 * $S$42 * $S$40 * (AI7 * 1 + $L$73) +AK7) * 1000 / ($L$15 * 8760)) + AJ7 + 0","v":111.93205736943402},47.53,3776.5380851796858,2.0862569242840717E-2,132.05417924567382,75.997335961030217,null,null,null,null,null,null,28,"Gillard (Morenci) Hot Springs",null,null,110,14.745143375963114,18688.44938484623,0,493.05270646229064,353.08276016588451,null,10,"NF-EGS Coso 3",null,null,325,66.746919331284474,5502.7059336612156,0,133.25298431804032,{"$f":" (($S$44 * $S$42 * $S$40 * (BO7 * 1 + $L$73) +BQ7) * 1000 / ($L$15 * 8760)) + BP7 + 0","v":102.26176068756928},null,12,"NF-EGS Dixie Valley",null,null,190,104,7934.1396622289049,0,241.59569249595904,154.50541875898395,null,null,"4k-250C",null,4,275,0,8169.5253833065426,0,184.72183660208404,149.95087564335432,null,null,"5k-150C",null,null,175,590487.06778253452,20660.85007674079,0,438.71150167169168,375.16793628496816,7284.3444999999992,37122.227597878285,0.10890458472643305,609.25549124854388,648.64740082467199,9272.4012999999977,4618.3745766520842,2.1979996445392398E-2,146.04159532882585,90.730046607385233,null,null,"4k-175",null,4,175,1844.8831999999998,39329.194615299297,0.14089760655776598,742.53038842994602,701.08489635158674,2030.7647000000002,5758.6864685170549,2.7605023277586075E-2,181.97312709501446,113.1140267749651]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource and Cost Characteristics",null,null,null,null,null,null,12,"Humboldt House - Rye Patch",null,null,205,113.04341455557022,3954.2719163839979,0,145.87163776086541,80.63697811672472,90.43,3503.1717911407359,2.0053659385858867E-2,127.58464446473036,71.223145676694983,null,null,null,null,null,null,8,"Fort Bidwell",null,null,110,11.42665457602771,15948.069751768273,0,461.40804886727744,307.10958936950789,null,9,"NF-EGS The Geysers 1",null,null,340,70,5885.8252718181411,0,135.19902493037463,108.33544665229839,null,12,"NF-EGS Soda Lake area",null,null,175,33.599999999999994,7552.4200705786352,0,246.70152365307914,149.45916901491353,null,null,"4k-300C",null,4,325,0,6350.0424211020354,0,145.24497335917869,116.79182466610821,null,null,"6k-150C",null,null,175,1139237.3686130138,25963.522094208347,0,520.24508648065557,467.02344478192936,144.33502426994778,26200.154313606407,7.3125524486614205E-2,425.56085462514147,457.16556855996714,239.71864316376983,4346.5109350455432,2.3530417742834205E-2,160.64047269537335,88.70189766176351,null,null,"5k-150",null,5,150,501321.1496152996,77982.588657181856,0.40659135459829315,1439.2412088861972,1385.5326007599519,634575.63221025327,8079.1597746750376,3.7363437997029264E-2,237.66436958417765,156.17573367300872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash","Binary",null,null,null,12,"Blue Mountain",null,null,205,78.000434175384967,3954.2719163839979,0,145.87163776086541,80.63697811672472,23.4,4108.8206819068873,2.2916109560009917E-2,145.51611890892602,82.947245361847749,null,null,null,null,null,null,9,"Boyes HS",null,null,110,10.461172770047316,19100.286261151792,0,505.94852288065374,361.15336566238938,null,9,"NF-EGS The Geysers 2",null,null,265,70,6377.9357248862307,0,160.75620835378353,119.42716796766862,null,10,"NF-EGS Coso 4",null,null,175,24.666329095280776,7759.6304075838252,0,254.15976381961178,153.65818454900506,null,null,"4k-350C",null,4,375,0,4787.7225197012094,0,111.63921765463078,88.361021551052346,null,null,"7k-150C",null,null,175,1335322.464220891,32128.211874290402,0,614.53326567912393,573.73994128906054,0,21317.01725013414,5.6202779729685896E-2,333.21671559895049,370.09744434623127,84.149799999999999,3760.667670746855,2.0764104550115334E-2,141.16274968914286,77.056881833485221,null,null,"5k-175",null,5,175,149789.96519999998,48246.344123250266,0.15968425765075175,836.16688614240104,849.36760740941293,196522.35369999998,5924.7655847461856,2.7303218434133258E-2,180.72975550428535,115.44882099704935]
[null,"X",null,null,null,null,"Current Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (°C)",">=200C","150-200","135-150","<135",null,12,"Fish Lake Valley",null,null,205,71.41313458609774,4481.9276932310304,0,153.95961580284762,89.77369278370027,57.13,3408.4276561476363,1.9301887853432138E-2,122.58695833393439,69.075922897994076,null,null,null,null,null,null,9,"Sonoma Mission Inn",null,null,110,7.8515754486616309,19572.955581774477,0,518.64189299074849,370.11538319299791,null,10,"NF-EGS Salton Sea area 4",null,null,340,107.16344986572373,5885.8252718181411,0,135.19902493037463,108.33544665229839,null,12,"NF-EGS San Emidio Desert area",null,null,170,45.5,7753.2606239865599,0,250.00466384126503,152.96891156474092,null,null,"5k-200C",null,5,225,26525.729640410958,14204.577459671975,0,299.41320581018107,257.61757016261555,null,null,"8k-150C",null,null,175,1535225.7219863017,39199.010209960717,0,722.80634925718255,696.16000860887937,0,18319.937754220497,4.6388210375792813E-2,276.72849843877844,316.68596229813176,31.918800000000001,3354.0589893001711,1.8731633575968475E-2,127.81483702507094,68.998826842206483,null,null,"6k-150",null,6,150,365522.09899101994,94623.408166020628,0.46424349344981641,1645.0292647912379,1666.7046090650199,426794.3950669028,8434.7016501606813,3.8028045442253647E-2,242.05331580847917,162.18146841408745]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrothermal","# identified sites",{"$f":"COUNT($AH$6:$AH$26)","v":21},{"$f":"COUNT($BB$82:$BB$104)","v":23},{"$f":"COUNT($BB$65:$BB$81)","v":17},{"$f":"COUNT($BB$6:$BB$64)","v":59},null,12,"Soda Lake area",null,null,205,46.475000000000001,3910.1593214303766,0,137.68268178206316,78.801108008726771,36.78,3675.184754182761,2.0799015429350635E-2,132.1026954790116,74.47087770447456,null,null,null,null,null,null,8,"Kellog HS",null,null,110,6.7176080220648204,19882.209542209806,0,526.18696354538213,375.87054963622296,null,10,"NF-EGS Salton Sea area 3",null,null,250,66.067482685198712,5950.0032903702086,0,158.98939917353789,112.70110507155069,null,9,"NF-EGS The Geysers 3",null,null,180,70,8668.5138121899545,0,260.62972771940213,168.33139709844718,null,null,"5k-250C",null,5,275,134.00424657534245,10843.29531563761,0,224.28425995600267,196.04616382128697,null,null,"9k-150C",null,null,175,1871262.9304366442,47205.023766869868,0,845.56528171526725,834.79546696253942,239972.44340000002,45132.204010921334,0.12389204611088392,688.21939411247502,781.10850771424964,312243.39629999991,4794.73061976194,2.2086810992920036E-2,146.70770523285276,93.493194984338118,null,null,"6k-175",null,6,175,486178.37407342211,58269.959736683842,0.18104880055577505,943.11503135616795,1016.2914943751936,631046.79679850535,6168.9238447466196,2.7548391932672785E-2,182.70160285552748,119.42417041520878]
[null,null,null,null,null,null,null,"*** NOTE: Geothermal project costs and performance parameters are location specific. Numbers in this section are example cases. Location specific data are located to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUM($AH$6:$AH$35)","v":22718.050254103971},{"$f":"SUM($BC$82:$BC$104,BC125:BC132)","v":5559.600548648008},{"$f":"SUM($BC$65:$BC$81,BC123:BC124)","v":1172.8131554506658},{"$f":"SUM($BC$6:$BC$64,BC106:BC122)","v":9697.391457581909},null,12,"Beowawe HS",null,null,215,51.637500000000003,4610.1455426266566,0,143.32240513620718,90.195561872822381,40.01,3529.042439265605,1.9469029558918792E-2,125.68723129249737,71.343193971351582,null,null,null,null,null,null,33,"Routt",null,null,110,10.357171109288224,19114.925844379763,0,506.36638263207186,361.43446580971528,null,10,"NF-EGS Salton Sea area 2",null,null,325,50.055536399722222,5554.0554171007516,0,132.32241712233275,102.90581179843028,null,12,"NF-EGS Desert Peak",null,null,185,26.368493919322908,8247.8994884157764,0,249.64429011634786,160.40060224049697,null,null,"5k-300C",null,5,325,0,8355.9039052005264,0,173.35534816722941,151.14856130768428,null,null,"10k-150C",null,null,175,1894115.3999229441,56177.782529250908,0,983.35352943706687,990.20086521877408,31003.219792877309,33699.090685804156,8.881940215865089E-2,510.50862262235626,582.75000583633357,47005.322092877315,4565.9480189112965,2.4210890398910924E-2,165.06344632153755,92.653450744307449,null,null,"7k-150",null,7,150,353294.67768678191,113721.31878731996,0.5375955480721033,1885.8213482585165,1990.0591371432436,401827.1847867819,8803.8709834597503,3.8844330917717891E-2,247.3751539191631,168.52663513136091]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGE($AI$6:$AI$26)","v":4051.8692031981009},{"$f":"AVERAGE($BD$82:$BD$104)","v":6808.6722085600486},{"$f":"AVERAGE($BD$65:$BD$81)","v":8621.2134659520179},{"$f":"AVERAGE($BD$6:$BD$64)","v":15385.479203230592},null,12,"Desert Peak",null,null,215,19.325000000000003,4834.9601878151434,0,163.17762733502633,96.429878855290539,15.46,4639.811111544851,2.4391026416623558E-2,156.81855919687484,92.59456771809252,null,null,null,null,null,null,15,"Magic Reservoir area",null,null,110,11.319226552372934,17709.269501805273,0,485.09510165860746,337.13379410719205,null,10,"NF-EGS Coso 2",null,null,250,43.570398209767369,5502.1379174986096,0,150.08953689542386,{"$f":" (($S$44 * $S$42 * $S$40 * (BO13 * 1 + $L$73) +BQ13) * 1000 / ($L$15 * 8760)) + BP13 + 0","v":104.6556435995122},null,12,"NF-EGS Great Boiling Springs (Gerlach)",null,null,165,29.4,8386.3846441324768,0,270.02224237046863,165.40347928708684,null,null,"5k-350C",null,5,375,0,6205.5819136886057,0,129.63206039261144,112.37849269683036,null,null,null,null,null,null,null,null,null,null,null,3718.6661930428481,27352.335503026403,6.7781733191115232E-2,396.62638028786967,470.46214983135019,4110.400087983101,3928.9253579301658,2.1307113706167769E-2,144.57738913580337,80.09014977200809,null,null,"7k-175",null,7,175,357489.34178296482,69553.699922999149,0.20569949704468685,1066.0595119056293,1204.5649672726915,411670.82391106145,6420.133881549933,2.8376663178903371E-2,185.4487558872888,123.61741682436723]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","GEO-Hydro Flash example",0.9,null,null,"Basis Year:",null,2016,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($AI$6:$AI$26)","v":3003.5610000000001},{"$f":"MIN($BD$82:$BD$104)","v":3914.103767589409},{"$f":"MIN($BD$65:$BD$81)","v":6794.0060723368588},{"$f":"MIN($BD$6:$BD$64)","v":10608.920654745347},null,31,"Valles Caldera - Sulphur Springs",null,null,225,34.387895513700379,5912.7524342648858,0,164.98105657979789,112.99253171376075,0,3831.2638328024277,2.0591761962838566E-2,133.09599941247748,76.973641839610025,null,null,null,null,null,null,15,"White Licks Hot Springs",null,null,110,11.300769773771098,17711.289720342898,0,485.16116213207067,337.17378329744514,null,9,"NF-EGS The Geysers 6",null,null,300,55,6260.3003923957449,0,148.33931920955376,115.87571264738449,null,10,"NF-EGS Heber",null,null,180,24.5,8687.9041707657634,0,261.17225729937098,168.7021587051141,null,null,"6k-200C",null,6,225,227965.74272260279,18314.189197958305,0,359.9929626694086,328.43395218701107,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(CV6:CV12,0.1)","v":18784.329647498467},{"$f":"_xlfn.PERCENTILE.INC(CW6:CW12,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(CX6:CX12,0.1)","v":408.98969378281032},{"$f":"_xlfn.PERCENTILE.INC(CY6:CY12,0.1)","v":342.53798596158197},32.265497468683819,23458.534267734853,5.560018254668176E-2,326.96688212300518,401.60283709119722,188.88139444037498,3494.5500535395204,1.9187296779422373E-2,130.68688195598281,71.534516757964326]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0.8,null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($AI$6:$AI$26)","v":5912.7524342648858},{"$f":"MAX($BD$82:$BD$104)","v":15331.949966004579},{"$f":"MAX($BD$65:$BD$81)","v":11899.073761925392},{"$f":"MAX($BD$6:$BD$64)","v":20636.382525152345},null,12,"Dixie Valley Geothermal Field",null,null,225,116.62500000000001,3890.5769224491546,0,137.46046022509086,78.473147184018728,93.300000000000011,3166.7291179623826,1.7819605066314498E-2,115.7549186227138,64.443027522570318,null,null,null,null,null,null,15,"Latty Hot Springs",null,null,110,7.9408140154521591,19552.109361951527,0,518.11366137013215,369.72463691224715,null,9,"NF-EGS The Geysers 5",null,null,220,37,5683.1697664925341,0,178.01455824000109,111.37910765749395,null,12,"NF-EGS Blue Mountain",null,null,175,43.4,8637.6914836900014,0,257.61256928655507,167.43457278487756,null,null,"6k-250C",null,6,275,7680.0061643835625,14152.478928356253,0,273.70162164303298,253.16051027695994,null,null,null,null,null,"median",{"$f":"MEDIAN(CT6:CT12)","v":175},{"$f":"MEDIAN(CV6:CV12)","v":32128.211874290402},{"$f":"MEDIAN(CW6:CW12)","v":0},{"$f":"MEDIAN(CX6:CX12)","v":614.53326567912393},{"$f":"MEDIAN(CY6:CY12)","v":573.73994128906054},0,21687.88181583691,4.8230650249320287E-2,282.86052537905107,368.51454473455868,128.4649,3156.5513734955921,1.7572441608268274E-2,119.94852767391221,64.887210091245933,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(DQ6:DQ13,0.1)","v":45571.199270864978},{"$f":"_xlfn.PERCENTILE.INC(DR6:DR13,0.1)","v":0.15404826232285601},{"$f":"_xlfn.PERCENTILE.INC(DS6:DS13,0.1)","v":808.07593682866457},{"$f":"_xlfn.PERCENTILE.INC(DT6:DT12,0.1)","v":790.05452298628245},null,{"$f":"_xlfn.PERCENTILE.INC(DV6:DV13,0.1)","v":5874.9418498774467},{"$f":"_xlfn.PERCENTILE.INC(DW6:DW13,0.1)","v":2.7474839883110926E-2},{"$f":"_xlfn.PERCENTILE.INC(DX6:DX13,0.1)","v":181.60011561779572},{"$f":"_xlfn.PERCENTILE.INC(DY6:DY12,0.1)","v":114.51490330821565}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0.9,null,null,"Geothermal",null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",4567,5465,null,null,null,10,"North Brawley",null,null,250,92.562500000000014,3130.8275341471008,0,114.86649884241668,63.755300769311724,74.050000000000011,3000,1.5812172983425864E-2,103.47458633352966,60.166338286045843,null,null,null,null,null,null,15,"Owl Creek Hot Springs",null,null,110,9.7936861343408488,20636.382525152345,0,528.92031364350328,387.67004240657371,null,10,"NF-EGS Coso 1",null,null,300,45,6522.4865037974341,0,152.8061812977929,{"$f":" (($S$44 * $S$42 * $S$40 * (BO16 * 1 + $L$73) +BQ16) * 1000 / ($L$15 * 8760)) + BP16 + 0","v":120.4795739339047},null,12,"NF-EGS Fallon Area",null,null,175,37.099999999999994,8736.1825113269151,0,260.9294197022711,169.39788314971437,null,null,"6k-300C",null,6,325,50.112739726027399,10828.185201504808,0,208.33455650811152,193.54164337856142,null,null,null,null,null,"average",{"$f":"AVERAGE(CT6:CT12)","v":175},{"$f":"AVERAGE(CV6:CV12)","v":33900.564222136571},{"$f":"AVERAGE(CW6:CW12)","v":0},{"$f":"AVERAGE(CX6:CX12)","v":641.37457088435372},{"$f":"AVERAGE(CY6:CY12)","v":604.38296051752184},461866.54310000734,54047.430443904996,0.14083018408656492,777.48105256699091,928.73601354396044,620148.45662489359,4977.6427869794388,2.2303470606399933E-2,148.09855089251059,96.459052619968986,null,null,null,null,null,"median",{"$f":"MEDIAN(DP6:DP13)","v":355392.00973487337},{"$f":"MEDIAN(DQ6:DQ13)","v":66376.20396985214},{"$f":"MEDIAN(DR6:DR13)","v":0.28063817129936686},{"$f":"MEDIAN(DS6:DS13)","v":1161.7348533423688},{"$f":"MEDIAN(DT6:DT12)","v":1135.8783440584823},{"$f":"MEDIAN(DU6:DU13)","v":406749.00434892171},{"$f":"MEDIAN(DV6:DV13)","v":7139.5189153614128},{"$f":"MEDIAN(DW6:DW13)","v":3.2870050587966319E-2},{"$f":"MEDIAN(DX6:DX13)","v":211.55656273573322},{"$f":"MEDIAN(DY6:DY12)","v":152.96185962012788}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0.8,null,null,null,null,null,null,null,null,null,"NF-EGS","# sites",{"$f":"COUNT($BM$6:$BM$17)","v":12},{"$f":"COUNT($BX$6:$BX$25)","v":20},null,null,null,10,"South Brawley (Mesquite)",null,null,250,52.880573841607124,4224.4433907301836,0,127.2205205584748,82.062847064354656,42.3,3000,1.6239212869674093E-2,105.95991158489315,60.521406486229395,null,null,null,null,null,null,17,"Gregson (Fairmont) Hot Springs",null,null,110,8.8750127771477327,19357.225512257246,0,513.04218670352429,366.05267915783827,null,25,"NF-EGS Roosevelt HS",null,null,200,108,7224.694194145628,0,222.32031075953165,{"$f":" (($S$44 * $S$42 * $S$40 * (BO17 * 1 + $L$73) +BQ17) * 1000 / ($L$15 * 8760)) + BP17 + 0","v":141.02213374687608},null,10,"NF-EGS Long Valley (Mammoth)",null,null,175,33.599999999999994,8805.7733694784092,0,263.1621241517343,170.76927787078148,null,null,"6k-350C",null,6,375,0,7931.804182837398,0,151.67964821746133,141.63960083123678,null,null,null,null,null,null,null,null,null,null,null,288454.73440997564,42488.086078058746,0.10730698572802283,610.49050926734242,729.99909544400282,376948.08262466418,4781.8401548487036,2.4871310351741158E-2,169.36945488007626,96.534664024965565,null,null,null,null,null,"average",{"$f":"AVERAGE(DP6:DP13)","v":282921.86095618602},{"$f":"AVERAGE(DQ6:DQ13)","v":70615.652753182512},{"$f":"AVERAGE(DR6:DR13)","v":0.30641717543540492},{"$f":"AVERAGE(DS6:DS13)","v":1226.9217293186505},{"$f":"AVERAGE(DT6:DT12)","v":1249.2740984518416},{"$f":"AVERAGE(DU6:DU13)","v":345752.18435918808},{"$f":"AVERAGE(DV6:DV13)","v":7181.1432671285202},{"$f":"AVERAGE(DW6:DW13)","v":3.2840832389238794E-2},{"$f":"AVERAGE(DX6:DX13)","v":212.05463805592066},{"$f":"AVERAGE(DY6:DY12)","v":141.11895928940118}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0.9,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUM($BN$6:$BN$17)","v":786.6037864916965},{"$f":"SUM($BY$6:$BY$25)","v":706.61368965041834},null,null,null,25,"Roosevelt HS",null,null,250,64.412499999999994,3003.5610000000001,0,112.0956966511125,61.434579750972567,85.53,3000,1.5676790233829559E-2,102.66584962517378,60.050800975734056,null,null,null,null,null,null,31,"Jemez Springs (Ojos Calientes)",null,null,110,10.776988923784934,19057.406497169359,0,504.71441902806339,360.32856247638546,null,null,null,null,null,null,null,null,null,null,null,null,10,"NF-EGS East Mesa",null,null,170,42,9062.1959488901048,0,268.65588280665719,175.43247795973753,null,null,"7k-200C",null,7,225,723304.43476027413,23101.683519060494,0,430.74233719725976,410.95678356039241,null,null,null,null,null,null,null,null,null,null,null,70039.561985168868,34420.882861420112,8.1431916349752068E-2,471.38536416316572,588.07955047656105,100613.45581985574,4102.6393930772701,2.1858034446317513E-2,148.04741599936537,83.213875104830592]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0.8,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGE($BO$6:$BO$17)","v":5935.5037418168504},{"$f":"AVERAGE($BZ$6:$BZ$25)","v":8830.868623799759},null,null,null,8,"Medicine Lake (Glass Mt.)",null,null,255,456.96756409685696,4053.8337765903152,0,127.47036446559558,79.517441173534024,0,3000,1.6044605385540783E-2,104.80953037307177,60.357059308565269,null,null,null,null,null,null,12,"Colado area",null,null,110,13.478406159251614,16904.469190823896,0,469.96260365618519,322.79910409127001,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BO6:BO16,0.1)","v":5502.1379174986096},{"$f":"_xlfn.PERCENTILE.INC(BP6:BP16,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(BQ6:BQ16,0.1)","v":132.32241712233275},{"$f":"_xlfn.PERCENTILE.INC(BR6:BR16,0.1)","v":102.26176068756928},null,12,"NF-EGS Stillwater area",null,null,155,34.199999999999996,9211.1914966742443,0,291.63819657241118,180.9659877591811,null,null,"7k-250C",null,7,275,86056.435890410954,18111.01396296476,0,332.9476080202374,321.50101648126474,null,null,null,null,null,null,null,null,null,null,null,8148.3195111368432,29471.810717522036,6.6466722953760896E-2,386.28019015927333,501.04884631238696,10090.149337818948,3639.7839922633839,1.9650267145159311E-2,133.6093331656611,74.149158944776602]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($BO$6:$BO$17)","v":4876.9052178175552},{"$f":"MIN($BZ$6:$BZ$25)","v":6764.8867717048215},null,null,null,31,"Valles Caldera - Redondo",null,null,275,127.25419746327006,4244.9236820795277,0,126.2567520456588,82.235157856110192,0,3000,1.5081895957019469E-2,98.837578243883044,59.503934480245668,null,null,null,null,null,null,12,"Rowland Hot Springs",null,null,110,7.3090295008595776,19709.7966272187,0,522.04573752707847,372.67128300590406,null,null,null,null,null,"median",{"$f":"MEDIAN(BN6:BN16)","v":66.067482685198712},{"$f":"MEDIAN(BO6:BO16)","v":5885.8252718181411},{"$f":"MEDIAN(BP6:BP16)","v":0},{"$f":"MEDIAN(BQ6:BQ16)","v":148.33931920955376},{"$f":"MEDIAN(BR6:BR16)","v":108.33544665229839},null,10,"NF-EGS Salton Sea area 1",null,null,175,18.680803517233926,9373.8482474511311,0,279.01575362426399,181.62558280356572,null,null,"7k-300C",null,7,325,630.36261986301361,13785.269947222703,0,250.33629845692207,244.27111870041779,null,null,null,null,null,null,null,null,null,null,null,1221.7233226229716,27024.858076074688,5.7218952377054141E-2,331.47572841916008,456.20075350392347,1499.8099161967546,3279.1457621709715,1.7964127419171326E-2,122.4250737003633,67.095651919822643]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","GEO-Hydro Flash example",{"$f":"L14*8760","v":7884},null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($BO$6:$BO$17)","v":7224.694194145628},{"$f":"MAX(BZ6:BZ25)","v":11499.828154889778},null,null,null,5,"Newberry Caldera",null,null,275,155.20230295524374,3167.4870137250068,0,110.89454976025441,63.743127912117608,124.16,3000,1.4663289064478138E-2,96.299074990059765,59.141286527773318,null,null,null,null,null,null,12,"Dyke Hot Springs area",null,null,110,6.7875631733454744,19860.35947056974,0,525.67074833926722,375.46633131555251,null,null,null,null,null,"average",{"$f":"AVERAGE(BN6:BN16)","v":61.691253317426956},{"$f":"AVERAGE(BO6:BO16)","v":5818.304609786961},{"$f":"AVERAGE(BP6:BP16)","v":0},{"$f":"AVERAGE(BQ6:BQ16)","v":146.40266311417844},{"$f":"AVERAGE(BR6:BR16)","v":108.91265710152555},null,12,"NF-EGS Brady HS",null,null,170,25.198063118580635,9454.9970755478098,0,280.79607085493154,183.10727859671599,null,null,"7k-350C",null,7,375,0,9986.4561827702801,0,178.03737776665434,176.48436973876613,null,null,null,null,null,null,null,null,null,null,null,0,25706.85533705309,5.0843379745684494E-2,292.00964238792562,430.62347774357352,157.0128,2983.9327575035122,1.663758569248374E-2,113.40876499393478,61.341639726242335]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",8100,12179,null,null,null,12,"Dixie Valley Power Partners",null,null,280,97.387499999999989,3003.5610000000001,0,103.77572960462545,60.247369841371103,102.91,3000,1.4208308324560274E-2,93.512731101477485,58.743236814073597,null,null,null,null,null,null,7,"Summer Lake Hot Springs",null,null,110,10.329804325432907,16941.638269149993,0,476.81333402147681,324.33897278056708,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Steamboat",null,null,180,11.4,9769.2813188800719,0,286.86428134954707,188.72780620387672,null,null,"8k-200C",null,8,225,1128950.7035445212,28585.283288392558,0,511.99051236390841,505.50872024561693,null,null,null,null,null,null,null,null,null,null,null,0,24556.905752199804,4.5403646744926349E-2,257.68502682211732,408.3231770227714,0,2757.0404036558639,1.552023100172816E-2,105.5219219830244,56.78258956540077]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",7884,null,null,null,null,null,null,null,null,null,"Deep EGS\n (3-6 km)","# sites","n/a","n/a",null,null,null,10,"Coso area",null,null,285,347.07599999999996,3003.5610000000001,0,102.28175577695797,60.034188644500752,289.22999999999996,3000,1.3991672163339974E-2,92.14726266758305,58.548175937916028,null,null,null,null,null,null,6,"Olene Hot Springs",null,null,110,10.32696952488682,19119.227278654125,0,506.48882772026752,361.51701198281222,null,null,null,null,null,null,null,null,null,null,null,null,25,"NF-EGS Cove Fort - Sulphurdale",null,null,155,16,9856.1463095619674,0,312.82293397144844,193.74608354973898,null,null,"8k-250C",null,8,275,345245.71561643836,22755.579499217351,0,402.64998666386128,401.71215835997867]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)","100,000+",null,null,null,null,10,"East Brawley",null,null,285,448.15588671603007,3750.1248949145106,0,117.51730994575992,73.502558097977783,358.52,3000,1.4482854788542656E-2,95.116697548061211,58.972387851203059,null,null,null,null,null,null,7,"Clark Ranch",null,null,110,8.8607107155121163,19359.923303542266,0,513.11410871863279,366.10375537323858,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Hot Sulphur Springs - Tuscarora",null,null,150,15.6,10455.196908018062,0,329.4557130814519,205.18218280723465,null,null,"8k-300C",null,8,325,32963.540856164385,17256.764835695107,0,299.86892050577018,303.85742835307076,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.PERCENTILE.INC(DA6:DA22,0.1)","v":21539.535989555803},{"$f":"_xlfn.PERCENTILE.INC(DB6:DB22,0.1)","v":4.7493674299909298E-2},{"$f":"_xlfn.PERCENTILE.INC(DC6:DC22,0.1)","v":280.40771460294201},{"$f":"_xlfn.PERCENTILE.INC(DD6:DD22,0.1)","v":369.46428450156225},null,{"$f":"_xlfn.PERCENTILE.INC(DF6:DF22,0.1)","v":3087.50392709876},{"$f":"_xlfn.PERCENTILE.INC(DG6:DG22,0.1)","v":1.7198499241954459E-2},{"$f":"_xlfn.PERCENTILE.INC(DH6:DH22,0.1)","v":117.33262260192124},{"$f":"_xlfn.PERCENTILE.INC(DI6:DI22,0.1)","v":63.468981945244494}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",7884,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGEIF($CH$6:$CH$33, \"<=6\", $CK$6:$CK$33)","v":10072.874076521161},{"$f":"AVERAGE($CV$6:$CV$8)","v":20864.640391528043},null,null,null,9,"Clear Lake (Sulphur Bank mine)",null,null,300,36.501601729614968,4152.927513001925,0,121.93517092417413,80.226735454974758,29.2,3000,1.5421876433133787E-2,100.98689907285906,59.810969784491178,null,null,null,null,null,null,25,"Newcastle area",null,null,110,15.33395105637112,15742.558167379728,0,450.78349852785107,302.48445964445978,null,null,null,null,null,null,null,null,null,null,null,null,16,"NF-EGS Raft River",null,null,150,28.2,11499.828154889778,0,333.32376687391752,221.53777117497444,null,null,"8k-350C",null,8,375,320.50006849315076,12391.343856000534,0,209.08862559549812,217.29739484835781,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MEDIAN(CZ6:CZ22)","v":1221.7233226229716},27352.335503026403,6.7781733191115232E-2,396.62638028786967,470.46214983135019,1499.8099161967546,3928.9253579301658,2.1307113706167769E-2,144.57738913580337,80.09014977200809]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($CK$6:$CK$17)","v":4787.7225197012094},{"$f":"MIN($CV$6:$CV$8)","v":15969.549003634984},null,null,null,10,"Salton Sea area",null,null,310,2103.0570000000002,4004.748,0,101.2893089544002,75.038968789859851,1829.9699999999998,4000,1.3279829343335948E-2,87.385277788001602,72.996396078927219,null,null,null,null,null,null,8,"Amedee",null,null,115,6.9624999999999995,13081.801356620044,0,407.41694821718755,256.04321334672949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9k-200C",null,9,225,1159397.4240924665,34782.775886935066,0,604.05197626111044,612.40373313395298,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CZ6:CZ22)","v":65405.866349210017},30699.531485829262,7.7283426530144639E-2,442.04356482321742,527.59026426665389,87227.14926128785,3943.241913134073,2.0611889726784793E-2,139.45009715927094,79.574407550457863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:",null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($CK$6:$CK$17)","v":18314.189197958305},{"$f":"MAX($CV$6:$CV$8)","v":25963.522094208347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Arrowhead HS",null,null,115,8.8335530643105464,15861.965041648746,0,434.72871253195177,301.99997659385048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BZ6:BZ25,0.1)","v":7733.1765686457675},{"$f":"_xlfn.PERCENTILE.INC(CA6:CA25,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(CB6:CB25,0.1)","v":246.19094053736714},{"$f":"_xlfn.PERCENTILE.INC(CC6:CC25,0.1)","v":152.61793730975819},null,null,"9k-250C",null,9,275,761212.58630136983,28125.99629114147,0,483.49207318626077,494.49386684136556]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","GEO-Hydro Flash example",{"$f":" $S$40*(L42 + L72)","v":4571.0172799150059},null,null," ",null,null,null,{"$f":"L256","v":2.5000000000000001E-2},null,null,null,"Example Plant OCC ($/kW)",8100,12179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Surprise Valley HS",null,null,115,9.7249999999999996,16313.706560506058,0,438.62351714840457,309.38988608589761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(BY6:BY25)","v":31.499999999999996},{"$f":"MEDIAN(BZ6:BZ25)","v":8712.0433410463393},{"$f":"MEDIAN(CA6:CA25)","v":0},{"$f":"MEDIAN(CB6:CB25)","v":262.16719072555264},{"$f":"MEDIAN(CC6:CC25)","v":169.05002092741424},null,null,"9k-300C",null,9,325,138202.90366438357,21275.783165027453,0,357.50194033843053,372.88279163840446]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",5896.7887965069731,null,null,"Capital Recovery Period (Years)",null,null,null,30,null,null,null,null,null,null,null,null,null,12,"Undiscovered >190 - NV",null,null,221.20188901505725,2630.0741980742509,3969.9373308987724,0,139.90158204142281,{"$f":" (($S$44 * $S$42 * $S$40 * (AI29 * 1 + $L$72) +AK29) * 1000 / ($L$14 * 8760)) + AJ29 + 0","v":71.130737663552011},1999.10112,3288.9689752567015,1.7684184350585316E-2,118.05567960917016,{"$f":" (($S$44 * $S$42 * $S$40 * (AN29 * 1 + $L$73) +AP29) * 1000 / ($L$15 * 8760)) + AO29 + 0","v":66.620495256528699},null,null,null,null,null,null,15,"Vulcan Hot Springs",null,null,115,12.612435923633624,15961.576817465511,0,428.47303049753015,302.61429857173147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(BY6:BY25)","v":35.330684482520915},{"$f":"AVERAGE(BZ6:BZ25)","v":8830.868623799759},{"$f":"AVERAGE(CA6:CA25)","v":0},{"$f":"AVERAGE(CB6:CB25)","v":271.08155547491282},{"$f":"AVERAGE(CC6:CC25)","v":172.27898573342867},null,null,"9k-350C",null,9,375,9922.0150684931541,15192.330600083145,0,245.72914187971023,264.90033600319538]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",15686.6647766676,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L258","v":3.73E-2},null,null,"\"Hydrothermal\" includes both identified and undiscovered hydrothermal capacity. However, only identified",null,null,null,null,null,null,25,"Undiscovered >190 - UT",null,null,250,1187.4994904565895,3003.5610000000001,0,112.0956966511125,54.60851533419784,864.28552000000002,3000,1.5266716065015557E-2,102.66584962517378,60.050390901565237,null,null,null,null,null,null,15,"Sharkey Hot Springs",null,null,115,12.485925257077749,17188.528900822697,0,445.85176512221966,323.65601053950292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-200C",null,10,225,1249724.8549828774,41711.995895352462,0,707.23479599086716,731.95559093708243]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",34879.034389212633,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L261","v":1.2000000000000233E-2},null,null,"sites are indicated. Further, OCC statistics are for identified sites only. Since undiscovered resources are",null,null,null,null,null,null,31,"Undiscovered >190 - NM",null,null,264.36295154301183,1407.5963602129245,4486.5838176040152,0,131.72648376577354,{"$f":" (($S$44 * $S$42 * $S$40 * (AI31 * 1 + $L$72) +AK31) * 1000 / ($L$14 * 8760)) + AJ31 + 0","v":77.041419300325799},952.12776000000008,3000,1.5260996883578411E-2,102.46855737353688,60.022232749216435,null,null,null,null,null,null,17,"Ennis (Thexton) Hot Springs",null,null,115,16.164425990245235,15710.891167353095,0,420.15329992098913,297.63463984945065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-250C",null,10,275,1015591.0709589042,34262.766740277009,0,576.16293834697285,600.55720634181228]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",15686.6647766676,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L263","v":3.73E-2},null,null,"assumed to have similar attributes to identified sites (by state), they should fall within the same range of",null,null,null,null,null,null,5,"Undiscovered >190 - OR",null,null,274.99999999999994,543.45055267497105,3167.4870137249814,0,110.89454976025388,56.660558144104137,427.48583999999994,3000,1.4296525906102685E-2,96.299074990058756,59.140919764614793,null,null,null,null,null,null,17,"Silver Star (Barkel's) Hot Springs",null,null,115,11.386807731655777,16091.087989128762,0,432.33865288769795,305.12520179516321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-300C",null,10,325,433492.04172945203,25878.404459087618,0,423.85271557061776,451.98112869799388]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",34879.034389212633,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L265","v":0.19030000000000002},null,null,"overnight capital costs. ",null,null,null,null,null,null,10,"Undiscovered >190 - CA",null,null,290.23110721883364,8644.4786778292673,4004.748,0,106.29385640460687,67.336078225462259,707.00975999999991,3000,1.3653998232954032E-2,92.082538023936024,58.538602441547425,null,null,null,null,null,null,12,"Wabuska Hot Springs",null,null,115,9.4749999999999996,16353.369748269801,0,439.70006479569645,310.14354515969018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-350C",null,10,375,69298.956318493147,18394.646531353665,0,288.00017671208963,319.37820284238688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L268","v":0.16126829268292697},null,null,null,null,null,null,null,null,null,9,"Undiscovered >190 - CA",null,null,290.23110721883364,2751.6785539651141,3003.6769291955616,0,106.29385640460687,53.874173702846555,707.00975999999991,3000,1.3653998232954032E-2,92.082538023936024,58.538602441547425,null,null,null,null,null,null,12,"Butte Springs (Trego)",null,null,115,9.1047646788807519,16415.791041853801,0,441.3698913378654,311.32615622475134]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","GEO-Hydro Flash example",{"$f":"(L42+L72)*($S$40-1)","v":342.15107774657133},null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L271","v":0.5},null,null,"Example plant for hydrothermal flash assumes a 40 Mwe,net flash plant utilizing a 225°C resource with 2.5 km ",null,null,null,null,null,null,8,"Undiscovered >190 - CA",null,null,290.23110721883364,943.52629952260179,3003.6769291955616,0,106.29385640460687,53.874173702846555,707.00975999999991,3000,1.3653998232954032E-2,92.082538023936024,58.538602441547425,null,null,null,null,null,null,7,"Trout Creek",null,null,115,11.407475270663745,13907.173158542064,0,403.40856323540083,267.95782752746885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th percentile",null,null,{"$f":"_xlfn.PERCENTILE.INC(CK6:CK33,0.1)","v":7457.2756543167898},{"$f":"_xlfn.PERCENTILE.INC(CL6:CL33,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(CM6:CM33,0.1)","v":149.74924575997653},{"$f":"_xlfn.PERCENTILE.INC(CN6:CN33,0.1)","v":134.18526798169822}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",441.38810212642284,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L273","v":0.25740000000000002},null,null,"wells and production well flow rates of 80 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Kahneetah Hot Springs",null,null,115,7.5801033535330671,14954.167580211473,0,426.89410462978623,287.14846607083848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"median",null,{"$f":"MEDIAN(CI6:CI33)","v":300},{"$f":"MEDIAN(CK6:CK33)","v":14698.454029877561},{"$f":"MEDIAN(CL6:CL33)","v":0},{"$f":"MEDIAN(CM6:CM33)","v":280.8508991775613},{"$f":"MEDIAN(CN6:CN33)","v":261.25895308290546}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",1174.1826667707971,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L275","v":0.10899949},null,null,"Example plant for hydrothermal binary assumes a 30 Mwe,net flash plant utilizing a 175°C resource with 1.5 km ",null,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(AI6:AI35,0.1)","v":3003.5610000000001},{"$f":"_xlfn.PERCENTILE.INC(AJ6:AJ35,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(AK6:AK35,0.1)","v":105.53841836461244},{"$f":"_xlfn.PERCENTILE.INC(AL6:AL35,0.1)","v":56.044945301132245},null,{"$f":"_xlfn.PERCENTILE.INC(AN6:AN35,0.1)","v":3000},{"$f":"_xlfn.PERCENTILE.INC(AO6:AO35,0.1)","v":1.3653998232954032E-2},{"$f":"_xlfn.PERCENTILE.INC(AP6:AP35,0.1)","v":92.082538023936024},{"$f":"_xlfn.PERCENTILE.INC(AQ6:AQ35,0.1)","v":58.545303889005446},null,null,null,null,null,null,1,"Baker Hot Spring",null,null,115,28.370188349015969,15276.038509775315,0,403.59817490905044,288.69367989650317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",null,{"$f":"AVERAGE(CI6:CI33)","v":300},{"$f":"AVERAGE(CK6:CK33)","v":17374.020842101272},{"$f":"AVERAGE(CL6:CL33)","v":0},{"$f":"AVERAGE(CM6:CM33)","v":314.70856102161326},{"$f":"AVERAGE(CN6:CN33)","v":307.74885730094286}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",2610.7753430437101,null,null,"WACC Real - Mid",null,null,null,{"$f":"L278","v":8.1950721951219663E-2},null,null,"wells and production well flow rates of 100 kg/s.",null,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(AH6:AH35)","v":114.83420727778511},{"$f":"MEDIAN(AI6:AI35)","v":3955.4958795623979},{"$f":"MEDIAN(AJ6:AJ35)","v":0},{"$f":"MEDIAN(AK6:AK35)","v":126.73863630206679},{"$f":"MEDIAN(AL6:AL35)","v":77.757283242172264},{"$f":"MEDIAN(AM6:AM35)","v":87.98},3000,1.5744481608627712E-2,103.07021797935172,60.261698797305556,null,null,null,null,null,null,10,"Sespe HS",null,null,120,13.415888226851941,13753.426116701465,0,374.28619646843742,261.47628592476036]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",1174.1826667707971,null,null,"Depreciation Period",null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(AH6:AH35)","v":811.35893764657044},{"$f":"AVERAGE(AI6:AI35)","v":3918.8901531349647},{"$f":"AVERAGE(AJ6:AJ35)","v":0},{"$f":"AVERAGE(AK6:AK35)","v":127.78660541018387},{"$f":"AVERAGE(AL6:AL35)","v":75.581233829894316},{"$f":"AVERAGE(AM6:AM35)","v":347.80176857142862},3308.6276264518888,1.6985369150446111E-2,110.77248062137369,65.87793188398723,null,null,null,null,null,null,8,"Canby (I'SOT)",null,null,120,11.771762858439878,13908.829725861207,0,378.96281326393284,264.49462539586682]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",2610.7753430437101,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P49:P52,Q49:Q52)","v":1.0809084660969237},null,null,"Example plant for NF-EGS and Deep EGS are assumed to be identical.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Tecopa HS",null,null,120,11.291112094519162,13962.04416412884,0,380.50650145568375,265.51995191843486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O55:T55,O57:T57)","v":0.75709675135267274},null,null,"Example plant for EGS flash assumes a 30 Mwe,net flash plant utilizing a 250°C resource with 3.5 km ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Kelly HS",null,null,120,11.833067514244169,14982.568755265007,0,393.39947451315192,282.79864662291777]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","GEO-Hydro Flash example",4228.8662021684349,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S41) / (1 - S36)","v":1.0841951201209561},null,null,"wells and production well flow rates of 40 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Waunita Hot Springs",null,null,120,15.289083232899204,13635.001500641838,0,370.2559327668377,259.10961164322134]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",5455.4006943805507,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L281","v":0.11412133523571207},null,null,"Example plant for EGS binary assumes a 25 Mwe,net flash plant utilizing a 175°C resource with 3.0 km ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Darrough Hot Springs",null,null,120,14.178082952849904,11037.382763427049,0,338.37827936488293,215.26294322702347]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",14512.482109896802,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L284","v":9.0467344748484835E-2},null,null,"wells and production well flow rates of 40 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"The Needles (Needle Rocks, Pyramid Lake)",null,null,120,21.717135190008502,11960.303875489568,0,340.67136466517627,229.55250859494743]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",32268.259046168925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"McLeod 88 (Big Smokey Valley)",null,null,120,12.319200733502463,13852.878799488919,0,377.30890488261559,263.41217231327028]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",14512.482109896802,null,null,"Construction Duration yrs",null,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,null,null,12,"Double Hot Springs area",null,null,120,11.707774817385747,13915.682276695141,0,379.16317327220094,264.62688397669729]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",32268.259046168925,null,null,"Year","Capital","Accumulated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Black Rock Point area",null,null,120,10.673287900123743,14036.896754922556,0,382.63192263045039,266.95563975413876]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Leach HS",null,null,120,9.3676289072623646,14224.860153355166,0,387.75152633619621,270.52976961225659]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","GEO-Hydro Flash example",130.77989586781567,null,null,0,0.4,{"$f":"1+(1-S36)*((1+S32)^(O49+0.5)-1)","v":1.0137226973640288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Mitchell Butte",null,null,120,12.612896246803944,12367.015626227972,0,357.36962305139815,238.08816483939412]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",172.18936920048225,null,null,1,0.3,{"$f":"1+(1-S36)*((1+S32)^(O50+0.5)-1)","v":1.041933533975707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Huckleberry Hot Springs",null,null,120,48.430303957089137,12881.634808569446,0,340.01023045738373,243.39646744985811]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",260.52052378364249,null,null,2,0.2,{"$f":"1+(1-S36)*((1+S32)^(O51+0.5)-1)","v":1.0711966347930009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Wendel",null,null,125,14.213145627035601,12072.388633140314,0,332.87502113287758,230.13568406686841]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",670.32615884667689,null,null,3,0.1,1.486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Leonards Hot Sps./Seyferth HS",null,null,125,12.446373537082296,12219.883595765301,0,337.37822600596826,233.00963320968685]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",260.52052378364249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Deer Creek Hot Spring (old 97)",null,null,125,19.599213512451271,12698.206905343341,0,335.88827508310237,240.0333110489058]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",670.32615884667689,null,"MACRS yr",1,2,3,4,5,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Tungsten Mountain",null,null,125,15.637499999999999,11975.856109466127,0,329.78028958853832,228.23369785411367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",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,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Carson Lake Corral",null,null,125,14.26695474220022,12068.423439231103,0,332.75031376547156,230.0579018717969]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","GEO-Hydro Flash example",0,null,"Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hot Springs Ranch (Pumpernickel Valley)",null,null,125,14.233793687848395,12070.86383597374,0,332.82708928666779,230.10577667608237]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,"Depreciation",{"$f":"1/((1+S38)*(1+S28))^O54","v":0.90171366985930712},{"$f":"1/((1+S38)*(1+S28))^P54","v":0.81308754241113956},{"$f":"1/((1+S38)*(1+S28))^Q54","v":0.73317215178443362},{"$f":"1/((1+S38)*(1+S28))^R54","v":0.66111135162418666},{"$f":"1/((1+S38)*(1+S28))^S54","v":0.59613314305869225},{"$f":"1/((1+S38)*(1+S28))^T54","v":0.53754140415221674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Smith Creek Valley area",null,null,125,15.643053769907119,12905.48558936163,0,342.45552436242247,244.10622145599476]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,"Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Little Valley area",null,null,125,18.256466981536896,10608.920654745347,0,308.8586783871134,204.56870854071508]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Thermo Hot Springs",null,null,125,6.8874999999999993,10779.882713221585,0,334.5685359792077,210.82374166941813]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"West Valley Reservoir",null,null,130,15.732762932263384,11558.417951048676,0,310.28179622709501,219.13619089728408]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Squaw Hot Springs area",null,null,130,17.394317761608665,10627.116358058964,0,296.03425708085746,203.01401233390413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Wayland (Battle Creek) Hot Springs",null,null,130,17.467840299998091,11451.609186719556,0,307.09313508070488,217.06533800841706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Lightning Dock",null,null,130,5.7374999999999998,17219.051366523719,0,398.04349907825923,317.29581202761545]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","GEO-Hydro Flash example",{"$f":"$S$37","v":0.10899949},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dixie Hot Springs",null,null,130,12.056074566692629,15387.252389359293,0,366.42991685062253,285.07248249370252]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0.10899949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Mt. Signal",null,null,135,18.402932796739258,9592.138824139367,0,270.34878063310083,183.69125287018969]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0.10899949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Big Creek Hot Springs",null,null,135,26.321772304193747,9350.2870660563913,0,261.1327919864633,178.71734643789412]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0.10899949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Reese River",null,null,135,21.324677126887906,7898.7368472653397,0,246.54414711130448,154.67594453306469]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0.10899949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Railroad Valley",null,null,135,21.320345348840114,9478.3551292867087,0,266.29077236375014,181.39082949671794]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0.10899949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Black Warrior",null,null,135,21.278903622948025,9479.7732578706382,0,266.34289235712413,181.41972078210188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Lakeview area (Hunters and Barry Ranch Hot Springs)",null,null,135,25.182943869907056,8394.0075948582344,0,249.36176993983014,{"$f":" (($S$44 * $S$42 * $S$40 * (BD70 * 1 + $L$73) +BF70) * 1000 / ($L$15 * 8760)) + BE70 + 0","v":162.57067585804802}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Alvord HS",null,null,135,24.396333706702844,8726.593397983148,0,254.17178307042764,168.28854020028623]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","GEO-Hydro Flash example",{"$f":"L79+L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Calistoga HS",null,null,140,21.119283927043689,8692.3048264415065,0,247.27265274389455,166.78534269488432]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Baltazor Hot Springs",null,null,140,25.664678872963073,7673.3952695160551,0,230.99198399540447,149.04767687137465]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dann Ranch Hot Spring",null,null,140,27.885418136872598,8524.6079198671523,0,240.57045064136167,163.29198582494845]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Wedell Hot Spring (Gabbs)",null,null,140,22.182190465376866,8657.5647366162793,0,245.99088257443398,166.07687837204446]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Maazama Well (Crater Lake)",null,null,140,40.412276939143325,11899.073761925392,0,284.55880229057743,220.61926299687465]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,10,"Dunes",null,null,145,23.150662696360204,7134.5190099434039,0,218.62987080803427,139.13132010272955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Carson River",null,null,145,19.585154463578561,8097.7758673051576,0,233.48320303989254,155.82337500985579]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","GEO-Hydro Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Raft River",null,null,145,33.712499999999999,8373.3935647257204,0,228.78418151612189,159.32251804350145]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Pinto Hot Springs",null,null,145,32.502765051858319,7794.0957750469706,0,221.43922886272446,149.51056564999715]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Vale HS",null,null,145,56.512418797782445,6794.0060723368588,0,200.31743592230205,131.36681515727321]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Crane Creek-Cove Creek area",null,null,150,68.451897817954986,11345.886841342071,0,273.29164394465909,210.64265182281483]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Lee Hot Springs",null,null,150,32.960693660955286,7248.8885396506475,0,208.16611700847503,139.36843699804587]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Neal HS",null,null,150,37.040563512799039,6444.5966004757029,0,196.13214567638886,125.48357921674189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Crump's HS",null,null,150,55.00708873068276,7044.8781135693316,0,198.33687404155705,134.87950309587015]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","GEO-Hydro Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Hot (Borax) Lake",null,null,150,53.645700204889756,7053.5467722650346,0,198.78086367338747,135.07400105470884]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Breitenbush Hot Springs",null,null,150,9.8729727665655904,9662.8188142161453,0,257.0544764877942,182.86351250009011]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Cove Fort - Sulphurdale - Liquid",null,null,150,12.174999999999997,6573.4202703719075,0,218.61840852733874,130.64113647192826]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hot Sulphur Springs - Tuscarora",null,null,155,44.865926482719246,5571.3092105623855,0,177.60510951706709,109.6284061629781]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Fernley area (Patua HS/Hazen)",null,null,155,27.768909475415661,7135.0198965816498,0,204.13781918370768,137.07096799474729]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Cove Fort - Sulphurdale - Vapor",null,null,155,2.0776598657354635,15331.949966004579,0,390.19374665112048,287.62680060641611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Wilbur Springs",null,null,160,36.663058179339409,5690.4023849393679,0,177.45623144642235,111.40885596500308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Lake City Hot Springs",null,null,160,125.93237738936999,6973.810715048975,0,207.52605090773037,135.11560528658208]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","GEO-Hydro Flash example",{"$f":" (($S$44 * $S$42 * $S$40 * (L42 * 1 + L72) +L49) * 1000 / (L14 * 8760)) + L56 + 0","v":73.455696911248836},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Stillwater area",null,null,160,60.787500000000001,6052.8690024009438,0,197.27889699197735,119.72098676638133]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",107.10209725618618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"East Mesa (Shallow)",null,null,165,45.551000000000002,5309.2596840479373,0,165.73918968569416,103.97080957398931]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",228.20082845621644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Sulphur Hot Springs (Ruby Valley)",null,null,165,42.546608959443716,6396.5428759609404,0,180.4201790882519,122.5145970139386]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",583.81995104447719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Emigrant",null,null,165,50.095002669831132,7341.5633714772866,0,191.56706030518257,138.40187567599247]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",228.20082845621644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Heber Shallow",null,null,170,6.479000000000001,7722.256414694225,0,230.15914333226564,149.66802830482578]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",583.81995104447719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Mickey HS",null,null,170,51.270531259190271,5001.641543574834,0,156.93707279944937,98.061017483608097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Great Boiling Springs (Gerlach)",null,null,175,61.626137347000672,4447.5645503270171,0,155.78411134860886,89.514176757890553]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","GEO-Hydro Flash example",{"$f":"(((L42*$S$44*(1-$S$36*$S$41))/(8760*L14*(1-$S$36))+L49/(8760*L14))*1000)+L56","v":69.19902097064967},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Brady HS",null,null,185,22.575000000000003,3914.103767589409,0,149.42266436026881,80.536007146185057]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",100.9244113840335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"East Mesa (Deep)",null,null,190,66.280990465350214,4768.7618636672523,0,149.90076298130111,93.533871818413971]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",213.59290981270453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"San Emidio Desert area",null,null,190,77.174999999999997,4283.9146157915138,0,144.60289204093721,85.44291509001188]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",547.27943290548546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Fallon Naval Air Station",null,null,195,66.762463612044897,5284.4549823219368,0,153.32626069607673,101.82430187527477]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",213.59290981270453]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",547.27943290548546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Undiscovered <140 - MT",null,null,106.74570814363416,964.81012500000008,21634.540516549961,0,567.43999331636564,{"$f":" (($S$44 * $S$42 * $S$40 * (BD106 * 1 + $L$73) +BF106) * 1000 / ($L$15 * 8760)) + BE106 + 0","v":408.26714428421315}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Undiscovered <140 - ID",null,null,109.16971510294874,1239.1000274466112,20260.739540201455,0,529.09422399030223,382.01196641263999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Undiscovered <140 - ID",null,null,109.16971510294874,387.86195022992132,20260.739540201455,0,529.09422399030223,382.01196641263999]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Undiscovered <140 - AZ",null,null,110,1302.6813749999999,19167.305431900375,0,507.84733564719193,362.43821040641279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Undiscovered <140 - CO",null,null,110.01162472087691,823.39011403508778,19159.453783770776,0,507.6569601392552,362.29226177205965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Undiscovered <140 - CO",null,null,110.01162472087691,558.12788596491225,19159.453783770776,0,507.6569601392552,362.29226177205965]
[null,null,null,"X",null,null,"Future Projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Undiscovered <140 - NM",null,null,110.25176350619668,446.94138978707588,22219.274490936168,0,549.61828656710281,414.57020476060148]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Undiscovered <140 - UT",null,null,111.24842764835252,368.49759107842158,16045.112807300828,0,457.1895611131572,307.97574615023234]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,8,"Undiscovered <140 - CA",null,null,114.64668748217059,288.14732771374594,16029.626096520291,0,436.15757188052146,304.74031637544618]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,10,"Undiscovered <140 - CA",null,null,114.64668748217059,144.47353042724924,16029.626096520291,0,436.15757188052146,304.74031637544618]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,9,"Undiscovered <140 - CA",null,null,114.64668748217059,50.939523965323737,16029.626096520291,0,436.15757188052146,304.74031637544618]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,7,"Undiscovered <140 - OR",null,null,114.7896131490301,652.79659732489949,15021.731067394641,0,422.11370762029026,287.48846188605393]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,6,"Undiscovered <140 - OR",null,null,114.7896131490301,60.687674664081825,15021.731067394641,0,422.11370762029026,287.48846188605393]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,5,"Undiscovered <140 - OR",null,null,114.7896131490301,44.523887223285207,15021.731067394641,0,422.11370762029026,287.48846188605393]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,1,"Undiscovered <140 - WA",null,null,115,375.41249999999997,16272.19148250433,0,437.48333198937672,308.59913010851363]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,12,"Undiscovered <140 - NV",null,null,118.61910831364366,1010.9138788314793,14243.674653692784,0,392.69335410865818,271.51957312023148]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,21,"Undiscovered <140 - WY",null,null,120.00000000000001,217.73924999999997,14128.144716444058,0,385.15443706072307,268.69602680548866]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,15,"Undiscovered >=140, <=190 - ID",null,null,147.70202086851714,384.69691559689232,10197.676489818317,0,261.01650039766378,191.52043149008196]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,16,"Undiscovered >=140, <=190 - ID",null,null,147.70202086851714,327.16098172657564,10197.676489818317,0,261.01650039766378,191.52043149008196]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,25,"Undiscovered >=140, <=190 - UT",null,null,150.30325476293299,272.2617934649889,6413.685591876706,0,212.08194145105426,127.29188508789318]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,7,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,887.56301262812565,7659.8690519122638,0,224.84005430897619,147.96520246606497]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,6,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,141.5006272413201,7659.8690519122638,0,224.84005430897619,147.96520246606497]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,5,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,34.576398243316724,7659.8690519122638,0,224.84005430897619,147.96520246606497]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,12,"Undiscovered >=140, <=190 - NV",null,null,164.39170070046112,1813.755548094271,6103.430609716369,0,193.76350000940917,119.98427867454518]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,10,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,932.55115241566125,6187.3975247522731,0,193.16157395952723,121.16867574897148]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,8,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,260.02415688118327,6187.3975247522731,0,193.16157395952723,121.16867574897148]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,9,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,159.75677727985251,6187.3975247522731,0,193.16157395952723,121.16867574897148]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BD7:BD131,0.1)","v":6250.1411301148737},{"$f":"_xlfn.PERCENTILE.INC(BE7:BE131,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(BF7:BF131,0.1)","v":193.34215177449181},{"$f":"_xlfn.PERCENTILE.INC(BG7:BG113,0.1)","v":123.99908811534024}]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Hydro / Flash - Low",{"$f":"L115*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(BC7:BC131)","v":21.199093774995859},{"$f":"MEDIAN(BD7:BD131)","v":12789.920856956393},{"$f":"MEDIAN(BE7:BE131)","v":0},{"$f":"MEDIAN(BF7:BF131)","v":341.56344451379937},{"$f":"MEDIAN(BG7:BG113)","v":241.71488924938194}]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(BC7:BC131)","v":131.06436867028324},{"$f":"AVERAGE(BD7:BD131)","v":12551.437073037356},{"$f":"AVERAGE(BE7:BE131)","v":0},{"$f":"AVERAGE(BF7:BF131)","v":345.02565368479361},{"$f":"AVERAGE(BG7:BG113)","v":242.53233465124691}]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",7884,7884,7884,{"$f":"O122*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",7884,7884,7884,7884,7884,7884,{"$f":"R129*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Hydro / Flash - Low",{"$f":" $S$40*(L195+L309)","v":5127.3428766488341},5101.706162265591,5076.069447882347,5050.4327334991058,5024.7960191158527,4999.1593047326105,4973.5225903493665,4947.8858759661234,4922.2491615828803,4896.6124471996372,4870.9757328163942,4845.3390184331502,4819.7023040498989,4794.0655896666558,4768.4288752834127,4742.7921609001705,4717.1554465169274,4691.5187321336834,4665.8820177504394,4640.2453033671964,4614.6085889839505,4588.971874600702,4563.3351602174589,4537.6984458342167,4512.0617314509727,4486.4250170677287,4460.7883026844866,4435.1515883012435,4409.5148739180004,4383.8781595347491,4358.241445151506,4332.604730768262,4306.9680163850189,4281.3313020017758,4255.6945876185337]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",{"$f":" $S$40*(L196+L310)","v":5127.3428766488341},5114.5217127225496,5101.7033555309281,5088.8849983393065,5076.0666411476805,5063.2482839560589,5050.4299267644374,5037.6115695728176,5024.7932123811943,5011.9748551895736,4999.1564979979521,4986.3381408063296,4973.5197836147081,4960.7014264230829,4947.8830692314605,4935.0647120398398,4922.2463548482183,4909.4279976565949,4896.6096404649743,4883.7912832733537,4870.972926081733,4858.154568890106,4845.3362116984845,4832.5178545068629,4819.6994973152414,4806.8811401236189,4794.0627829319974,4781.2444257403758,4768.4260685487543,4755.6077113571291,4742.7893541655076,4729.9709969738869,4717.1526397822636,4704.3342825906429,4691.5159253990214]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",{"$f":" $S$40*(L197+L311)","v":5127.3428766488341},5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341,5127.3428766488341]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",{"$f":" $S$40*(L198+L312)","v":6135.521966473807},6104.8443566414408,6074.1667468090673,6043.489136976702,6012.8115271443367,5982.1339173119623,5951.456307479596,5920.7786976472235,5890.1010878148563,5859.423477982491,5828.7458681501157,5798.0682583177513,5767.390648485376,5736.7130386530125,5706.0354288206463,5675.3578189882719,5644.6802091559048,5614.0025993235331,5583.324989491166,5552.6473796587998,5521.9697698264263,5491.292159994061,5460.6145501616875,5429.9369403293213,5399.259330496955,5368.5817206645816,5337.9041108322144,5307.2265009998409,5276.5488911674756,5245.8712813351103,5215.193671502735,5184.5160616703715,5153.8384518379962,5123.1608420056318,5092.4832321732647]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",{"$f":" $S$40*(L199+L313)","v":6135.521966473807},6120.1859682922868,6104.8471633761001,6089.508358459917,6074.1695535437348,6058.830748627548,6043.4919437113649,6028.1531387951763,6012.8143338789941,5997.4755289628119,5982.1367240466234,5966.7979191304421,5951.4591142142535,5936.1203092980732,5920.7815043818891,5905.4426994657024,5890.1038945495202,5874.7650896333325,5859.4262847171494,5844.0874798009672,5828.7486748847796,5813.4098699685965,5798.0710650524097,5782.7322601362257,5767.3934552200435,5752.0546503038568,5736.7158453876737,5721.3770404714869,5706.0382355553038,5690.6994306391207,5675.3606257229339,5660.0218208067517,5644.6830158905641,5629.3442109743819,5614.0054060581979]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",{"$f":" $S$40*(L200+L314)","v":6135.521966473807},6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807,6135.521966473807]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",{"$f":" $S$40*(L201+L315)","v":9093.8202979758171},9048.351196485939,9002.8820949960573,8957.4129935061792,8911.9438920163011,8866.4747905264212,8821.0056890365431,8775.5365875466632,8730.0674860567851,8684.5983845669052,8639.1292830770253,8593.6601815871472,8548.1910800972692,8502.7219786073892,8457.2528771175093,8411.7837756276313,8366.3146741377514,8320.8455726478714,8275.3764711579934,8229.9073696681135,8184.4382681782345,8138.9691666883564,8093.5000651984756,8048.0309637085984,8002.5618622187185,7957.0927607288404,7911.6236592389614,7866.1545577490806,7820.6854562592025,7775.2163547693235,7729.7472532794454,7684.2781517895646,7638.8090502996874,7593.3399488098075,7547.8708473199276]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":" $S$40*(L202+L316)","v":9093.8202979758171},9071.085747230878,9048.351196485939,9025.616645741,9002.8820949960573,8980.1475442511182,8957.4129935061792,8934.6784427612401,8911.9438920163011,8889.2093412713621,8866.4747905264212,8843.7402397814803,8821.0056890365431,8798.2711382916023,8775.5365875466632,8752.8020368017242,8730.0674860567851,8707.3329353118461,8684.5983845669052,8661.8638338219644,8639.1292830770253,8616.3947323320863,8593.6601815871472,8570.9256308422082,8548.1910800972692,8525.4565293523265,8502.7219786073892,8479.9874278624502,8457.2528771175093,8434.5183263725703,8411.7837756276313,8389.0492248826922,8366.3146741377514,8343.5801233928123,8320.8455726478714]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",{"$f":" $S$40*(L203+L317)","v":9093.8202979758171},9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",{"$f":" $S$40*(L204+L318)","v":13673.288569018208},13604.922126173111,13536.555683328015,13468.189240482936,13399.822797637842,13331.456354792746,13263.089911947649,13194.723469102571,13126.357026257476,13057.99058341238,12989.624140567299,12921.257697722205,12852.89125487711,12784.524812032014,12716.158369186933,12647.791926341839,12579.425483496743,12511.059040651664,12442.69259780657,12374.326154961473,12305.959712116388,12237.593269271298,12169.226826426204,12100.860383581106,12032.493940736011,11964.12749789093,11895.761055045838,11827.394612200742,11759.028169355659,11690.661726510563,11622.295283665468,11553.928840820374,11485.562397975295,11417.195955130199,11348.829512285101]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",{"$f":" $S$40*(L205+L319)","v":13673.288569018208},13639.102540861004,13604.919319438457,13570.736098015916,13536.55287659337,13502.369655170824,13468.186433748275,13434.003212325735,13399.819990903186,13365.636769480638,13331.453548058096,13297.270326635551,13263.087105213004,13228.903883790455,13194.720662367916,13160.537440945371,13126.354219522822,13092.17099810028,13057.987776677734,13023.804555255185,12989.621333832638,12955.438112410095,12921.25489098755,12887.071669565003,12852.888448142456,12818.705226719914,12784.522005297367,12750.33878387482,12716.155562452279,12681.972341029732,12647.789119607183,12613.605898184636,12579.422676762095,12545.23945533955,12511.056233917001]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",{"$f":" $S$40*(L206+L320)","v":13673.288569018208},13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",{"$f":" $S$40*(L207+L321)","v":9093.8202979758171},9048.351196485939,9002.8820949960573,8957.4129935061792,8911.9438920163011,8866.4747905264212,8821.0056890365431,8775.5365875466632,8730.0674860567851,8684.5983845669052,8639.1292830770253,8593.6601815871472,8548.1910800972692,8502.7219786073892,8457.2528771175093,8411.7837756276313,8366.3146741377514,8320.8455726478714,8275.3764711579934,8229.9073696681135,8184.4382681782345,8138.9691666883564,8093.5000651984756,8048.0309637085984,8002.5618622187185,7957.0927607288404,7911.6236592389614,7866.1545577490806,7820.6854562592025,7775.2163547693235,7729.7472532794454,7684.2781517895646,7638.8090502996874,7593.3399488098075,7547.8708473199276]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",{"$f":" $S$40*(L208+L322)","v":9093.8202979758171},9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878,9071.085747230878]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",{"$f":" $S$40*(L209+L323)","v":9093.8202979758171},9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171,9093.8202979758171]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",{"$f":" $S$40*(L210+L324)","v":13673.288569018208},13604.922126173111,13536.555683328015,13468.189240482936,13399.822797637842,13331.456354792746,13263.089911947649,13194.723469102571,13126.357026257476,13057.99058341238,12989.624140567299,12921.257697722205,12852.89125487711,12784.524812032014,12716.158369186933,12647.791926341839,12579.425483496743,12511.059040651664,12442.69259780657,12374.326154961473,12305.959712116388,12237.593269271298,12169.226826426204,12100.860383581106,12032.493940736011,11964.12749789093,11895.761055045838,11827.394612200742,11759.028169355659,11690.661726510563,11622.295283665468,11553.928840820374,11485.562397975295,11417.195955130199,11348.829512285101]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":" $S$40*(L211+L325)","v":13673.288569018208},13639.102540861004,13604.919319438457,13570.736098015916,13536.55287659337,13502.369655170824,13468.186433748275,13434.003212325735,13399.819990903186,13365.636769480638,13331.453548058096,13297.270326635551,13263.087105213004,13228.903883790455,13194.720662367916,13160.537440945371,13126.354219522822,13092.17099810028,13057.987776677734,13023.804555255185,12989.621333832638,12955.438112410095,12921.25489098755,12887.071669565003,12852.888448142456,12818.705226719914,12784.522005297367,12750.33878387482,12716.155562452279,12681.972341029732,12647.789119607183,12613.605898184636,12579.422676762095,12545.23945533955,12511.056233917001]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",{"$f":" $S$40*(L212+L326)","v":13673.288569018208},13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208,13673.288569018208]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Hydro / Flash - Low",{"$f":"(L195+L309)*($S$40-1)","v":383.79331859673562},381.87435200375199,379.95538541076837,378.03641881778492,376.11745222480062,374.19848563181705,372.27951903883337,370.36055244584975,368.44158585286613,366.52261925988256,364.60365266689899,362.68468607391532,360.76571948093112,358.8467528879475,356.92778629496394,355.00881970198037,353.08985310899675,351.17088651601307,349.25191992302945,347.33295333004588,345.41398673706203,343.49502014407807,341.57605355109445,339.65708695811094,337.73812036512726,335.81915377214364,333.90018717916007,331.98122058617651,330.06225399319283,328.14328740020869,326.22432080722501,324.30535421424139,322.38638762125782,320.4674210282742,318.54845443529064]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",{"$f":"(L196+L310)*($S$40-1)","v":383.79331859673562},382.83362520974737,381.87414191325553,380.91465861676375,379.95517532027162,378.99569202377978,378.036208727288,377.07672543079633,376.11724213430438,375.15775883781271,374.19827554132087,373.23879224482903,372.27930894833719,371.31982565184512,370.36034235535328,369.4008590588615,368.44137576236972,367.48189246587782,366.52240916938604,365.56292587289437,364.60344257640259,363.6439592799104,362.68447598341862,361.72499268692678,360.765509390435,359.80602609394316,358.84654279745132,357.88705950095954,356.9275762044677,355.96809290797563,355.00860961148391,354.04912631499212,353.08964301850023,352.1301597220085,351.17067642551666]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",{"$f":"(L197+L311)*($S$40-1)","v":383.79331859673562},383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562,383.79331859673562]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",{"$f":"(L198+L312)*($S$40-1)","v":459.25782485902346},456.96153573472856,454.66524661043309,452.36895748613824,450.07266836184345,447.77637923754787,445.48009011325297,443.18380098895756,440.8875118646626,438.59122274036781,436.29493361607223,433.99864449177738,431.70235536748186,429.40606624318713,427.10977711889223,424.81348799459676,422.5171988703018,420.22090974600644,417.92462062171148,415.62833149741658,413.33204237312111,411.03575324882627,408.7394641245308,406.4431750002359,404.146885875941,401.85059675164553,399.55430762735057,397.25801850305515,394.96172937876025,392.66544025446547,390.36915113016988,388.07286200587515,385.77657288157957,383.48028375728478,381.18399463298982]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",{"$f":"(L199+L313)*($S$40-1)","v":459.25782485902346},458.1098903873725,456.96174582522474,455.81360126307732,454.66545670092995,453.51731213878219,452.36916757663477,451.22102301448695,450.07287845233947,448.9247338901921,447.77658932804428,446.62844476589692,445.4803002037491,444.33215564160179,443.18401107945431,442.0358665173066,440.88772195515918,439.73957739301142,438.59143283086399,437.44328826871651,436.29514370656881,435.14699914442133,433.99885458227362,432.85071002012609,431.70256545797872,430.55442089583096,429.40627633368354,428.25813177153577,427.10998720938835,425.96184264724087,424.81369808509316,423.6655535229458,422.51740896079798,421.36926439865061,420.22111983650308]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",{"$f":"(L200+L314)*($S$40-1)","v":459.25782485902346},459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346,459.25782485902346]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",{"$f":"(L201+L315)*($S$40-1)","v":680.69320793377676},677.28974189410792,673.88627585443896,670.48280981477012,667.07934377510128,663.67587773543244,660.27241169576348,656.86894565609464,653.4654796164258,650.06201357675673,646.65854753708788,643.25508149741916,639.8516154577502,636.44814941808124,633.0446833784124,629.64121733874356,626.2377512990746,622.83428525940576,619.43081921973692,616.02735318006796,612.62388714039901,609.22042110073028,605.81695506106121,602.41348902139248,599.01002298172352,595.60655694205479,592.20309090238584,588.79962486271688,585.39615882304804,581.99269278337908,578.58922674371036,575.1857607040414,571.78229466437256,568.3788286247036,564.97536258503476]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":"(L202+L316)*($S$40-1)","v":680.69320793377676},678.9914749139424,677.28974189410792,675.58800887427356,673.88627585443896,672.18454283460449,670.48280981477012,668.78107679493564,667.07934377510128,665.3776107552668,663.67587773543244,661.97414471559784,660.27241169576348,658.570678675929,656.86894565609464,655.16721263626016,653.4654796164258,651.76374659659132,650.06201357675673,648.36028055692236,646.65854753708788,644.95681451725341,643.25508149741916,641.55334847758468,639.8516154577502,638.14988243791561,636.44814941808124,634.74641639824688,633.0446833784124,631.34295035857804,629.64121733874356,627.93948431890919,626.2377512990746,624.53601827924012,622.83428525940576]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",{"$f":"(L203+L317)*($S$40-1)","v":680.69320793377676},680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",{"$f":"(L204+L318)*($S$40-1)","v":1023.4768616574652},1018.3594773491775,1013.2420930408897,1008.1247087326034,1003.0073244243158,997.88994011602801,992.77255580774033,987.6551714994539,982.53778719116633,977.42040288287865,972.3030185745921,967.18563426630453,962.06824995801685,956.95086564972917,951.83348134144262,946.71609703315505,941.59871272486737,936.48132841658094,931.36394410829337,926.24655980000557,921.1291754917188,916.01179118343146,910.89440687514389,905.7770225668562,900.65963825856841,895.54225395028186,890.42486964199452,885.30748533370672,880.19010102542006,875.07271671713249,869.9553324088447,864.83794810055713,859.72056379227081,854.60317948398301,849.48579517569533]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",{"$f":"(L205+L319)*($S$40-1)","v":1023.4768616574652},1020.9179594128253,1018.3592672586816,1015.8005751045382,1013.2418829503946,1010.6831907962508,1008.124498642107,1005.5658064879636,1003.0071143338199,1000.448422179676,997.88973002553257,995.33103787138896,992.77234571724512,990.21365356310116,987.654961408958,985.09626925481439,982.53757710067043,979.97888494652705,977.42019279238332,974.86150063823948,972.30280848409575,969.74411632995225,967.18542417580852,964.62673202166479,962.06803986752095,959.50934771337768,956.95065555923384,954.39196340509011,951.83327125094672,949.27457909680288,946.71588694265915,944.15719478851531,941.59850263437204,939.03981048022831,936.48111832608447]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",{"$f":"(L206+L320)*($S$40-1)","v":1023.4768616574652},1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",{"$f":"(L207+L321)*($S$40-1)","v":680.69320793377676},677.28974189410792,673.88627585443896,670.48280981477012,667.07934377510128,663.67587773543244,660.27241169576348,656.86894565609464,653.4654796164258,650.06201357675673,646.65854753708788,643.25508149741916,639.8516154577502,636.44814941808124,633.0446833784124,629.64121733874356,626.2377512990746,622.83428525940576,619.43081921973692,616.02735318006796,612.62388714039901,609.22042110073028,605.81695506106121,602.41348902139248,599.01002298172352,595.60655694205479,592.20309090238584,588.79962486271688,585.39615882304804,581.99269278337908,578.58922674371036,575.1857607040414,571.78229466437256,568.3788286247036,564.97536258503476]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",{"$f":"(L208+L322)*($S$40-1)","v":680.69320793377676},678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424,678.9914749139424]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",{"$f":"(L209+L323)*($S$40-1)","v":680.69320793377676},680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676,680.69320793377676]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",{"$f":"(L210+L324)*($S$40-1)","v":1023.4768616574652},1018.3594773491775,1013.2420930408897,1008.1247087326034,1003.0073244243158,997.88994011602801,992.77255580774033,987.6551714994539,982.53778719116633,977.42040288287865,972.3030185745921,967.18563426630453,962.06824995801685,956.95086564972917,951.83348134144262,946.71609703315505,941.59871272486737,936.48132841658094,931.36394410829337,926.24655980000557,921.1291754917188,916.01179118343146,910.89440687514389,905.7770225668562,900.65963825856841,895.54225395028186,890.42486964199452,885.30748533370672,880.19010102542006,875.07271671713249,869.9553324088447,864.83794810055713,859.72056379227081,854.60317948398301,849.48579517569533]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":"(L211+L325)*($S$40-1)","v":1023.4768616574652},1020.9179594128253,1018.3592672586816,1015.8005751045382,1013.2418829503946,1010.6831907962508,1008.124498642107,1005.5658064879636,1003.0071143338199,1000.448422179676,997.88973002553257,995.33103787138896,992.77234571724512,990.21365356310116,987.654961408958,985.09626925481439,982.53757710067043,979.97888494652705,977.42019279238332,974.86150063823948,972.30280848409575,969.74411632995225,967.18542417580852,964.62673202166479,962.06803986752095,959.50934771337768,956.95065555923384,954.39196340509011,951.83327125094672,949.27457909680288,946.71588694265915,944.15719478851531,941.59850263437204,939.03981048022831,936.48111832608447]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",{"$f":"(L212+L326)*($S$40-1)","v":1023.4768616574652},1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652,1023.4768616574652]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L205-L194*-30.4475","v":74031.971707360746},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Low",4743.5495580520983,4719.8318102618387,4696.114062471579,4672.3963146813212,4648.6785668910525,4624.9608191007937,4601.2430713105332,4577.5253235202736,4553.8075757300139,4530.0898279397543,4506.3720801494956,4482.654332359235,4458.9365845689681,4435.2188367787085,4411.5010889884488,4387.7833411981901,4364.0655934079305,4340.3478456176699,4316.6300978274103,4292.9123500371506,4269.1946022468883,4245.4768544566241,4221.7591066663645,4198.0413588761057,4174.3236110858452,4150.6058632955856,4126.8881155053268,4103.1703677150672,4079.4526199248071,4055.7348721345406,4032.0171243442805,4008.2993765540209,3984.5816287637613,3960.8638809735016,3937.1461331832429]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",4743.5495580520983,4731.6880875128027,4719.8292136176724,4707.970339722543,4696.1114658274091,4684.2525919322788,4672.3937180371495,4660.534844142021,4648.6759702468898,4636.8170963517614,4624.9582224566311,4613.0993485615008,4601.2404746663706,4589.3816007712376,4577.5227268761073,4565.6638529809779,4553.8049790858486,4541.9461051907174,4530.087231295588,4518.2283574004596,4506.3694835053302,4494.5106096101954,4482.651735715066,4470.7928618199358,4458.9339879248064,4447.0751140296761,4435.2162401345458,4423.3573662394165,4411.4984923442862,4399.6396184491532,4387.7807445540238,4375.9218706588945,4364.0629967637633,4352.2041228686348,4340.3452489735046]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983,4743.5495580520983]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",5676.2641416147835,5647.8828209067124,5619.5015001986339,5591.1201794905637,5562.7388587824935,5534.3575380744142,5505.976217366343,5477.5948966582655,5449.2135759501934,5420.8322552421232,5392.4509345340439,5364.0696138259736,5335.6882931178943,5307.306972409825,5278.9256517017538,5250.5443309936754,5222.1630102856034,5193.7816895775268,5165.4003688694547,5137.0190481613836,5108.6377274533052,5080.2564067452349,5051.8750860371565,5023.4937653290854,4995.1124446210142,4966.7311239129358,4938.3498032048637,4909.9684824967862,4881.5871617887151,4853.2058410806449,4824.8245203725655,4796.4431996644962,4768.0618789564169,4739.6805582483466,4711.2992375402746]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",5676.2641416147835,5662.0760779049142,5647.885417550875,5633.6947571968394,5619.5040968428048,5605.3134364887655,5591.12277613473,5576.9321157806899,5562.7414554266543,5548.5507950726196,5534.3601347185795,5520.1694743645448,5505.9788140105047,5491.788153656471,5477.5974933024345,5463.4068329483962,5449.2161725943606,5435.0255122403214,5420.8348518862858,5406.6441915322503,5392.4535311782111,5378.2628708241755,5364.0722104701363,5349.8815501160998,5335.6908897620651,5321.5002294080259,5307.3095690539903,5293.1189086999511,5278.9282483459156,5264.73758799188,5250.5469276378408,5236.3562672838061,5222.165606929766,5207.9749465757313,5193.7842862216949]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835,5676.2641416147835]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",8413.1270900420404,8371.0614545918306,8328.995819141619,8286.9301836914092,8244.8645482411994,8202.7989127909896,8160.7332773407788,8118.667641890569,8076.6020064403592,8034.5363709901476,7992.4707355399378,7950.4051000897289,7908.3394646395182,7866.2738291893074,7824.2081937390967,7782.1425582888869,7740.0769228386762,7698.0112873884664,7655.9456519382566,7613.8800164880458,7571.8143810378351,7529.7487455876262,7487.6831101374146,7445.6174746872057,7403.551839236995,7361.4862037867861,7319.4205683365753,7277.3549328863637,7235.2892974361548,7193.2236619859441,7151.1580265357352,7109.0923910855236,7067.0267556353147,7024.9611201851039,6982.8954847348932]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",8413.1270900420404,8392.0942723169355,8371.0614545918306,8350.0286368667257,8328.995819141619,8307.9630014165141,8286.9301836914092,8265.8973659663043,8244.8645482411994,8223.8317305160945,8202.7989127909896,8181.7660950658828,8160.7332773407788,8139.700459615673,8118.667641890569,8097.6348241654632,8076.6020064403592,8055.5691887152543,8034.5363709901476,8013.5035532650427,7992.4707355399378,7971.437917814832,7950.4051000897289,7929.3722823646231,7908.3394646395182,7887.3066469144114,7866.2738291893074,7845.2410114642025,7824.2081937390967,7803.1753760139927,7782.1425582888869,7761.1097405637829,7740.0769228386762,7719.0441051135713,7698.0112873884664]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",12649.811707360743,12586.562648823934,12523.313590287125,12460.064531750333,12396.815473213526,12333.566414676718,12270.317356139909,12207.068297603117,12143.81923906631,12080.570180529501,12017.321121992707,11954.0720634559,11890.823004919093,11827.573946382285,11764.324887845491,11701.075829308684,11637.826770771875,11574.577712235083,11511.328653698276,11448.079595161467,11384.83053662467,11321.581478087866,11258.33241955106,11195.083361014251,11131.834302477442,11068.585243940648,11005.336185403843,10942.087126867034,10878.838068330238,10815.589009793432,10752.339951256623,10689.090892719816,10625.841834183024,10562.592775646215,10499.343717109406,null,null,null,-30.447499999999959]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",12649.811707360743,12618.184581448179,12586.560052179775,12554.935522911377,12523.310993642976,12491.686464374572,12460.061935106169,12428.437405837771,12396.812876569367,12365.188347300962,12333.563818032564,12301.939288764162,12270.314759495759,12238.690230227354,12207.065700958958,12175.441171690556,12143.816642422151,12112.192113153753,12080.567583885349,12048.943054616946,12017.318525348543,11985.693996080143,11954.069466811741,11922.444937543338,11890.820408274934,11859.195879006536,11827.571349738133,11795.94682046973,11764.322291201332,11732.697761932928,11701.073232664525,11669.448703396121,11637.824174127723,11606.199644859322,11574.575115590917]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",8413.1270900420404,8371.0614545918306,8328.995819141619,8286.9301836914092,8244.8645482411994,8202.7989127909896,8160.7332773407788,8118.667641890569,8076.6020064403592,8034.5363709901476,7992.4707355399378,7950.4051000897289,7908.3394646395182,7866.2738291893074,7824.2081937390967,7782.1425582888869,7740.0769228386762,7698.0112873884664,7655.9456519382566,7613.8800164880458,7571.8143810378351,7529.7487455876262,7487.6831101374146,7445.6174746872057,7403.551839236995,7361.4862037867861,7319.4205683365753,7277.3549328863637,7235.2892974361548,7193.2236619859441,7151.1580265357352,7109.0923910855236,7067.0267556353147,7024.9611201851039,6982.8954847348932]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",8413.1270900420404,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355,8392.0942723169355]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404,8413.1270900420404]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",12649.811707360743,12586.562648823934,12523.313590287125,12460.064531750333,12396.815473213526,12333.566414676718,12270.317356139909,12207.068297603117,12143.81923906631,12080.570180529501,12017.321121992707,11954.0720634559,11890.823004919093,11827.573946382285,11764.324887845491,11701.075829308684,11637.826770771875,11574.577712235083,11511.328653698276,11448.079595161467,11384.83053662467,11321.581478087866,11258.33241955106,11195.083361014251,11131.834302477442,11068.585243940648,11005.336185403843,10942.087126867034,10878.838068330238,10815.589009793432,10752.339951256623,10689.090892719816,10625.841834183024,10562.592775646215,10499.343717109406]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",12649.811707360743,12618.184581448179,12586.560052179775,12554.935522911377,12523.310993642976,12491.686464374572,12460.061935106169,12428.437405837771,12396.812876569367,12365.188347300962,12333.563818032564,12301.939288764162,12270.314759495759,12238.690230227354,12207.065700958958,12175.441171690556,12143.816642422151,12112.192113153753,12080.567583885349,12048.943054616946,12017.318525348543,11985.693996080143,11954.069466811741,11922.444937543338,11890.820408274934,11859.195879006536,11827.571349738133,11795.94682046973,11764.322291201332,11732.697761932928,11701.073232664525,11669.448703396121,11637.824174127723,11606.199644859322,11574.575115590917]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743,12649.811707360743]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Hydro / Flash - Low",144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998,144.85899999999998]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999,169.17099999999999]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998,194.49599999999998]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996,317.06899999999996]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN472","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F473","v":3.73E-2},{"$f":"'WACC Calc'!G473","v":3.73E-2},{"$f":"'WACC Calc'!H473","v":3.73E-2},{"$f":"'WACC Calc'!I473","v":3.73E-2},{"$f":"'WACC Calc'!J473","v":3.73E-2},{"$f":"'WACC Calc'!K473","v":3.73E-2},{"$f":"'WACC Calc'!L473","v":3.73E-2},{"$f":"'WACC Calc'!M473","v":3.73E-2},{"$f":"'WACC Calc'!N473","v":3.73E-2},{"$f":"'WACC Calc'!O473","v":3.73E-2},{"$f":"'WACC Calc'!P473","v":3.73E-2},{"$f":"'WACC Calc'!Q473","v":3.73E-2},{"$f":"'WACC Calc'!R473","v":3.73E-2},{"$f":"'WACC Calc'!S473","v":3.73E-2},{"$f":"'WACC Calc'!T473","v":3.73E-2},{"$f":"'WACC Calc'!U473","v":3.73E-2},{"$f":"'WACC Calc'!V473","v":3.73E-2},{"$f":"'WACC Calc'!W473","v":3.73E-2},{"$f":"'WACC Calc'!X473","v":3.73E-2},{"$f":"'WACC Calc'!Y473","v":3.73E-2},{"$f":"'WACC Calc'!Z473","v":3.73E-2},{"$f":"'WACC Calc'!AA473","v":3.73E-2},{"$f":"'WACC Calc'!AB473","v":3.73E-2},{"$f":"'WACC Calc'!AC473","v":3.73E-2},{"$f":"'WACC Calc'!AD473","v":3.73E-2},{"$f":"'WACC Calc'!AE473","v":3.73E-2},{"$f":"'WACC Calc'!AF473","v":3.73E-2},{"$f":"'WACC Calc'!AG473","v":3.73E-2},{"$f":"'WACC Calc'!AH473","v":3.73E-2},{"$f":"'WACC Calc'!AI473","v":3.73E-2},{"$f":"'WACC Calc'!AJ473","v":3.73E-2},{"$f":"'WACC Calc'!AK473","v":3.73E-2},{"$f":"'WACC Calc'!AL473","v":3.73E-2},{"$f":"'WACC Calc'!AM473","v":3.73E-2},{"$f":"'WACC Calc'!AN473","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F474","v":3.73E-2},{"$f":"'WACC Calc'!G474","v":3.73E-2},{"$f":"'WACC Calc'!H474","v":3.73E-2},{"$f":"'WACC Calc'!I474","v":3.73E-2},{"$f":"'WACC Calc'!J474","v":3.73E-2},{"$f":"'WACC Calc'!K474","v":3.73E-2},{"$f":"'WACC Calc'!L474","v":3.73E-2},{"$f":"'WACC Calc'!M474","v":3.73E-2},{"$f":"'WACC Calc'!N474","v":3.73E-2},{"$f":"'WACC Calc'!O474","v":3.73E-2},{"$f":"'WACC Calc'!P474","v":3.73E-2},{"$f":"'WACC Calc'!Q474","v":3.73E-2},{"$f":"'WACC Calc'!R474","v":3.73E-2},{"$f":"'WACC Calc'!S474","v":3.73E-2},{"$f":"'WACC Calc'!T474","v":3.73E-2},{"$f":"'WACC Calc'!U474","v":3.73E-2},{"$f":"'WACC Calc'!V474","v":3.73E-2},{"$f":"'WACC Calc'!W474","v":3.73E-2},{"$f":"'WACC Calc'!X474","v":3.73E-2},{"$f":"'WACC Calc'!Y474","v":3.73E-2},{"$f":"'WACC Calc'!Z474","v":3.73E-2},{"$f":"'WACC Calc'!AA474","v":3.73E-2},{"$f":"'WACC Calc'!AB474","v":3.73E-2},{"$f":"'WACC Calc'!AC474","v":3.73E-2},{"$f":"'WACC Calc'!AD474","v":3.73E-2},{"$f":"'WACC Calc'!AE474","v":3.73E-2},{"$f":"'WACC Calc'!AF474","v":3.73E-2},{"$f":"'WACC Calc'!AG474","v":3.73E-2},{"$f":"'WACC Calc'!AH474","v":3.73E-2},{"$f":"'WACC Calc'!AI474","v":3.73E-2},{"$f":"'WACC Calc'!AJ474","v":3.73E-2},{"$f":"'WACC Calc'!AK474","v":3.73E-2},{"$f":"'WACC Calc'!AL474","v":3.73E-2},{"$f":"'WACC Calc'!AM474","v":3.73E-2},{"$f":"'WACC Calc'!AN474","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F475","v":3.73E-2},{"$f":"'WACC Calc'!G475","v":3.73E-2},{"$f":"'WACC Calc'!H475","v":3.73E-2},{"$f":"'WACC Calc'!I475","v":3.73E-2},{"$f":"'WACC Calc'!J475","v":3.73E-2},{"$f":"'WACC Calc'!K475","v":3.73E-2},{"$f":"'WACC Calc'!L475","v":3.73E-2},{"$f":"'WACC Calc'!M475","v":3.73E-2},{"$f":"'WACC Calc'!N475","v":3.73E-2},{"$f":"'WACC Calc'!O475","v":3.73E-2},{"$f":"'WACC Calc'!P475","v":3.73E-2},{"$f":"'WACC Calc'!Q475","v":3.73E-2},{"$f":"'WACC Calc'!R475","v":3.73E-2},{"$f":"'WACC Calc'!S475","v":3.73E-2},{"$f":"'WACC Calc'!T475","v":3.73E-2},{"$f":"'WACC Calc'!U475","v":3.73E-2},{"$f":"'WACC Calc'!V475","v":3.73E-2},{"$f":"'WACC Calc'!W475","v":3.73E-2},{"$f":"'WACC Calc'!X475","v":3.73E-2},{"$f":"'WACC Calc'!Y475","v":3.73E-2},{"$f":"'WACC Calc'!Z475","v":3.73E-2},{"$f":"'WACC Calc'!AA475","v":3.73E-2},{"$f":"'WACC Calc'!AB475","v":3.73E-2},{"$f":"'WACC Calc'!AC475","v":3.73E-2},{"$f":"'WACC Calc'!AD475","v":3.73E-2},{"$f":"'WACC Calc'!AE475","v":3.73E-2},{"$f":"'WACC Calc'!AF475","v":3.73E-2},{"$f":"'WACC Calc'!AG475","v":3.73E-2},{"$f":"'WACC Calc'!AH475","v":3.73E-2},{"$f":"'WACC Calc'!AI475","v":3.73E-2},{"$f":"'WACC Calc'!AJ475","v":3.73E-2},{"$f":"'WACC Calc'!AK475","v":3.73E-2},{"$f":"'WACC Calc'!AL475","v":3.73E-2},{"$f":"'WACC Calc'!AM475","v":3.73E-2},{"$f":"'WACC Calc'!AN475","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM476","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN476","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM477","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN477","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM478","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN478","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F479","v":3.73E-2},{"$f":"'WACC Calc'!G479","v":3.73E-2},{"$f":"'WACC Calc'!H479","v":3.73E-2},{"$f":"'WACC Calc'!I479","v":3.73E-2},{"$f":"'WACC Calc'!J479","v":3.73E-2},{"$f":"'WACC Calc'!K479","v":3.73E-2},{"$f":"'WACC Calc'!L479","v":3.73E-2},{"$f":"'WACC Calc'!M479","v":3.73E-2},{"$f":"'WACC Calc'!N479","v":3.73E-2},{"$f":"'WACC Calc'!O479","v":3.73E-2},{"$f":"'WACC Calc'!P479","v":3.73E-2},{"$f":"'WACC Calc'!Q479","v":3.73E-2},{"$f":"'WACC Calc'!R479","v":3.73E-2},{"$f":"'WACC Calc'!S479","v":3.73E-2},{"$f":"'WACC Calc'!T479","v":3.73E-2},{"$f":"'WACC Calc'!U479","v":3.73E-2},{"$f":"'WACC Calc'!V479","v":3.73E-2},{"$f":"'WACC Calc'!W479","v":3.73E-2},{"$f":"'WACC Calc'!X479","v":3.73E-2},{"$f":"'WACC Calc'!Y479","v":3.73E-2},{"$f":"'WACC Calc'!Z479","v":3.73E-2},{"$f":"'WACC Calc'!AA479","v":3.73E-2},{"$f":"'WACC Calc'!AB479","v":3.73E-2},{"$f":"'WACC Calc'!AC479","v":3.73E-2},{"$f":"'WACC Calc'!AD479","v":3.73E-2},{"$f":"'WACC Calc'!AE479","v":3.73E-2},{"$f":"'WACC Calc'!AF479","v":3.73E-2},{"$f":"'WACC Calc'!AG479","v":3.73E-2},{"$f":"'WACC Calc'!AH479","v":3.73E-2},{"$f":"'WACC Calc'!AI479","v":3.73E-2},{"$f":"'WACC Calc'!AJ479","v":3.73E-2},{"$f":"'WACC Calc'!AK479","v":3.73E-2},{"$f":"'WACC Calc'!AL479","v":3.73E-2},{"$f":"'WACC Calc'!AM479","v":3.73E-2},{"$f":"'WACC Calc'!AN479","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F480","v":0.19030000000000002},{"$f":"'WACC Calc'!G480","v":0.18315714285714285},{"$f":"'WACC Calc'!H480","v":0.17601428571428573},{"$f":"'WACC Calc'!I480","v":0.16887142857142859},{"$f":"'WACC Calc'!J480","v":0.16172857142857144},{"$f":"'WACC Calc'!K480","v":0.1545857142857143},{"$f":"'WACC Calc'!L480","v":0.14744285714285715},{"$f":"'WACC Calc'!M480","v":0.14030000000000001},{"$f":"'WACC Calc'!N480","v":0.13315714285714286},{"$f":"'WACC Calc'!O480","v":0.12601428571428572},{"$f":"'WACC Calc'!P480","v":0.11887142857142857},{"$f":"'WACC Calc'!Q480","v":0.11172857142857144},{"$f":"'WACC Calc'!R480","v":0.1045857142857143},{"$f":"'WACC Calc'!S480","v":9.744285714285715E-2},{"$f":"'WACC Calc'!T480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM480","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN480","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F481","v":0.19030000000000002},{"$f":"'WACC Calc'!G481","v":0.19030000000000002},{"$f":"'WACC Calc'!H481","v":0.19030000000000002},{"$f":"'WACC Calc'!I481","v":0.19030000000000002},{"$f":"'WACC Calc'!J481","v":0.19030000000000002},{"$f":"'WACC Calc'!K481","v":0.19030000000000002},{"$f":"'WACC Calc'!L481","v":0.19030000000000002},{"$f":"'WACC Calc'!M481","v":0.19030000000000002},{"$f":"'WACC Calc'!N481","v":0.19030000000000002},{"$f":"'WACC Calc'!O481","v":0.19030000000000002},{"$f":"'WACC Calc'!P481","v":0.19030000000000002},{"$f":"'WACC Calc'!Q481","v":0.19030000000000002},{"$f":"'WACC Calc'!R481","v":0.19030000000000002},{"$f":"'WACC Calc'!S481","v":0.19030000000000002},{"$f":"'WACC Calc'!T481","v":0.19030000000000002},{"$f":"'WACC Calc'!U481","v":0.19030000000000002},{"$f":"'WACC Calc'!V481","v":0.19030000000000002},{"$f":"'WACC Calc'!W481","v":0.19030000000000002},{"$f":"'WACC Calc'!X481","v":0.19030000000000002},{"$f":"'WACC Calc'!Y481","v":0.19030000000000002},{"$f":"'WACC Calc'!Z481","v":0.19030000000000002},{"$f":"'WACC Calc'!AA481","v":0.19030000000000002},{"$f":"'WACC Calc'!AB481","v":0.19030000000000002},{"$f":"'WACC Calc'!AC481","v":0.19030000000000002},{"$f":"'WACC Calc'!AD481","v":0.19030000000000002},{"$f":"'WACC Calc'!AE481","v":0.19030000000000002},{"$f":"'WACC Calc'!AF481","v":0.19030000000000002},{"$f":"'WACC Calc'!AG481","v":0.19030000000000002},{"$f":"'WACC Calc'!AH481","v":0.19030000000000002},{"$f":"'WACC Calc'!AI481","v":0.19030000000000002},{"$f":"'WACC Calc'!AJ481","v":0.19030000000000002},{"$f":"'WACC Calc'!AK481","v":0.19030000000000002},{"$f":"'WACC Calc'!AL481","v":0.19030000000000002},{"$f":"'WACC Calc'!AM481","v":0.19030000000000002},{"$f":"'WACC Calc'!AN481","v":0.19030000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F482","v":0.19030000000000002},{"$f":"'WACC Calc'!G482","v":0.19030000000000002},{"$f":"'WACC Calc'!H482","v":0.19030000000000002},{"$f":"'WACC Calc'!I482","v":0.19030000000000002},{"$f":"'WACC Calc'!J482","v":0.19030000000000002},{"$f":"'WACC Calc'!K482","v":0.19030000000000002},{"$f":"'WACC Calc'!L482","v":0.19030000000000002},{"$f":"'WACC Calc'!M482","v":0.19030000000000002},{"$f":"'WACC Calc'!N482","v":0.19030000000000002},{"$f":"'WACC Calc'!O482","v":0.19030000000000002},{"$f":"'WACC Calc'!P482","v":0.19030000000000002},{"$f":"'WACC Calc'!Q482","v":0.19030000000000002},{"$f":"'WACC Calc'!R482","v":0.19030000000000002},{"$f":"'WACC Calc'!S482","v":0.19030000000000002},{"$f":"'WACC Calc'!T482","v":0.19030000000000002},{"$f":"'WACC Calc'!U482","v":0.19030000000000002},{"$f":"'WACC Calc'!V482","v":0.19030000000000002},{"$f":"'WACC Calc'!W482","v":0.19030000000000002},{"$f":"'WACC Calc'!X482","v":0.19030000000000002},{"$f":"'WACC Calc'!Y482","v":0.19030000000000002},{"$f":"'WACC Calc'!Z482","v":0.19030000000000002},{"$f":"'WACC Calc'!AA482","v":0.19030000000000002},{"$f":"'WACC Calc'!AB482","v":0.19030000000000002},{"$f":"'WACC Calc'!AC482","v":0.19030000000000002},{"$f":"'WACC Calc'!AD482","v":0.19030000000000002},{"$f":"'WACC Calc'!AE482","v":0.19030000000000002},{"$f":"'WACC Calc'!AF482","v":0.19030000000000002},{"$f":"'WACC Calc'!AG482","v":0.19030000000000002},{"$f":"'WACC Calc'!AH482","v":0.19030000000000002},{"$f":"'WACC Calc'!AI482","v":0.19030000000000002},{"$f":"'WACC Calc'!AJ482","v":0.19030000000000002},{"$f":"'WACC Calc'!AK482","v":0.19030000000000002},{"$f":"'WACC Calc'!AL482","v":0.19030000000000002},{"$f":"'WACC Calc'!AM482","v":0.19030000000000002},{"$f":"'WACC Calc'!AN482","v":0.19030000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F483","v":0.16126829268292697},{"$f":"'WACC Calc'!G483","v":0.15429965156794423},{"$f":"'WACC Calc'!H483","v":0.14733101045296171},{"$f":"'WACC Calc'!I483","v":0.14036236933797919},{"$f":"'WACC Calc'!J483","v":0.13339372822299667},{"$f":"'WACC Calc'!K483","v":0.12642508710801414},{"$f":"'WACC Calc'!L483","v":0.11945644599303162},{"$f":"'WACC Calc'!M483","v":0.11248780487804888},{"$f":"'WACC Calc'!N483","v":0.10551916376306614},{"$f":"'WACC Calc'!O483","v":9.8550522648083616E-2},{"$f":"'WACC Calc'!P483","v":9.1581881533101095E-2},{"$f":"'WACC Calc'!Q483","v":8.4613240418118574E-2},{"$f":"'WACC Calc'!R483","v":7.7644599303136053E-2},{"$f":"'WACC Calc'!S483","v":7.0675958188153531E-2},{"$f":"'WACC Calc'!T483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM483","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN483","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F484","v":0.16126829268292697},{"$f":"'WACC Calc'!G484","v":0.16126829268292697},{"$f":"'WACC Calc'!H484","v":0.16126829268292697},{"$f":"'WACC Calc'!I484","v":0.16126829268292697},{"$f":"'WACC Calc'!J484","v":0.16126829268292697},{"$f":"'WACC Calc'!K484","v":0.16126829268292697},{"$f":"'WACC Calc'!L484","v":0.16126829268292697},{"$f":"'WACC Calc'!M484","v":0.16126829268292697},{"$f":"'WACC Calc'!N484","v":0.16126829268292697},{"$f":"'WACC Calc'!O484","v":0.16126829268292697},{"$f":"'WACC Calc'!P484","v":0.16126829268292697},{"$f":"'WACC Calc'!Q484","v":0.16126829268292697},{"$f":"'WACC Calc'!R484","v":0.16126829268292697},{"$f":"'WACC Calc'!S484","v":0.16126829268292697},{"$f":"'WACC Calc'!T484","v":0.16126829268292697},{"$f":"'WACC Calc'!U484","v":0.16126829268292697},{"$f":"'WACC Calc'!V484","v":0.16126829268292697},{"$f":"'WACC Calc'!W484","v":0.16126829268292697},{"$f":"'WACC Calc'!X484","v":0.16126829268292697},{"$f":"'WACC Calc'!Y484","v":0.16126829268292697},{"$f":"'WACC Calc'!Z484","v":0.16126829268292697},{"$f":"'WACC Calc'!AA484","v":0.16126829268292697},{"$f":"'WACC Calc'!AB484","v":0.16126829268292697},{"$f":"'WACC Calc'!AC484","v":0.16126829268292697},{"$f":"'WACC Calc'!AD484","v":0.16126829268292697},{"$f":"'WACC Calc'!AE484","v":0.16126829268292697},{"$f":"'WACC Calc'!AF484","v":0.16126829268292697},{"$f":"'WACC Calc'!AG484","v":0.16126829268292697},{"$f":"'WACC Calc'!AH484","v":0.16126829268292697},{"$f":"'WACC Calc'!AI484","v":0.16126829268292697},{"$f":"'WACC Calc'!AJ484","v":0.16126829268292697},{"$f":"'WACC Calc'!AK484","v":0.16126829268292697},{"$f":"'WACC Calc'!AL484","v":0.16126829268292697},{"$f":"'WACC Calc'!AM484","v":0.16126829268292697},{"$f":"'WACC Calc'!AN484","v":0.16126829268292697}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F485","v":0.16126829268292697},{"$f":"'WACC Calc'!G485","v":0.16126829268292697},{"$f":"'WACC Calc'!H485","v":0.16126829268292697},{"$f":"'WACC Calc'!I485","v":0.16126829268292697},{"$f":"'WACC Calc'!J485","v":0.16126829268292697},{"$f":"'WACC Calc'!K485","v":0.16126829268292697},{"$f":"'WACC Calc'!L485","v":0.16126829268292697},{"$f":"'WACC Calc'!M485","v":0.16126829268292697},{"$f":"'WACC Calc'!N485","v":0.16126829268292697},{"$f":"'WACC Calc'!O485","v":0.16126829268292697},{"$f":"'WACC Calc'!P485","v":0.16126829268292697},{"$f":"'WACC Calc'!Q485","v":0.16126829268292697},{"$f":"'WACC Calc'!R485","v":0.16126829268292697},{"$f":"'WACC Calc'!S485","v":0.16126829268292697},{"$f":"'WACC Calc'!T485","v":0.16126829268292697},{"$f":"'WACC Calc'!U485","v":0.16126829268292697},{"$f":"'WACC Calc'!V485","v":0.16126829268292697},{"$f":"'WACC Calc'!W485","v":0.16126829268292697},{"$f":"'WACC Calc'!X485","v":0.16126829268292697},{"$f":"'WACC Calc'!Y485","v":0.16126829268292697},{"$f":"'WACC Calc'!Z485","v":0.16126829268292697},{"$f":"'WACC Calc'!AA485","v":0.16126829268292697},{"$f":"'WACC Calc'!AB485","v":0.16126829268292697},{"$f":"'WACC Calc'!AC485","v":0.16126829268292697},{"$f":"'WACC Calc'!AD485","v":0.16126829268292697},{"$f":"'WACC Calc'!AE485","v":0.16126829268292697},{"$f":"'WACC Calc'!AF485","v":0.16126829268292697},{"$f":"'WACC Calc'!AG485","v":0.16126829268292697},{"$f":"'WACC Calc'!AH485","v":0.16126829268292697},{"$f":"'WACC Calc'!AI485","v":0.16126829268292697},{"$f":"'WACC Calc'!AJ485","v":0.16126829268292697},{"$f":"'WACC Calc'!AK485","v":0.16126829268292697},{"$f":"'WACC Calc'!AL485","v":0.16126829268292697},{"$f":"'WACC Calc'!AM485","v":0.16126829268292697},{"$f":"'WACC Calc'!AN485","v":0.16126829268292697}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F486","v":0.5},{"$f":"'WACC Calc'!G486","v":0.51428571428571423},{"$f":"'WACC Calc'!H486","v":0.52857142857142847},{"$f":"'WACC Calc'!I486","v":0.5428571428571427},{"$f":"'WACC Calc'!J486","v":0.55714285714285694},{"$f":"'WACC Calc'!K486","v":0.57142857142857117},{"$f":"'WACC Calc'!L486","v":0.58571428571428541},{"$f":"'WACC Calc'!M486","v":0.59999999999999964},{"$f":"'WACC Calc'!N486","v":0.61428571428571388},{"$f":"'WACC Calc'!O486","v":0.62857142857142811},{"$f":"'WACC Calc'!P486","v":0.64285714285714235},{"$f":"'WACC Calc'!Q486","v":0.65714285714285658},{"$f":"'WACC Calc'!R486","v":0.67142857142857082},{"$f":"'WACC Calc'!S486","v":0.68571428571428505},{"$f":"'WACC Calc'!T486","v":0.7},{"$f":"'WACC Calc'!U486","v":0.7},{"$f":"'WACC Calc'!V486","v":0.7},{"$f":"'WACC Calc'!W486","v":0.7},{"$f":"'WACC Calc'!X486","v":0.7},{"$f":"'WACC Calc'!Y486","v":0.7},{"$f":"'WACC Calc'!Z486","v":0.7},{"$f":"'WACC Calc'!AA486","v":0.7},{"$f":"'WACC Calc'!AB486","v":0.7},{"$f":"'WACC Calc'!AC486","v":0.7},{"$f":"'WACC Calc'!AD486","v":0.7},{"$f":"'WACC Calc'!AE486","v":0.7},{"$f":"'WACC Calc'!AF486","v":0.7},{"$f":"'WACC Calc'!AG486","v":0.7},{"$f":"'WACC Calc'!AH486","v":0.7},{"$f":"'WACC Calc'!AI486","v":0.7},{"$f":"'WACC Calc'!AJ486","v":0.7},{"$f":"'WACC Calc'!AK486","v":0.7},{"$f":"'WACC Calc'!AL486","v":0.7},{"$f":"'WACC Calc'!AM486","v":0.7},{"$f":"'WACC Calc'!AN486","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F487","v":0.5},{"$f":"'WACC Calc'!G487","v":0.5},{"$f":"'WACC Calc'!H487","v":0.5},{"$f":"'WACC Calc'!I487","v":0.5},{"$f":"'WACC Calc'!J487","v":0.5},{"$f":"'WACC Calc'!K487","v":0.5},{"$f":"'WACC Calc'!L487","v":0.5},{"$f":"'WACC Calc'!M487","v":0.5},{"$f":"'WACC Calc'!N487","v":0.5},{"$f":"'WACC Calc'!O487","v":0.5},{"$f":"'WACC Calc'!P487","v":0.5},{"$f":"'WACC Calc'!Q487","v":0.5},{"$f":"'WACC Calc'!R487","v":0.5},{"$f":"'WACC Calc'!S487","v":0.5},{"$f":"'WACC Calc'!T487","v":0.5},{"$f":"'WACC Calc'!U487","v":0.5},{"$f":"'WACC Calc'!V487","v":0.5},{"$f":"'WACC Calc'!W487","v":0.5},{"$f":"'WACC Calc'!X487","v":0.5},{"$f":"'WACC Calc'!Y487","v":0.5},{"$f":"'WACC Calc'!Z487","v":0.5},{"$f":"'WACC Calc'!AA487","v":0.5},{"$f":"'WACC Calc'!AB487","v":0.5},{"$f":"'WACC Calc'!AC487","v":0.5},{"$f":"'WACC Calc'!AD487","v":0.5},{"$f":"'WACC Calc'!AE487","v":0.5},{"$f":"'WACC Calc'!AF487","v":0.5},{"$f":"'WACC Calc'!AG487","v":0.5},{"$f":"'WACC Calc'!AH487","v":0.5},{"$f":"'WACC Calc'!AI487","v":0.5},{"$f":"'WACC Calc'!AJ487","v":0.5},{"$f":"'WACC Calc'!AK487","v":0.5},{"$f":"'WACC Calc'!AL487","v":0.5},{"$f":"'WACC Calc'!AM487","v":0.5},{"$f":"'WACC Calc'!AN487","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F488","v":0.5},{"$f":"'WACC Calc'!G488","v":0.5},{"$f":"'WACC Calc'!H488","v":0.5},{"$f":"'WACC Calc'!I488","v":0.5},{"$f":"'WACC Calc'!J488","v":0.5},{"$f":"'WACC Calc'!K488","v":0.5},{"$f":"'WACC Calc'!L488","v":0.5},{"$f":"'WACC Calc'!M488","v":0.5},{"$f":"'WACC Calc'!N488","v":0.5},{"$f":"'WACC Calc'!O488","v":0.5},{"$f":"'WACC Calc'!P488","v":0.5},{"$f":"'WACC Calc'!Q488","v":0.5},{"$f":"'WACC Calc'!R488","v":0.5},{"$f":"'WACC Calc'!S488","v":0.5},{"$f":"'WACC Calc'!T488","v":0.5},{"$f":"'WACC Calc'!U488","v":0.5},{"$f":"'WACC Calc'!V488","v":0.5},{"$f":"'WACC Calc'!W488","v":0.5},{"$f":"'WACC Calc'!X488","v":0.5},{"$f":"'WACC Calc'!Y488","v":0.5},{"$f":"'WACC Calc'!Z488","v":0.5},{"$f":"'WACC Calc'!AA488","v":0.5},{"$f":"'WACC Calc'!AB488","v":0.5},{"$f":"'WACC Calc'!AC488","v":0.5},{"$f":"'WACC Calc'!AD488","v":0.5},{"$f":"'WACC Calc'!AE488","v":0.5},{"$f":"'WACC Calc'!AF488","v":0.5},{"$f":"'WACC Calc'!AG488","v":0.5},{"$f":"'WACC Calc'!AH488","v":0.5},{"$f":"'WACC Calc'!AI488","v":0.5},{"$f":"'WACC Calc'!AJ488","v":0.5},{"$f":"'WACC Calc'!AK488","v":0.5},{"$f":"'WACC Calc'!AL488","v":0.5},{"$f":"'WACC Calc'!AM488","v":0.5},{"$f":"'WACC Calc'!AN488","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F489","v":0.25740000000000002},{"$f":"'WACC Calc'!G489","v":0.25740000000000002},{"$f":"'WACC Calc'!H489","v":0.25740000000000002},{"$f":"'WACC Calc'!I489","v":0.25740000000000002},{"$f":"'WACC Calc'!J489","v":0.25740000000000002},{"$f":"'WACC Calc'!K489","v":0.25740000000000002},{"$f":"'WACC Calc'!L489","v":0.25740000000000002},{"$f":"'WACC Calc'!M489","v":0.25740000000000002},{"$f":"'WACC Calc'!N489","v":0.25740000000000002},{"$f":"'WACC Calc'!O489","v":0.25740000000000002},{"$f":"'WACC Calc'!P489","v":0.25740000000000002},{"$f":"'WACC Calc'!Q489","v":0.25740000000000002},{"$f":"'WACC Calc'!R489","v":0.25740000000000002},{"$f":"'WACC Calc'!S489","v":0.25740000000000002},{"$f":"'WACC Calc'!T489","v":0.25740000000000002},{"$f":"'WACC Calc'!U489","v":0.25740000000000002},{"$f":"'WACC Calc'!V489","v":0.25740000000000002},{"$f":"'WACC Calc'!W489","v":0.25740000000000002},{"$f":"'WACC Calc'!X489","v":0.25740000000000002},{"$f":"'WACC Calc'!Y489","v":0.25740000000000002},{"$f":"'WACC Calc'!Z489","v":0.25740000000000002},{"$f":"'WACC Calc'!AA489","v":0.25740000000000002},{"$f":"'WACC Calc'!AB489","v":0.25740000000000002},{"$f":"'WACC Calc'!AC489","v":0.25740000000000002},{"$f":"'WACC Calc'!AD489","v":0.25740000000000002},{"$f":"'WACC Calc'!AE489","v":0.25740000000000002},{"$f":"'WACC Calc'!AF489","v":0.25740000000000002},{"$f":"'WACC Calc'!AG489","v":0.25740000000000002},{"$f":"'WACC Calc'!AH489","v":0.25740000000000002},{"$f":"'WACC Calc'!AI489","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ489","v":0.25740000000000002},{"$f":"'WACC Calc'!AK489","v":0.25740000000000002},{"$f":"'WACC Calc'!AL489","v":0.25740000000000002},{"$f":"'WACC Calc'!AM489","v":0.25740000000000002},{"$f":"'WACC Calc'!AN489","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F490","v":0.10899949},{"$f":"'WACC Calc'!G490","v":0.10320723053061225},{"$f":"'WACC Calc'!H490","v":9.7619052693877564E-2},{"$f":"'WACC Calc'!I490","v":9.2234956489795947E-2},{"$f":"'WACC Calc'!J490","v":8.7054941918367379E-2},{"$f":"'WACC Calc'!K490","v":8.2079008979591875E-2},{"$f":"'WACC Calc'!L490","v":7.730715767346942E-2},{"$f":"'WACC Calc'!M490","v":7.2739388000000044E-2},{"$f":"'WACC Calc'!N490","v":6.8375699959183717E-2},{"$f":"'WACC Calc'!O490","v":6.4216093551020453E-2},{"$f":"'WACC Calc'!P490","v":6.0260568775510247E-2},{"$f":"'WACC Calc'!Q490","v":5.6509125632653118E-2},{"$f":"'WACC Calc'!R490","v":5.2961764122449032E-2},{"$f":"'WACC Calc'!S490","v":4.9618484244898009E-2},{"$f":"'WACC Calc'!T490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!U490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!V490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!W490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!X490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Y490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!Z490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AA490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AB490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AC490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AD490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AE490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AF490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AG490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AH490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AI490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AJ490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AK490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AL490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AM490","v":4.6479286000000002E-2},{"$f":"'WACC Calc'!AN490","v":4.6479286000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F491","v":0.10899949},{"$f":"'WACC Calc'!G491","v":0.10899949},{"$f":"'WACC Calc'!H491","v":0.10899949},{"$f":"'WACC Calc'!I491","v":0.10899949},{"$f":"'WACC Calc'!J491","v":0.10899949},{"$f":"'WACC Calc'!K491","v":0.10899949},{"$f":"'WACC Calc'!L491","v":0.10899949},{"$f":"'WACC Calc'!M491","v":0.10899949},{"$f":"'WACC Calc'!N491","v":0.10899949},{"$f":"'WACC Calc'!O491","v":0.10899949},{"$f":"'WACC Calc'!P491","v":0.10899949},{"$f":"'WACC Calc'!Q491","v":0.10899949},{"$f":"'WACC Calc'!R491","v":0.10899949},{"$f":"'WACC Calc'!S491","v":0.10899949},{"$f":"'WACC Calc'!T491","v":0.10899949},{"$f":"'WACC Calc'!U491","v":0.10899949},{"$f":"'WACC Calc'!V491","v":0.10899949},{"$f":"'WACC Calc'!W491","v":0.10899949},{"$f":"'WACC Calc'!X491","v":0.10899949},{"$f":"'WACC Calc'!Y491","v":0.10899949},{"$f":"'WACC Calc'!Z491","v":0.10899949},{"$f":"'WACC Calc'!AA491","v":0.10899949},{"$f":"'WACC Calc'!AB491","v":0.10899949},{"$f":"'WACC Calc'!AC491","v":0.10899949},{"$f":"'WACC Calc'!AD491","v":0.10899949},{"$f":"'WACC Calc'!AE491","v":0.10899949},{"$f":"'WACC Calc'!AF491","v":0.10899949},{"$f":"'WACC Calc'!AG491","v":0.10899949},{"$f":"'WACC Calc'!AH491","v":0.10899949},{"$f":"'WACC Calc'!AI491","v":0.10899949},{"$f":"'WACC Calc'!AJ491","v":0.10899949},{"$f":"'WACC Calc'!AK491","v":0.10899949},{"$f":"'WACC Calc'!AL491","v":0.10899949},{"$f":"'WACC Calc'!AM491","v":0.10899949},{"$f":"'WACC Calc'!AN491","v":0.10899949}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F492","v":0.10899949},{"$f":"'WACC Calc'!G492","v":0.10899949},{"$f":"'WACC Calc'!H492","v":0.10899949},{"$f":"'WACC Calc'!I492","v":0.10899949},{"$f":"'WACC Calc'!J492","v":0.10899949},{"$f":"'WACC Calc'!K492","v":0.10899949},{"$f":"'WACC Calc'!L492","v":0.10899949},{"$f":"'WACC Calc'!M492","v":0.10899949},{"$f":"'WACC Calc'!N492","v":0.10899949},{"$f":"'WACC Calc'!O492","v":0.10899949},{"$f":"'WACC Calc'!P492","v":0.10899949},{"$f":"'WACC Calc'!Q492","v":0.10899949},{"$f":"'WACC Calc'!R492","v":0.10899949},{"$f":"'WACC Calc'!S492","v":0.10899949},{"$f":"'WACC Calc'!T492","v":0.10899949},{"$f":"'WACC Calc'!U492","v":0.10899949},{"$f":"'WACC Calc'!V492","v":0.10899949},{"$f":"'WACC Calc'!W492","v":0.10899949},{"$f":"'WACC Calc'!X492","v":0.10899949},{"$f":"'WACC Calc'!Y492","v":0.10899949},{"$f":"'WACC Calc'!Z492","v":0.10899949},{"$f":"'WACC Calc'!AA492","v":0.10899949},{"$f":"'WACC Calc'!AB492","v":0.10899949},{"$f":"'WACC Calc'!AC492","v":0.10899949},{"$f":"'WACC Calc'!AD492","v":0.10899949},{"$f":"'WACC Calc'!AE492","v":0.10899949},{"$f":"'WACC Calc'!AF492","v":0.10899949},{"$f":"'WACC Calc'!AG492","v":0.10899949},{"$f":"'WACC Calc'!AH492","v":0.10899949},{"$f":"'WACC Calc'!AI492","v":0.10899949},{"$f":"'WACC Calc'!AJ492","v":0.10899949},{"$f":"'WACC Calc'!AK492","v":0.10899949},{"$f":"'WACC Calc'!AL492","v":0.10899949},{"$f":"'WACC Calc'!AM492","v":0.10899949},{"$f":"'WACC Calc'!AN492","v":0.10899949}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F493","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!G493","v":7.629973710303628E-2},{"$f":"'WACC Calc'!H493","v":7.0847856286709865E-2},{"$f":"'WACC Calc'!I493","v":6.5595079502239972E-2},{"$f":"'WACC Calc'!J493","v":6.0541406749626825E-2},{"$f":"'WACC Calc'!K493","v":5.56868380288702E-2},{"$f":"'WACC Calc'!L493","v":5.1031373339970321E-2},{"$f":"'WACC Calc'!M493","v":4.6575012682926964E-2},{"$f":"'WACC Calc'!N493","v":4.2317756057740352E-2},{"$f":"'WACC Calc'!O493","v":3.8259603464410263E-2},{"$f":"'WACC Calc'!P493","v":3.440055490293692E-2},{"$f":"'WACC Calc'!Q493","v":3.0740610373320099E-2},{"$f":"'WACC Calc'!R493","v":2.7279769875560245E-2},{"$f":"'WACC Calc'!S493","v":2.4018033409656692E-2},{"$f":"'WACC Calc'!T493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!U493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!V493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!W493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!X493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Y493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!Z493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AA493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AB493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AC493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AD493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AE493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AF493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AG493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AH493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AI493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AJ493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AK493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AL493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AM493","v":2.0955400975609884E-2},{"$f":"'WACC Calc'!AN493","v":2.0955400975609884E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!G494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!H494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!I494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!J494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!K494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!L494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!M494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!N494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!O494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!P494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!Q494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!R494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!S494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!T494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!U494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!V494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!W494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!X494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!Y494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!Z494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AA494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AB494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AC494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AD494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AE494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AF494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AG494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AH494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AI494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AJ494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AK494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AL494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AM494","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AN494","v":8.1950721951219663E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!G495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!H495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!I495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!J495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!K495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!L495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!M495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!N495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!O495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!P495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!Q495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!R495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!S495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!T495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!U495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!V495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!W495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!X495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!Y495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!Z495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AA495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AB495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AC495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AD495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AE495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AF495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AG495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AH495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AI495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AJ495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AK495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AL495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AM495","v":8.1950721951219663E-2},{"$f":"'WACC Calc'!AN495","v":8.1950721951219663E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L274 / (1 - (1 / (1 + L274)^$S$29))","v":0.11412133523571207},{"$f":" M274 / (1 - (1 / (1 + M274)^$S$29))","v":0.10892761205640433},0.10397811109644783,9.927120446300769E-2,9.4804639372664617E-2,9.0575542473703127E-2,8.6580438723816669E-2,8.2815284247952203E-2,7.9275512048286451E-2,7.5956088972405217E-2,7.285158199213361E-2,6.9956231618609241E-2,6.7264030182243695E-2,6.4768802731913266E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2,6.2464288440331188E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L275 / (1 - (1 / (1 + L275)^$S$29))","v":0.11412133523571207},0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207,0.11412133523571207]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L277 / (1 - (1 / (1 + L277)^$S$29))","v":9.0467344748484835E-2},{"$f":" M277 / (1 - (1 / (1 + M277)^$S$29))","v":8.5744944479789739E-2},8.1273856227304236E-2,7.7050445246004504E-2,7.3070275653889072E-2,6.9328160242162942E-2,6.5818227276557409E-2,6.2534001555807461E-2,5.9468496555705137E-2,5.6614314264749943E-2,5.3963749304189748E-2,5.1508894098398851E-2,4.9241742186150177E-2,4.7154287197426051E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2,4.5238615520158273E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L278 / (1 - (1 / (1 + L278)^$S$29))","v":9.0467344748484835E-2},9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2,9.0467344748484835E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Hydro / Flash - Low",{"$f":"L274","v":0.10899949},{"$f":"M274","v":0.10320723053061225},9.7619052693877564E-2,9.2234956489795947E-2,8.7054941918367379E-2,8.2079008979591875E-2,7.730715767346942E-2,7.2739388000000044E-2,6.8375699959183717E-2,6.4216093551020453E-2,6.0260568775510247E-2,5.6509125632653118E-2,5.2961764122449032E-2,4.9618484244898009E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",{"$f":"L275","v":0.10899949},{"$f":"M275","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",{"$f":"L276","v":0.10899949},{"$f":"M276","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",{"$f":"L274","v":0.10899949},{"$f":"M274","v":0.10320723053061225},9.7619052693877564E-2,9.2234956489795947E-2,8.7054941918367379E-2,8.2079008979591875E-2,7.730715767346942E-2,7.2739388000000044E-2,6.8375699959183717E-2,6.4216093551020453E-2,6.0260568775510247E-2,5.6509125632653118E-2,5.2961764122449032E-2,4.9618484244898009E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",{"$f":"L275","v":0.10899949},{"$f":"M275","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",{"$f":"L276","v":0.10899949},{"$f":"M276","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",{"$f":"L274","v":0.10899949},{"$f":"M274","v":0.10320723053061225},9.7619052693877564E-2,9.2234956489795947E-2,8.7054941918367379E-2,8.2079008979591875E-2,7.730715767346942E-2,7.2739388000000044E-2,6.8375699959183717E-2,6.4216093551020453E-2,6.0260568775510247E-2,5.6509125632653118E-2,5.2961764122449032E-2,4.9618484244898009E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":"L275","v":0.10899949},{"$f":"M275","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",{"$f":"L276","v":0.10899949},{"$f":"M276","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",{"$f":"L274","v":0.10899949},{"$f":"M274","v":0.10320723053061225},9.7619052693877564E-2,9.2234956489795947E-2,8.7054941918367379E-2,8.2079008979591875E-2,7.730715767346942E-2,7.2739388000000044E-2,6.8375699959183717E-2,6.4216093551020453E-2,6.0260568775510247E-2,5.6509125632653118E-2,5.2961764122449032E-2,4.9618484244898009E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",{"$f":"L275","v":0.10899949},{"$f":"M275","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",{"$f":"L276","v":0.10899949},{"$f":"M276","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",{"$f":"L274","v":0.10899949},{"$f":"M274","v":0.10320723053061225},9.7619052693877564E-2,9.2234956489795947E-2,8.7054941918367379E-2,8.2079008979591875E-2,7.730715767346942E-2,7.2739388000000044E-2,6.8375699959183717E-2,6.4216093551020453E-2,6.0260568775510247E-2,5.6509125632653118E-2,5.2961764122449032E-2,4.9618484244898009E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",{"$f":"L275","v":0.10899949},{"$f":"M275","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",{"$f":"L276","v":0.10899949},{"$f":"M276","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",{"$f":"L274","v":0.10899949},{"$f":"M274","v":0.10320723053061225},9.7619052693877564E-2,9.2234956489795947E-2,8.7054941918367379E-2,8.2079008979591875E-2,7.730715767346942E-2,7.2739388000000044E-2,6.8375699959183717E-2,6.4216093551020453E-2,6.0260568775510247E-2,5.6509125632653118E-2,5.2961764122449032E-2,4.9618484244898009E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":"L275","v":0.10899949},{"$f":"M275","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",{"$f":"L276","v":0.10899949},{"$f":"M276","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Low",{"$f":" ((L283 * L357 * $S$40 * (L195 * 1 + L309) +L215) * 1000 / (L115 * 8760)) + L235 + 0","v":82.16268386022206},{"$f":" ((M283 * M357 * $S$40 * (M195 * 1 + M309) +M215) * 1000 / (M115 * 8760)) + M235 + 0","v":78.331792759425468},74.734755787692336,71.364254754590718,68.212531813695946,65.271451412584554,62.532571130977765,59.987218865227824,57.626573693472466,55.441747792330844,53.423866954661953,51.564147550617925,49.853968147370914,48.284934421252224,46.848936426443089,46.695844268386438,46.542752110329786,46.389659952273128,46.236567794216469,46.083475636159818,45.930383478103145,45.777291320046473,45.624199161989814,45.471107003933163,45.318014845876505,45.164922687819846,45.011830529763202,44.858738371706558,44.705646213649899,44.552554055593205,44.399461897536547,44.246369739479903,44.093277581423244,43.940185423366586,43.787093265309942]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",{"$f":" ((L284 * L358 * $S$40 * (L196 * 1 + L310) +L216) * 1000 / (L116 * 8760)) + L236 + 0","v":82.16268386022206},82.003176719765491,81.843704497684712,81.684232275603918,81.524760053523067,81.365287831442274,81.205815609361494,81.046343387280743,80.886871165199921,80.727398943119141,80.567926721038361,80.408454498957568,80.248982276876774,80.089510054795923,79.930037832715144,79.770565610634378,79.611093388553584,79.451621166472776,79.292148944391982,79.132676722311231,78.973204500230452,78.813732278149587,78.654260056068807,78.494787833987999,78.335315611907234,78.17584338982644,78.016371167745646,77.856898945664867,77.697426723584044,77.537954501503251,77.378482279422471,77.219010057341677,77.059537835260869,76.900065613180089,76.74059339109931]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Constant",82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206,82.16268386022206]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",{"$f":" ((L283 * L357 * $S$40 * (L198 * 1 + L312) +L218) * 1000 / (L118 * 8760)) + L238 + 0","v":110.01271306821918},{"$f":" ((M283 * M357 * $S$40 * (M198 * 1 + M312) +M218) * 1000 / (M118 * 8760)) + M238 + 0","v":104.8555426392538},100.01318815450735,95.475797818589228,91.232927968361963,87.273626470423878,83.586528083878306,80.159958366588171,76.982042536371736,74.040815747789239,71.324331485671152,68.820765170587265,66.51851057378677,64.406267202340871,62.473117394625554,62.267023739216704,62.060930083807897,61.854836428399047,61.648742772990246,61.442649117581439,61.236555462172582,61.030461806763789,60.824368151354932,60.618274495946125,60.412180840537332,60.206087185128467,59.999993529719653,59.79389987431081,59.587806218902003,59.381712563493217,59.175618908084353,58.96952525267556,58.763431597266703,58.557337941857902,58.351244286449088]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",{"$f":" ((L284 * L358 * $S$40 * (L199 * 1 + L313) +L219) * 1000 / (L119 * 8760)) + L239 + 0","v":110.01271306821918},109.79806981244289,109.58338727349376,109.36870473454471,109.15402219559566,108.93933965664651,108.72465711769748,108.50997457874831,108.29529203979925,108.0806095008502,107.8659269619011,107.651244422952,107.4365618840029,107.22187934505385,107.00719680610476,106.79251426715565,106.5778317282066,106.36314918925747,106.14846665030841,105.93378411135934,105.71910157241022,105.50441903346115,105.28973649451203,105.07505395556296,104.8603714166139,104.6456888776648,104.43100633871572,104.21632379976661,104.00164126081752,103.78695872186847,103.57227618291932,103.35759364397028,103.14291110502117,102.92822856607208,102.71354602712302]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Constant",110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918,110.01271306821918]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",{"$f":" ((L283 * L357 * $S$40 * (L201 * 1 + L315) +L221) * 1000 / (L121 * 8760)) + L241 + 0","v":137.80524825836588},{"$f":" ((M283 * M357 * $S$40 * (M201 * 1 + M315) +M221) * 1000 / (M121 * 8760)) + M241 + 0","v":131.01080597317815},124.63112577369523,118.65322816736209,113.06335389075885,107.8470737836859,102.98941442721224,98.47499503755283,94.288170887953868,90.413178595585308,86.834278927287073,83.535893297167362,80.502730790861193,77.719903293256294,75.173027059852757,74.901503854190594,74.629980648528473,74.358457442866353,74.086934237204233,73.815411031542112,73.543887825879978,73.272364620217857,73.000841414555708,72.729318208893588,72.457795003231467,72.186271797569347,71.914748591907227,71.643225386245092,71.371702180582957,71.100178974920837,70.828655769258702,70.557132563596582,70.285609357934462,70.014086152272341,69.742562946610192]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":" ((L284 * L358 * $S$40 * (L202 * 1 + L316) +L222) * 1000 / (L122 * 8760)) + L242 + 0","v":137.80524825836588},137.5224094147367,137.23957057110755,136.95673172747837,136.67389288384922,136.39105404022004,136.10821519659089,135.82537635296171,135.54253750933253,135.25969866570335,134.97685982207418,134.694020978445,134.41118213481582,134.12834329118667,133.84550444755749,133.56266560392828,133.27982676029913,132.99698791666998,132.7141490730408,132.43131022941162,132.14847138578244,131.86563254215329,131.58279369852411,131.29995485489493,131.01711601126578,130.73427716763658,130.45143832400746,130.16859948037828,129.88576063674907,129.60292179311992,129.32008294949074,129.03724410586156,128.75440526223238,128.4715664186032,128.18872757497402]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Constant",137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",{"$f":" ((L283 * L357 * $S$40 * (L204 * 1 + L318) +L224) * 1000 / (L124 * 8760)) + L244 + 0","v":236.61576840856702},{"$f":" ((M283 * M357 * $S$40 * (M204 * 1 + M318) +M224) * 1000 / (M124 * 8760)) + M244 + 0","v":225.12278054866391},214.33137427789967,204.21959442407601,194.76416681091615,185.94068411313251,177.72381837667521,170.08755257852778,163.00542322881029,156.45076612759405,150.39695792478796,144.81764700961742,139.6869683756864,134.97973836272391,130.67162646735983,130.21233742267103,129.75304837798225,129.29375933329356,128.83447028860479,128.37518124391599,127.91589219922727,127.45660315453853,126.99731410984975,126.53802506516098,126.07873602047218,125.61944697578349,125.16015793109473,124.70086888640593,124.24157984171724,123.78229079702845,123.32300175233966,122.86371270765086,122.4044236629622,121.9451346182734,121.48584557358461]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",{"$f":" ((L284 * L358 * $S$40 * (L205 * 1 + L319) +L225) * 1000 / (L125 * 8760)) + L245 + 0","v":236.61576840856702},236.13729936476105,235.65886960412774,235.1804398434945,234.70201008286122,234.22358032222786,233.74515056159456,233.26672080096137,232.78829104032806,232.3098612796947,231.83143151906145,231.35300175842818,230.87457199779485,230.39614223716151,229.91771247652829,229.43928271589499,228.96085295526169,228.48242319462844,228.00399343399513,227.5255636733618,227.04713391272847,226.56870415209525,226.09027439146197,225.61184463082861,225.13341487019531,224.65498510956209,224.17655534892879,223.69812558829545,223.21969582766224,222.74126606702893,222.2628363063956,221.78440654576229,221.30597678512908,220.82754702449577,220.34911726386244]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Constant",236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",{"$f":" ((L283 * L357 * $S$40 * (L207 * 1 + L321) +L227) * 1000 / (L127 * 8760)) + L247 + 0","v":137.80524825836588},{"$f":" ((M283 * M357 * $S$40 * (M207 * 1 + M321) +M227) * 1000 / (M127 * 8760)) + M247 + 0","v":131.01080597317815},124.63112577369523,118.65322816736209,113.06335389075885,107.8470737836859,102.98941442721224,98.47499503755283,94.288170887953868,90.413178595585308,86.834278927287073,83.535893297167362,80.502730790861193,77.719903293256294,75.173027059852757,74.901503854190594,74.629980648528473,74.358457442866353,74.086934237204233,73.815411031542112,73.543887825879978,73.272364620217857,73.000841414555708,72.729318208893588,72.457795003231467,72.186271797569347,71.914748591907227,71.643225386245092,71.371702180582957,71.100178974920837,70.828655769258702,70.557132563596582,70.285609357934462,70.014086152272341,69.742562946610192]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",{"$f":" ((L284 * L358 * $S$40 * (L208 * 1 + L322) +L228) * 1000 / (L128 * 8760)) + L248 + 0","v":137.80524825836588},137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367,137.5224094147367]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Constant",137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588,137.80524825836588]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",{"$f":" ((L283 * L357 * $S$40 * (L210 * 1 + L324) +L230) * 1000 / (L130 * 8760)) + L250 + 0","v":236.61576840856702},{"$f":" ((M283 * M357 * $S$40 * (M210 * 1 + M324) +M230) * 1000 / (M130 * 8760)) + M250 + 0","v":225.12278054866391},214.33137427789967,204.21959442407601,194.76416681091615,185.94068411313251,177.72381837667521,170.08755257852778,163.00542322881029,156.45076612759405,150.39695792478796,144.81764700961742,139.6869683756864,134.97973836272391,130.67162646735983,130.21233742267103,129.75304837798225,129.29375933329356,128.83447028860479,128.37518124391599,127.91589219922727,127.45660315453853,126.99731410984975,126.53802506516098,126.07873602047218,125.61944697578349,125.16015793109473,124.70086888640593,124.24157984171724,123.78229079702845,123.32300175233966,122.86371270765086,122.4044236629622,121.9451346182734,121.48584557358461]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":" ((L284 * L358 * $S$40 * (L211 * 1 + L325) +L231) * 1000 / (L131 * 8760)) + L251 + 0","v":236.61576840856702},236.13729936476105,235.65886960412774,235.1804398434945,234.70201008286122,234.22358032222786,233.74515056159456,233.26672080096137,232.78829104032806,232.3098612796947,231.83143151906145,231.35300175842818,230.87457199779485,230.39614223716151,229.91771247652829,229.43928271589499,228.96085295526169,228.48242319462844,228.00399343399513,227.5255636733618,227.04713391272847,226.56870415209525,226.09027439146197,225.61184463082861,225.13341487019531,224.65498510956209,224.17655534892879,223.69812558829545,223.21969582766224,222.74126606702893,222.2628363063956,221.78440654576229,221.30597678512908,220.82754702449577,220.34911726386244]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Constant",236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702,236.61576840856702]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Low",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Mid",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Constant",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$361:$I$366,L361:L366)","v":0.75709675135267274},{"$f":"SUMPRODUCT($I$361:$I$366,M361:M366)","v":0.76743416643686213},0.77763377392864086,0.78767757643578873,0.79754728100507921,0.80722435861471198,0.81669010798124819,0.82592572342848736,0.83491236651049849,0.84363124102603637,0.8520636710077466,0.86019118121772453,0.86799557963206853,0.87545904135198449,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999,0.88256419333864999]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$361:$I$366,L368:L373)","v":0.75709675135267274},{"$f":"SUMPRODUCT($I$361:$I$366,M368:M373)","v":0.75709675135267274},0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$361:$I$366,L375:L380)","v":0.75709675135267274},{"$f":"SUMPRODUCT($I$361:$I$366,M375:M380)","v":0.75709675135267274},0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274,0.75709675135267274]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$273*L354*(1-L$353/2)-L$353)/(1-L$273)","v":1.0841951201209561},{"$f":"(1-M$273*M354*(1-M$353/2)-M$353)/(1-M$273)","v":1.0806119654715214},1.0770765776875408,1.0735951950248155,1.070174158186497,1.0668198897018222,1.0635388718093548,1.060337622932275,1.0572226728524075,1.0542005367087239,1.0512776879647268,1.0484605305070802,1.045755370054815,1.0431683850740632,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605,1.0407055974072605]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$273*L355*(1-L$353/2)-L$353)/(1-L$273)","v":1.0841951201209561},1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561,1.0841951201209561]
[null,null,null,null,null,null,null,null,null,null,"Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$277)*(1+L$256))^$K361","v":0.90171366985930712},{"$f":"1/((1+M$277)*(1+M$256))^$K361","v":0.90644801114929952},0.91106290251222233,0.91555392368486455,0.91991670470239684,0.9241469353915357,0.9282403749730761,0.9321928617391273,0.93600032276867018,0.93965878364351019,0.94316437812536513,0.94651335775371126,0.94970210132313015,0.95272712419828054,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217,0.95558508742427217]
[null,null,null,null,null,null,null,null,0.32,null,2,0.81308754241113956,{"$f":"1/((1+M$277)*(1+M$256))^$K362","v":0.82164799691652057},0.83003561233399503,0.83823898717475065,0.84624674359051677,0.85404755819356726,0.86163019373015692,0.86898353147738361,0.8760966042230548,0.88295862967840111,0.88955904416460663,0.89588753640620489,0.90193408125756891,0.90768897318312591,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393,0.91314285930765393]
[null,null,null,null,null,null,null,null,0.192,null,3,0.73317215178443362,0.74478119266978582,0.75621465416151923,0.76745299369346975,0.77847651572892229,0.78926543358320944,0.79979993411620498,0.81006024501207508,0.82002670432931524,0.82967983197114692,0.83900040269530551,0.84796952025353711,0.85656869222526011,0.86477990508724967,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439,0.87258569904235439]
[null,null,null,null,null,null,null,null,0.1152,null,4,0.66111135162418666,0.67510543083693064,0.68895911774267005,0.7026445996197519,0.71613355103755394,0.72939723165639458,0.74240659074746762,0.75513237797890487,0.76754525993116796,0.77961594172355986,0.79131529305504866,0.80261447788797902,0.81348508693393506,0.82389927203823754,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795,0.83382988150455795]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.59613314305869225,0.61194797509822674,0.62768509352289692,0.64330902013784452,0.65878321639729231,0.6740702163183272,0.68913177217791233,0.7039290124200277,0.71842261103513616,0.73257296750904999,0.74634039627535609,0.75968532444749282,0.7725684964561873,0.78495118407804687,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346,0.79679540021450346]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.53754140415221674,0.55469902495462864,0.57186060316862619,0.588984097529069,0.60602568554144309,0.62293992464929149,0.63967993461228578,0.65619760054902321,0.67244379581319824,0.68836862357967066,0.70392167572288478,0.71905230727901381,0.73370992450049222,0.74784428424271265,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428,0.76140580217323428]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$278)*(1+L$256))^$K368","v":0.90171366985930712},{"$f":"1/((1+M$278)*(1+M$256))^$K368","v":0.90171366985930712},0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712]
[null,null,null,null,null,null,null,null,null,null,2,0.81308754241113956,{"$f":"1/((1+M$278)*(1+M$256))^$K369","v":0.81308754241113956},0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956]
[null,null,null,null,null,null,null,null,null,null,3,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362]
[null,null,null,null,null,null,null,null,null,null,4,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666]
[null,null,null,null,null,null,null,null,null,null,5,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225]
[null,null,null,null,null,null,null,null,null,null,6,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$279)*(1+L$256))^$K375","v":0.90171366985930712},{"$f":"1/((1+M$279)*(1+M$256))^$K375","v":0.90171366985930712},0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712,0.90171366985930712]
[null,null,null,null,null,null,null,null,null,null,2,0.81308754241113956,{"$f":"1/((1+M$279)*(1+M$256))^$K376","v":0.81308754241113956},0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956,0.81308754241113956]
[null,null,null,null,null,null,null,null,null,null,3,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362,0.73317215178443362]
[null,null,null,null,null,null,null,null,null,null,4,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666,0.66111135162418666]
[null,null,null,null,null,null,null,null,null,null,5,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225,0.59613314305869225]
[null,null,null,null,null,null,null,null,null,null,6,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674,0.53754140415221674]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Values  overlap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"Williams, Colin F., Reed, Marshall J., Mariner, Robert H., DeAngelo, Jacob, Galanis, S. Peter, Jr., 2008, Assessment of moderate- and high-temperature geothermal resources of the United States: U.S. Geological Survey Fact Sheet 2008-3082, 4 p.; Augustine, 2016. \"Updated U.S. Geothermal Supply Characterization and Representation for Market Penetration Model Input.\" NREL, http://www.nrel.gov/docs/fy12osti/47459.pdf; "]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"Augustine, C., et al., 2018, GeoVision Study: Potential for US Market Penetration, NREL/XXXXX (forthcoming)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"Augustine, C., et al., 2018, GeoVision Study: Potential for US Market Penetration, NREL/XXXXX (forthcoming)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"Augustine, C., et al., 2018, GeoVision Study: Potential for US Market Penetration, NREL/XXXXX (forthcoming)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"Augustine, C., et al., 2018, GeoVision Study: Potential for US Market Penetration, NREL/XXXXX (forthcoming)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Hydropower","index":9,"n_rows":771,"n_cols":55,"rows_kept":771,"cut":false,"hidden":false,"merged":[[43,14,43,17],[44,14,44,17],[137,7,157,7],[0,0,0,7],[9,6,9,19],[11,7,11,19],[24,9,33,9],[30,14,30,18],[31,14,31,17],[32,14,32,17],[33,14,33,17],[137,9,146,9],[148,9,157,9],[57,9,66,9],[68,9,77,9],[46,9,55,9],[8,33,8,40],[19,15,19,16],[19,17,19,19],[19,20,19,21],[8,45,8,52],[19,45,19,54],[13,14,13,15],[13,16,13,19],[15,14,15,21],[32,33,32,42],[20,33,20,42],[31,45,31,54],[40,14,40,17],[41,14,41,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[46,14,46,17],[47,14,47,17],[49,14,49,15],[103,7,134,7],[103,9,112,9],[114,9,123,9],[125,9,134,9],[79,9,88,9],[91,7,100,7],[91,9,100,9],[13,7,88,7],[13,9,22,9],[45,14,45,17],[34,14,34,17],[35,9,44,9],[42,14,42,17],[423,9,452,9],[456,7,485,7],[456,9,485,9],[163,6,163,19],[166,7,387,7],[166,9,195,9],[198,9,227,9],[230,9,259,9],[262,9,291,9],[294,9,323,9],[326,9,355,9],[358,9,387,9],[391,7,452,7],[391,9,420,9],[489,7,518,7],[489,9,518,9],[757,11,757,26],[759,11,759,26],[760,11,760,26],[758,7,758,10],[757,7,757,10],[756,7,756,11],[754,6,754,19],[553,6,553,19],[758,11,758,26],[770,7,770,10],[770,11,770,26],[766,7,766,10],[766,11,766,26],[767,7,767,10],[767,11,767,26],[768,7,768,10],[768,11,768,26],[764,7,764,10],[765,7,765,10],[763,11,763,26],[769,7,769,10],[769,11,769,26],[763,7,763,10],[761,7,761,10],[760,7,760,10],[759,7,759,10],[761,11,761,26],[762,7,762,10],[762,11,762,26]]}
["Hydropower Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=hp"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Powered Dams (NPD) Resource Characteristics.  The blue boxes indicate the four representative plants illustrated in ATB.",null,null,null,null,null,null,null,null,null,null,null,"New Stream-Reach Development (NSD) Resource Characteristics.  The green boxes indicate the four representative plants illustrated in ATB."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note:  column to the right is inclusive of the lower value; for example column 3-6 ft represents 3 <= head < 6 ft.",null,null,null,null,null,null,null,null,null,null,null,"Note:  column to the right is inclusive of the lower value; for example column 3-6 ft represents 3 <= head < 6 ft."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Projects",null,null,null,null,null,null,null,null,null,null,null,"Number of Projects"]
[null,"X",null,null,null,null,"Current Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft",null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",54390,43,1516,19552,24983,6936,1360,null,null,null,null,"0-0.5",211933,32672,28386,112693,33040,4574,568]
[null,null,null,null,null,null,null,"*** NOTE: Hydropower project costs and performance parameters are location specific. Numbers in this section are example cases. Location specific data are located to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",53713,43,1494,19385,24827,6835,1129,null,null,null,null,"0.5-1",8382,266,490,3323,3099,985,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",226,null,15,53,51,41,66,null,null,null,null,"1-5",6717,20,168,2764,2595,922,248]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Non-Powered Dams (NPD) 1",0.61727560127199999,null,null,"Basis Year:",null,2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",273,null,5,63,44,43,118,null,null,null,null,"5-10",796,0,12,247,342,160,35]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0.63656234598399997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",77,null,null,18,21,8,30,null,null,null,null,"10-30",382,0,6,69,202,78,27]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0.59716897744700004,null,null,"Hydropower",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",56,null,2,18,21,3,12,null,null,null,null,"30+",82,0,4,27,23,22,6]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0.59782997985700004,null,null,"Reference plants below are representative of the range of resource potential shown in the columns to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",45,null,null,15,19,6,5,null,null,null,null,"All Capacity",228292,32958,29066,119123,39301,6741,1103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: 30+ represents head >= 30 ft; similarly 10+ represents capacity >= 10 MW."]
[null,null,null,null,null,null,null,null,null,null,"New Steam-Reach Development (NSD) 1",0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0.66194675971899997,null,null,null,"Resource Characteristics Ranges",null,"Weighted Average Values",null,null,"Calculated Plant Values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of Capacity in Megawatts"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0.62350185374800005,null,null,"Plants","Head (feet)","Capacity (MW)","Head (feet)","Capacity (MW)","Capacity Factor","CAPEX (2015 $/kW)","O&M (2015 $/kW)",null,null,null,null,null,null,null,null,null,null,null,"Capacity Potential (MW)",null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0.66455172830300002,null,null,"NPD 1","3-30","0.5-10",15.373057423900001,4.76378700251,0.61727560127199999,{"$f":"L36","v":6175.0337845888071},{"$f":"L69","v":111.7300364206434},null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min",null,null,"0-0.5",16791.937215999998,836.62302299999999,1421.746768,8877.0576409999994,4521.7787740000003,968.27767700000004,166.45333299999999,0.49988199999999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPD 2","3-30","10+",15.887255850400001,82.248560391699996,0.63656234598399997,{"$f":"L37","v":5620.4632917548224},{"$f":"L70","v":30.741795265294442},null,null,null,null,null,null,null,null,null,null,null,"0-0.5",547.92270299999996,0.29532599999999998,17.325171000000001,180.09437,158.29222200000001,115.48623000000001,76.429383999999999,0.49897599999999998,0,null,null,"0.5-1",5769.9335129999999,172.87769800000001,340.38270899999998,2263.746416,2149.3430520000002,688.77938600000004,154.80425199999999,0.99982700000000002,0.50001799999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPD 3","30+","0.5-10",89.572387938199995,4.1701513620000004,0.59716897744700004,{"$f":"L38","v":4135.5534833121192},{"$f":"L71","v":118.67345170236631},null,null,null,null,null,null,null,null,null,null,null,"0.5-1",159.28941800000001,null,11.796647999999999,35.865003999999999,35.507167000000003,29.135708000000001,46.984890999999998,0.99604999999999999,0.50254799999999999,null,null,"1-5",13383.789289,23.645575000000001,346.34804600000001,5346.6879920000001,5177.7635110000001,1969.1815770000001,520.16258800000003,4.9964209999999998,1.0002960000000001]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1",{"$f":"L14*8760","v":5407.3342671427199},null,null,"NPD 4","30+ ","10+",81.265615632600003,44.667105300700001,0.59782997985700004,{"$f":"L39","v":3899.1022995146059},{"$f":"L72","v":40.535718087965222},null,null,null,null,null,null,null,null,null,null,null,"1-5",616.23031400000002,null,7.2641070000000001,145.78262799999999,87.629372000000004,89.390065000000007,286.16414200000003,4.9758190000000004,1.002742,null,null,"5-10",5474.0453649999999,0,62.159010000000002,1659.2588370000001,2389.735459,1114.7332759999999,248.158783,9.98203,5.0016639999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5576.2861508198393,null,null,"NSD 1","3-30","1-10",15.7249337561,3.7174784778499999,0.65643515147099996,{"$f":"L41","v":7277.2266589545843},{"$f":"L74","v":125.01432907925221},null,null,null,null,null,null,null,null,null,null,null,"5-10",547.33167300000002,null,0,137.55771799999999,151.38191499999999,55.361691999999998,203.030348,9.9970829999999999,5.0766869999999997,null,null,"10-30",6243.5771839999998,0,88.825951000000003,933.75764000000004,3524.306689,1267.190977,429.49592699999999,29.950420999999999,10.004473000000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",5231.2002424357206,null,null,"NSD 2","3-30","10+",19.6142177511,44.1155403781,0.66194675971899997,{"$f":"L42","v":6496.561012242676},{"$f":"L75","v":40.764521778915601},null,null,null,null,null,null,null,null,null,null,null,"10-30",892.80179899999996,null,24.156236,342.863767,286.79896500000001,49.892237000000002,189.09059400000001,29.609801000000001,10.065996999999999,null,null,"30+",5568.0276400000002,0,287.78128400000003,1226.8666370000001,1701.259378,1804.3701160000001,547.750225,356.96346199999999,30.100441]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",5236.99062354732,null,null,"NSD 3","30+","1-10",46.758280211699997,4.2541885285700003,0.62350185374800005,{"$f":"L43","v":6363.0076511904335},{"$f":"L76","v":117.60569925845401},null,null,null,null,null,null,null,null,null,null,null,"30+",3177.6907620000002,null,0,1013.073264,1575.013917,366.92320999999998,222.68037100000001,202.93432000000001,30.907827000000001,null,null,"All Capacity",53231.310207000002,1033.1462959999999,2547.2437679999998,20307.375163000001,19464.186862999999,7812.5330089999998,2066.825108,356.96346199999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSD 4","30+ ","10+",45.261369452399997,94.038886410800004,0.66455172830300002,{"$f":"L44","v":5728.152709939297},{"$f":"L77","v":28.931707170707941},null,null,null,null,null,null,null,null,null,null,null,"All Capacity",5941.2666689999996,0.29532599999999998,60.542161999999998,1855.2367509999999,2294.6235579999998,706.18914199999995,1024.3797300000001,202.93432000000001,9.9999999999999995E-7,null,null,"Max",356.96346199999999,2.033671,135.951404,155.080219,143.10665299999999,356.96346199999999,164.54827399999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",5750.3719268859595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",202.93432000000001,0.105369,13.455962,202.93432000000001,191.80534,70.656103000000002,55.650044000000001,null,null,null,null,"Min",1.2999999999999999E-5,1.2999999999999999E-5,1.1590000000000001E-3,2.0920000000000001E-3,6.3080000000000002E-3,1.5956000000000001E-2,9.6377000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",5798.6536151384398,null,null,"Financial Assumptions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",0,4.3999999999999999E-5,null,null,null,null,9.9999999999999995E-7]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",5461.8762388324803,null,null,"Inflation Rate",null,null,null,{"$f":"L392","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Capital Cost ($/kW)"]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5821.47313993428,null,null,"Capital Recovery Period (Years)",null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Capital Cost ($/kW)",null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L394","v":3.73E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min",null,null,"0-0.5",8654.5570244499995,12308.2624003,9688.8533789899993,8712.3258174500006,7927.9425319399998,7191.91113554,6622.3893149300002,36967.731269999997,6266.2044660000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L397","v":1.2000000000000233E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",6775.7236240599996,12041.3196149,9272.99006706,7962.3816053500004,6902.7476827199998,5795.1655832699998,4611.67339214,31035.85,0,null,null,"0.5-1",7628.9673497800004,11031.2567088,8665.6076876099996,7861.8942726699997,7321.2260503300004,6749.7761815800004,6328.5411260700002,15758.02104,6043.9887820000004]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1",{"$f":" $S$44*(L58 + L104)","v":6175.0337845888071},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L399","v":3.73E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",5736.1017399100001,0,8413.4108932300005,7139.8408973400001,5965.4175536000002,5081.4678163799999,4225.0305273699996,8715.17,3204.26,null,null,"1-5",7086.7466360300004,11267.116474300001,8084.9202383399997,7513.3609102299997,6938.18240418,6385.8779275699999,5979.0777104700001,15364.17857,5633.8389630000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5620.4632917548224,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L401","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",5043.9277210600003,0,8089.5070288400002,6747.7987929600004,5658.25206781,4809.2475215699997,3983.7914199000002,8465.8799999999992,3284.57,null,null,"5-10",6668.5181472800004,0,7803.6075948199996,7233.71115087,6595.1813173999999,6138.5678076100003,5691.9312293200001,7870.4712719999998,5552.2266499999996]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",4135.5534833121192,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L404","v":-2.4390243902438935E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",4959.1434154600001,0,0,6286.5470517900003,5418.69952792,4647.0831070200002,3802.2379820400001,6852.6,3217.02,null,null,"10-30",6273.1326477599996,0,7549.1129309600001,6931.2847833100004,6279.2011196499998,5940.54030341,5509.8567592999998,7704.0883979999999,5353.6311040000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",3899.1022995146059,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L407","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",5371.5975894900002,0,7500.2805451900003,6282.7470581400003,5366.7143443300001,4556.1468191499998,3670.1066406,7528.45,3381.38,null,null,"30+",6024.6717010299999,0,7156.6976719800005,6751.3547556499998,5986.7939629499997,5604.5399446199999,5303.89419765,7431.1218209999997,5223.132732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L409","v":0.25740000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",5209.4666576400004,0,0,5897.15173082,5166.7037431199997,4551.0885175200001,3468.1863019799998,6472.91,2663.19,null,null,"All Capacity",7390.5570244299997,12070.7507339,8927.3358570500004,7980.6720408700003,6965.8268171700001,6229.8816627699998,5746.1414332200002,36967.731269999997,5223.132732]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",7277.2266589545843,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L411","v":2.7698979999999998E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",5352.1645083599997,12041.3196149,8256.1930465999994,6288.6305472699996,5359.2175978200003,4816.9810077900001,3835.73342159,31035.85,2663.19,null,null,"Max",36967.731269999997,36967.731269999997,14399.057119999999,12703.15324,10440.180549999999,8803.1351350000004,7253.3396759999996,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",6496.561012242676,null,null,"WACC Real - Mid",null,null,null,{"$f":"L414","v":2.633151219512353E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",31035.85,19661.78,31035.85,29971.7,27916.28,26635.59,23960.57,null,null,null,null,"Min",5223.132732,8803.7619269999996,7048.6708159999998,6513.6018089999998,5787.762033,5384.1980329999997,5223.132732,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",6363.0076511904335,null,null,"Depreciation Period",null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",0,10877.22,0,0,0,0,2663.19]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5728.152709939297,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P53:P55,Q53:Q55)","v":1.0222911747680938}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O58:AD58,O60:AD60)+SUMPRODUCT(O63:S63,O65:S65)","v":0.76756358829705529}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S40 * S45) / (1 - S40)","v":1.0805671052684325}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1",{"$f":"L36-L36/$S$44","v":134.64731055941957},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L417","v":4.9513518027789791E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",122.55483819723304,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L420","v":3.4711084699200305E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",90.176211762976436]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",85.020366938874758,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",158.68075093046446,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",141.6582481486621,null,null,0,0.8,{"$f":"1+(1-S40)*((1+S36)^(O53+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",138.74610199543258,null,null,1,0.1,{"$f":"1+(1-S40)*((1+S36)^(O54+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",124.90301814896611,null,null,2,0.1,{"$f":"1+(1-S40)*((1+S36)^(O55+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"NSD 5",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1",6040.3864740293875,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5497.9084535575894,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",4045.3772715491427,null,"Depreciation",{"$f":"1/((1+$S$42)*(1+$S$32))^O57","v":0.97304757468962355},0.94682158260935856,0.92130244462182742,0.89647110929489038,0.87230903867870946,0.84879819446615534,0.82592102452622396,0.80366044980041118,0.78199985155226204,0.76092305896057433,0.74041433704699622,0.72045837492900522,0.70104027438949601,0.68214553875444739,0.66376006207036164,0.64587011857339927]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",3814.0819325757311,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",7118.5459080241199,null,"Depreciation",4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",6354.9027640940139,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",6224.261549195001,null,"Depreciation",{"$f":"1/((1+$S$42)*(1+$S$32))^O62","v":0.62846235244234583},{"$f":"1/((1+$S$42)*(1+$S$32))^P62","v":0.61152376782775997},{"$f":"1/((1+$S$42)*(1+$S$32))^Q62","v":0.59504171914986226},{"$f":"1/((1+$S$42)*(1+$S$32))^R62","v":0.5790039016579176},{"$f":"1/((1+$S$42)*(1+$S$32))^S62","v":0.56339834224406593}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5603.2496917903309,null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1",111.7300364206434]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",30.741795265294442]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",118.67345170236631]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",40.535718087965222]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",125.01432907925221]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",40.764521778915601]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",117.60569925845401]
[null,null,null,null,null,null,null,null,null,null," NSD 4",28.931707170707941]
[]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",{"$f":"$S$41","v":2.7698979999999998E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",{"$f":"$S$41","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",{"$f":"$S$41","v":2.7698979999999998E-2}]
[]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1",{"$f":"L115+L126","v":0}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1",{"$f":" (($S$48 * $S$46 * $S$44 * (L58 * 1 + L104) +L69) * 1000 / (L14 * 8760)) +L80 + 0","v":63.495442371207758}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",43.317755618257387]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",52.33758176607504]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",35.665885333459407]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",69.207009665364012]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",49.051955562132548]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",65.227989025199378]
[null,null,null,null,null,null,null,null,null,null," NSD 4",41.876220068377016]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","NPD 1",{"$f":"(((L58*$S$48*(1-$S$40*$S$45))/(8760*L14*(1-$S$40))+L69/(8760*L14))*1000)+L80","v":62.56146921575219},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",42.493417586382662]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",51.6910191797149]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",35.056964116662279]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",68.171990862190185]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",48.135662015687167]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",64.275195354853594]
[null,null,null,null,null,null,null,null,null,null," NSD 4",41.071471963435421]
[]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","NPD 1 - Low",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L205-L194*-30.4475","v":5231.2002424357206}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1 - Low",{"$f":"L167*8760","v":5407.3342671427199},5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",5231.2002424357206,5231.2002424357206,5231.2002424357206,{"$f":"O174*8760","v":5231.2002424357206},5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"L182*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",5461.8762388324803,5461.8762388324803,5461.8762388324803,{"$f":"O189*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1 - Low",{"$f":" $S$44*(L295 + L457)","v":6289.271909603699},6100.5937523155872,6006.2546736715321,5911.9155950274771,5817.5765163834212,5723.2374377393653,5628.8983590953112,5534.5592804512553,5440.2202018071994,5345.8811231631435,5251.5420445190884,5157.2029658750325,5062.8638872309775,4968.5248085869216,4874.1857299428666,4779.8466512988116,4685.5075726547548,4591.1684940107007,4496.8294153666457,4402.4903367225888,4380.2682426419888,4358.0461485613905,4335.8240544807904,4313.6019604001904,4291.3798663195912,4269.1577722389911,4246.935678158392,4224.7135840777919,4202.4914899971918,4180.2693959165917,4158.0473018359926,4135.8252077553925,4113.6031136747924,4091.3810195941933,4069.1589255135932]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":" $S$44*(L296 + L458)","v":6289.271909603699},6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",{"$f":" $S$44*(L297 + L459)","v":6289.271909603699},6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699,6289.271909603699]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":" $S$44*(L298 + L460)","v":5724.4418626522865},5552.7086067727168,5466.8419788329329,5380.9753508931481,5295.1087229533659,5209.2420950135802,5123.3754670737962,5037.5088391340123,4951.6422111942275,4865.7755832544426,4779.9089553146587,4694.0423273748747,4608.175699435089,4522.3090714953059,4436.4424435555202,4350.5758156157372,4264.7091876759523,4178.8425597361684,4092.9759317963844,4007.1093038565996,3986.8829426085622,3966.6565813605234,3946.4302201124865,3926.2038588644473,3905.9774976164099,3885.7511363683711,3865.5247751203337,3845.2984138722945,3825.0720526242576,3804.8456913762197,3784.619330128181,3764.3929688801436,3744.1666076321048,3723.9402463840679,3703.7138851360287]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":" $S$44*(L299 + L461)","v":5724.4418626522865},5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",{"$f":" $S$44*(L300 + L462)","v":5724.4418626522865},5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865,5724.4418626522865]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":" $S$44*(L301 + L463)","v":4212.0612227533929},4106.7596921845579,4054.1089269001409,4001.4581616157238,3948.8073963313068,3896.1566310468893,3843.5058657624718,3790.8551004780543,3738.2043351936363,3685.5535699092197,3632.9028046248022,3580.2520393403847,3527.6012740559672,3474.9505087715493,3422.2997434871318,3369.6489782027147,3316.9982129182972,3264.3474476338806,3211.6966823494627,3159.0459170650452,3137.4240027882447,3115.8020885114438,3094.1801742346429,3072.558259957842,3050.9363456810411,3029.3144314042411,3007.6925171274397,2986.0706028506388,2964.4486885738384,2942.8267742970374,2921.204860020237,2899.5829457434356,2877.9610314666352,2856.3391171898343,2834.7172029130338]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":" $S$44*(L302 + L464)","v":4212.0612227533929},4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",{"$f":" $S$44*(L303 + L465)","v":4212.0612227533929},4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929,4212.0612227533929]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":" $S$44*(L304 + L466)","v":3971.2356920556263},3871.954799754235,3822.31435360354,3772.6739074528441,3723.0334613021491,3673.3930151514542,3623.7525690007583,3574.1121228500629,3524.4716766993674,3474.8312305486725,3425.1907843979779,3375.5503382472821,3325.9098920965866,3276.2694459458917,3226.6289997951963,3176.9885536445008,3127.3481074938054,3077.70766134311,3028.067215192415,2978.42676904172,2958.0410924891671,2937.6554159366156,2917.2697393840626,2896.8840628315111,2876.4983862789591,2856.1127097264066,2835.7270331738541,2815.3413566213017,2794.9556800687492,2774.5700035161976,2754.1843269636452,2733.7986504110927,2713.4129738585407,2693.0272973059887,2672.6416207534362]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":" $S$44*(L305 + L467)","v":3971.2356920556263},3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",{"$f":" $S$44*(L306 + L468)","v":3971.2356920556263},3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263,3971.2356920556263]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":" $S$44*(L310 + L472)","v":7411.855352145245},7189.499691580887,7078.3218612987075,6967.1440310165299,6855.9662007343504,6744.7883704521719,6633.6105401699951,6522.4327098878157,6411.2548796056362,6300.0770493234586,6188.8992190412782,6077.7213887590997,5966.5435584769211,5855.3657281947435,5744.187897912564,5633.0100676303873,5521.832237348206,5410.6544070660284,5299.4765767838499,5188.2987465016695,5162.1101909240906,5135.9216353465117,5109.7330797689319,5083.5445241913512,5057.3559686137723,5031.1674130361916,5004.9788574586119,4978.7903018810312,4952.6017463034532,4926.4131907258716,4900.2246351482918,4874.0360795707129,4847.847523993134,4821.6589684155524,4795.4704128379735]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":" $S$44*(L311 + L473)","v":7411.855352145245},7373.9590916188772,7355.0474091543874,7336.2324514022439,7317.4174936501004,7298.6988529582577,7279.980212266415,7261.3572956864446,7242.7343791064741,7224.2067419270561,7205.679104747639,7187.246265198175,7168.8134256487101,7150.4749019586025,7132.1363782684948,7113.891688667145,7095.6469990657943,7077.4956247233276,7059.344250380861,7041.285746585957,7023.2272427910548,7005.2611277731139,6987.2950127551749,6969.4208418028793,6951.5466708505819,6933.7639251340543,6915.9811794175275,6898.2894142254472,6880.5976490333678,6862.9964196544151,6845.3951902754607,6827.883977879761,6810.3727654840577,6792.9511624195638,6775.52955935507]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",{"$f":" $S$44*(L312 + L474)","v":7411.855352145245},7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245,7411.855352145245]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":" $S$44*(L313 + L475)","v":6616.7473909691653},6418.2449692400915,6318.9937583755527,6219.7425475110149,6120.4913366464789,6021.2401257819402,5921.9889149174032,5822.7377040528654,5723.4864931883285,5624.2352823237907,5524.9840714592528,5425.7328605947159,5326.4816497301772,5227.2304388656403,5127.9792280011015,5028.7280171365665,4929.4768062720268,4830.2255954074908,4730.9743845429539,4631.7231736784152,4608.3439995636591,4584.9648254489002,4561.5856513341441,4538.2064772193835,4514.8273031046265,4491.4481289898695,4468.0689548751116,4444.6897807603546,4421.3106066455966,4397.9314325308387,4374.5522584160808,4351.1730843013229,4327.7939101865659,4304.414736071808,4281.035561957051]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":" $S$44*(L314 + L476)","v":6616.7473909691653},6582.916457815194,6566.0335290935045,6549.236948925266,6532.4403687570284,6515.7297732211355,6499.0191776852416,6482.3940374419044,6465.7688971985654,6449.2288152429383,6432.6887332873102,6416.2332795308139,6399.7778257743166,6383.4065701283698,6367.0353144824239,6350.7478268584473,6334.4603392344707,6318.2561564601447,6302.0519736858196,6285.9306987563041,6269.8094238267877,6253.7706266534997,6237.7318294802135,6221.775113058311,6205.8183966364077,6189.9432977935721,6174.0681989507393,6158.2743206821269,6142.4804424135173,6126.767387714287,6111.0543330150567,6095.4216387128899,6079.7889444107232,6064.2362465845126,6048.6835487583021]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",{"$f":" $S$44*(L315 + L477)","v":6616.7473909691653},6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653,6616.7473909691653]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":" $S$44*(L316 + L478)","v":6480.7232927374562},6286.3015939553325,6189.0907445642697,6091.8798951732088,5994.669045782146,5897.4581963910841,5800.2473470000241,5703.0364976089613,5605.8256482178995,5508.6147988268376,5411.4039494357758,5314.193100044713,5216.982250653652,5119.7714012625884,5022.5605518715283,4925.3497024804674,4828.1388530894028,4730.9280036983428,4633.7171543072818,4536.5063049162191,4513.6077492818804,4490.7091936475417,4467.8106380132012,4444.9120823788617,4422.0135267445239,4399.1149711101853,4376.2164154758457,4353.317859841507,4330.4193042071693,4307.5207485728288,4284.6221929384901,4261.7236373041505,4238.8250816698128,4215.9265260354741,4193.0279704011346]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":" $S$44*(L317 + L479)","v":6480.7232927374562},6447.5878405959365,6431.0519834819688,6414.6006998069706,6398.1494161319733,6381.7823494561653,6365.4152827803573,6349.1319146458745,6332.8485465113899,6316.6484880748367,6300.4484296382816,6284.3312596526421,6268.2140896670007,6252.1793868852601,6236.1446841035213,6220.1920272786656,6204.2393704538108,6188.3683059352124,6172.4972414166141,6156.7073803608728,6140.9175193051324,6125.208440465236,6109.4993616253387,6093.8706761578887,6078.2419906904379,6062.6932449448032,6047.1444991991675,6031.6753043319522,6016.2061094647361,6000.81607663254,5985.4260438003457,5970.1147193525412,5954.8033949047349,5939.5704224015399,5924.337449898343]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",{"$f":" $S$44*(L318 + L480)","v":6480.7232927374562},6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562,6480.7232927374562]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":" $S$44*(L319 + L481)","v":5834.123535073174},5659.0998290209782,5571.5879759948812,5484.0761229687823,5396.5642699426862,5309.0524169165874,5221.5405638904904,5134.0287108643934,5046.5168578382963,4959.0050048121975,4871.4931517861005,4783.9812987600026,4696.4694457339046,4608.9575927078067,4521.4457396817097,4433.9338866556118,4346.4220336295139,4258.9101806034168,4171.3983275773189,4083.8864745512215,4063.2725713939631,4042.6586682367047,4022.0447650794458,4001.430861922187,3980.81695876493,3960.2030556076706,3939.5891524504123,3918.9752492931534,3898.361346135895,3877.7474429786357,3857.1335398213773,3836.5196366641189,3815.905733506861,3795.2918303496022,3774.6779271923438]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":" $S$44*(L320 + L482)","v":5834.123535073174},5804.2940989976105,5789.4080702623114,5774.5981768391466,5759.7882834159809,5745.0542044281538,5730.3201254403266,5715.6613941579535,5701.0026628755822,5686.4189292512538,5671.8351956269253,5657.3260804426118,5642.8169652582956,5628.3820892959639,5613.947213333634,5599.5861973752553,5585.2251814168794,5570.9376170738087,5556.6500527307389,5542.435589955563,5528.2211271803862,5514.0793867550738,5499.937646329764,5485.8682782069054,5471.7989100840477,5457.8015058749934,5443.804101665939,5429.8783113232785,5415.9525209806188,5402.0979944569381,5388.2434679332582,5374.459796839913,5360.6761257465669,5346.9629892067587,5333.2498526669515]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",{"$f":" $S$44*(L321 + L483)","v":5834.123535073174},5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174,5834.123535073174]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1 - Low",{"$f":"L231-L231/$S$44","v":137.1382858047682},133.02413723062546,130.96706294355408,128.90998865648271,126.85291436941043,124.79584008233905,122.73876579526768,120.68169150819631,118.62461722112494,116.56754293405356,114.51046864698128,112.45339435990991,110.39632007283853,108.33924578576716,106.28217149869579,104.22509721162442,102.16802292455213,100.11094863748076,98.053874350409387,95.996800063338014,95.512244786827978,95.027689510317941,94.543134233806995,94.058578957296959,93.574023680786922,93.089468404276886,92.604913127766849,92.120357851256813,91.635802574745867,91.151247298236285,90.666692021725794,90.182136745215757,89.697581468705721,89.21302619219523,88.728470915685193]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682,137.1382858047682]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",124.82210270388168,121.07743962276527,119.20510808220661,117.33277654164885,115.46044500109019,113.58811346053244,111.71578191997378,109.84345037941603,107.97111883885736,106.09878729829961,104.22645575774095,102.3541242171832,100.48179267662454,98.609461136066784,96.737129595508122,94.86479805495037,92.992466514391708,91.120134973833501,89.247803433275294,87.375471892717087,86.934433796496705,86.493395700276324,86.052357604055942,85.61131950783556,85.170281411615179,84.729243315394797,84.288205219174415,83.847167122954033,83.406129026733652,82.96509093051327,82.524052834292888,82.083014738072507,81.641976641852125,81.200938545631743,80.759900449411361]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168,124.82210270388168]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",91.844471680591596,89.54835988857667,88.400303992569206,87.252248096562198,86.104192200554735,84.956136304547272,83.808080408539809,82.660024512532345,81.511968616524882,80.363912720517874,79.215856824510411,78.067800928502947,76.919745032495484,75.771689136488021,74.623633240480558,73.475577344473095,72.327521448466086,71.179465552458623,70.03140965645116,68.883353760443697,68.411885472483391,67.940417184523085,67.468948896562779,66.997480608602018,66.526012320641712,66.054544032681406,65.5830757447211,65.111607456760794,64.640139168800488,64.168670880840182,63.697202592879421,63.225734304919115,62.754266016958809,62.282797728998503,61.811329441038197]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",91.844471680591596,91.844471680591596,91.844471680591596,{"$f":"O238-O238/$S$44","v":91.844471680591596},91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596,91.844471680591596]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",86.593243727244044,84.428412634062624,83.345997087472369,82.26358154088166,81.18116599429095,80.098750447700695,79.016334901109985,77.933919354519276,76.851503807929021,75.769088261338311,74.686672714748056,73.604257168157346,72.521841621566637,71.439426074976382,70.357010528385672,69.274594981794962,68.192179435204707,67.109763888613998,66.027348342023288,64.944932795433033,64.500420810966261,64.055908826499945,63.611396842033173,63.166884857566856,62.722372873100539,62.277860888633768,61.833348904167451,61.38883691970068,60.944324935234363,60.499812950767591,60.055300966301274,59.610788981834503,59.166276997368186,58.721765012901869,58.277253028435098]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044,86.593243727244044]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"L246-L246/$S$44","v":161.61634482267891},156.7678544779983,154.34360930565799,151.91936413331769,149.49511896097738,147.07087378863707,144.64662861629768,142.22238344395737,139.79813827161706,137.37389309927676,134.94964792693645,132.52540275459614,130.10115758225584,127.67691240991644,125.25266723757613,122.82842206523583,120.40417689289552,117.97993172055521,115.55568654821491,113.1314413758746,112.56039695750133,111.98935253912805,111.41830812075477,110.8472637023815,110.27621928400731,109.70517486563404,109.13413044726076,108.56308602888748,107.99204161051421,107.42099719214002,106.84995277376674,106.27890835539347,105.70786393702019,105.13681951864601,104.56577510027273]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",161.61634482267891,160.79001257282562,160.37764119627536,159.96737891302473,159.5571166297741,159.14895455092483,158.74079247207465,158.33471766831826,157.92864286456188,157.52464563891863,157.12064841327538,156.71871826068127,156.31678810808808,155.91691452348277,155.51704093887747,155.1192134171979,154.72138589551741,154.325593123619,153.92980035172059,153.53603263262175,153.14226491352383,152.75051174216424,152.35875857080464,151.96901025020179,151.57926192959985,151.191507146611,150.80375236362215,150.41798142126572,150.03221047890929,149.64841368020552,149.26461688150084,148.88278291330516,148.50094894510858,148.1210689185209,147.74118889193323]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891,161.61634482267891]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",144.27892573941244,139.95055796723045,137.786374081139,135.62219019504755,133.45800630895701,131.29382242286556,129.12963853677411,126.96545465068266,124.80127076459212,122.63708687850067,120.47290299240922,118.30871910631868,116.14453522022723,113.98035133413578,111.81616744804433,109.65198356195378,107.48779967586233,105.32361578977088,103.15943190368034,100.99524801758889,100.48546247997638,99.975676942363862,99.465891404751346,98.956105867137921,98.446320329525406,97.936534791912891,97.426749254300375,96.91696371668786,96.407178179075345,95.897392641462829,95.387607103850314,94.877821566237799,94.368036028625284,93.858250491012768,93.348464953400253]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",144.27892573941244,143.54123841302589,143.17310424145035,142.80685290985548,142.44060157826061,142.07622515130606,141.7118487243506,141.34933565972187,140.98682259509314,140.62616423605414,140.26550587701604,139.90669284543765,139.54787981385925,139.19090273161055,138.83392564936275,138.47877513831372,138.1236246272656,137.7702905878923,137.41695654851901,137.06543032408445,136.71390409965079,136.36417631202676,136.01444852440181,135.6665105168513,135.31857250929988,134.97241418229805,134.62625585529713,134.28186855210879,133.93748124892045,133.5948563128095,133.25223137669946,132.91135870814196,132.57048603958447,132.23135770323915,131.89222936689475]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244,144.27892573941244]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",141.31290488234754,137.07351773587743,134.95382416264238,132.83413058940732,130.71443701617136,128.59474344293631,126.47504986970125,124.3553562964662,122.23566272323114,120.11596914999518,117.99627557676013,115.87658200352507,113.75688843029002,111.63719485705496,109.51750128381991,107.39780771058395,105.27811413734889,103.15842056411384,101.03872699087879,98.919033417643732,98.419727820392836,97.920422223141941,97.421116625890136,96.92181102863924,96.422505431388345,95.923199834137449,95.423894236886554,94.924588639635658,94.425283042384763,93.925977445133867,93.426671847882972,92.927366250632076,92.428060653381181,91.928755056130285,91.42944945887939]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",141.31290488234754,140.59038259815225,140.2298163622645,{"$f":"O253-O253/$S$44","v":139.87109425978451},139.51237215730544,139.15548641602527,138.7986006747451,138.44353998963106,138.08847930451702,137.73523519679566,137.38199108907429,137.03055437340572,136.67911765773806,136.32947914878423,135.97984063983131,135.63199115225325,135.28414166467519,134.93807130657024,134.59200094846528,134.24770124105817,133.90340153365105,133.56086329160371,133.21832504955546,132.87753979409354,132.5367545386307,132.19771237784971,131.85867021706872,131.52136267219521,131.1840551273217,130.84847371958131,130.51289231184091,130.17902714933098,129.84516198682013,129.51300529732998,129.18084860783893]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754,141.31290488234754]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",127.21372398472249,123.39731226518052,121.48910640540998,119.58090054563854,117.67269468586801,115.76448882609748,113.85628296632603,111.9480771065555,110.03987124678497,108.13166538701353,106.22345952724299,104.31525366747246,102.40704780770102,100.49884194793049,98.590636088159954,96.682430228388512,94.774224368617979,92.866018508847446,90.957812649076459,89.049606789305471,88.60011829789255,88.150629806480083,87.701141315067161,87.251652823654695,86.802164332242228,86.352675840829306,85.903187349416839,85.453698858003918,85.004210366591451,84.554721875178529,84.105233383766063,83.655744892353141,83.206256400940674,82.756767909527753,82.307279418115286]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",127.21372398472249,126.56328975501765,126.23869821365315,125.91576681138667,125.59283540911929,125.27155714919627,124.95027888927325,124.6306435945944,124.31100829991647,123.99300833766029,123.6750083754041,123.35863547667759,123.04226257795108,122.72750847386214,122.41275436977321,122.09961079142977,121.78646721308633,121.47492525552843,121.16338329797054,120.85343532837305,120.54348735877647,120.23512510824912,119.92676285772177,119.61997869344123,119.31319452915977,119.00797954616428,118.70276456316788,118.3991111286341,118.09545769410033,117.79335817520496,117.49125865630958,117.19070414809175,116.89014963987393,116.59113314557908,116.29211665128423]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249,127.21372398472249]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1 - Low",6152.1336237989308,5967.5696150849617,5875.2876107279781,5783.0056063709944,5690.7236020140108,5598.4415976570263,5506.1595933000435,5413.877588943059,5321.5955845860744,5229.3135802290899,5137.0315758721072,5044.7495715151226,4952.467567158139,4860.1855628011544,4767.9035584441708,4675.6215540871872,4583.3395497302026,4491.0575453732199,4398.7755410162363,4306.4935366592508,4284.7559978551608,4263.0184590510726,4241.2809202469834,4219.5433814428934,4197.8058426388043,4176.0683038347142,4154.3307650306251,4132.5932262265351,4110.855687422446,4089.1181486183559,4067.3806098142668,4045.6430710101768,4023.9055322060872,4002.167993401998,3980.430454597908]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308,6152.1336237989308]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",5599.6197599484049,5431.6311671499516,5347.6368707507263,5263.6425743514992,5179.6482779522757,5095.6539815530477,5011.6596851538225,4927.6653887545963,4843.6710923553701,4759.676795956143,4675.6824995569177,4591.6882031576915,4507.6939067584644,4423.6996103592392,4339.7053139600121,4255.7110175607868,4171.7167211615606,4087.7224247623349,4003.7281283631091,3919.7338319638825,3899.9485088120655,3880.1631856602471,3860.3778625084306,3840.5925393566117,3820.8072162047947,3801.0218930529763,3781.2365699011593,3761.4512467493405,3741.6659235975239,3721.8806004457065,3702.0952772938881,3682.3099541420711,3662.5246309902527,3642.7393078384362,3622.9539846866173]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049,5599.6197599484049]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",4120.2167510728013,4017.2113322959813,3965.7086229075717,3914.2059135191616,3862.7032041307521,3811.200494742342,3759.697785353932,3708.1950759655219,3656.6923665771114,3605.1896571887019,3553.6869478002918,3502.1842384118818,3450.6815290234717,3399.1788196350612,3347.6761102466512,3296.1734008582416,3244.6706914698311,3193.167982081422,3141.6652726930115,3090.1625633046015,3069.0121173157613,3047.8616713269207,3026.7112253380801,3005.56077934924,2984.4103333603994,2963.2598873715597,2942.1094413827186,2920.958995393878,2899.8085494050379,2878.6581034161973,2857.5076574273576,2836.3572114385165,2815.2067654496764,2794.0563194608358,2772.9058734719956]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013,4120.2167510728013]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",3884.6424483283822,3787.5263871201723,3738.9683565160676,3690.4103259119624,3641.8522953078582,3593.2942647037535,3544.7362340996483,3496.1782034955436,3447.6201728914384,3399.0621422873342,3350.5041116832299,3301.9460810791247,3253.38805047502,3204.8300198709153,3156.2719892668106,3107.7139586627059,3059.1559280586007,3010.597897454496,2962.0398668503917,2913.481836246287,2893.5406716782009,2873.5995071101156,2853.6583425420295,2833.7171779739442,2813.7760134058585,2793.8348488377728,2773.8936842696867,2753.952519701601,2734.0113551335148,2714.07019056543,2694.1290259973439,2674.1878614292582,2654.2466968611725,2634.3055322930868,2614.3643677250011]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822,3884.6424483283822]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",7250.2390073225661,7032.7318371028887,6923.9782519930495,6815.2246668832122,6706.471081773373,6597.7174966635348,6488.9639115536975,6380.2103264438583,6271.4567413340192,6162.7031562241818,6053.9495711143418,5945.1959860045035,5836.4424008946653,5727.6888157848271,5618.9352306749879,5510.1816455651515,5401.4280604553105,5292.6744753454732,5183.9208902356349,5075.1673051257949,5049.5497939665893,5023.9322828073837,4998.3147716481772,4972.6972604889697,4947.079749329765,4921.4622381705576,4895.8447270113511,4870.2272158521437,4844.609704692939,4818.9921935337316,4793.374682374525,4767.7571712153194,4742.1396600561138,4716.5221488969064,4690.9046377377008]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",7250.2390073225661,7213.1690790460516,7194.6697679581121,7176.2650724892192,7157.8603770203263,7139.5498984073329,7121.2394197943404,7103.0225780181263,7084.8057362419122,7066.6820962881375,7048.5584563343637,7030.5275469374938,7012.496637540622,6994.5579874351197,6976.6193373296173,6958.7724752499471,6940.9256131702768,6923.1700315997086,6905.4144500291404,6887.7497139533352,6870.0849778775309,6852.5106160309497,6834.9362541843702,6817.4518315526775,6799.9674089209821,6782.5724179874433,6765.1774270539054,6747.8714328041815,6730.5654385544585,6713.3480059742096,6696.1305733939598,6679.0011949664558,6661.8718165389491,6644.8300935010429,6627.7883704631367]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661,7250.2390073225661]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",6472.4684652297528,6278.294411272861,6181.2073842944137,6084.1203573159673,5987.0333303375219,5889.9463033590746,5792.8592763806291,5695.7722494021828,5598.6852224237364,5501.59819544529,5404.5111684668436,5307.4241414883973,5210.33711450995,5113.2500875315045,5016.1630605530572,4919.0760335746127,4821.9890065961645,4724.9019796177199,4627.8149526392735,4530.7279256608263,4507.8585370836827,4484.9891485065364,4462.1197599293928,4439.2503713522456,4416.3809827751011,4393.5115941979566,4370.6422056208112,4347.7728170436667,4324.9034284665213,4302.0340398893759,4279.1646513122305,4256.2952627350851,4233.4258741579406,4210.5564855807952,4187.6870970036507]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",6472.4684652297528,6439.3752194021681,6422.8604248520542,6406.4300960154105,6389.9997671787678,6373.6535480698294,6357.307328960891,6341.0447017821825,6324.7820746034722,6308.6026510068841,6292.4232274102942,6276.3265866853762,6260.2299459604574,6244.2156673967593,6228.2013888330612,6212.2690517201336,6196.3367146072051,6180.4858658722524,6164.6350171373006,6148.8652684322196,6133.0955197271369,6117.4064503414729,6101.7173809558117,6086.1086025414597,6070.4998241271078,6054.9708836112741,6039.4419430954422,6023.9924521300181,6008.5429611645968,5993.1725314014775,5977.8021016383573,5962.510280004748,5947.2184583711387,5932.0048888812735,5916.7913193914073]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528,6472.4684652297528]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",6339.4103878551086,6149.228076219455,6054.1369204016273,5959.0457645838014,5863.9546087659746,5768.8634529481478,5673.7722971303228,5578.6811413124951,5483.5899854946683,5388.4988296768424,5293.4076738590156,5198.3165180411879,5103.225362223362,5008.1342064055334,4913.0430505877084,4817.9518947698834,4722.8607389520539,4627.7695831342289,4532.678427316403,4437.5872714985753,4415.1880214614876,4392.7887714243998,4370.3895213873111,4347.9902713502224,4325.5910213131356,4303.1917712760478,4280.7925212389591,4258.3932712018714,4235.9940211647845,4213.5947711276949,4191.1955210906071,4168.7962710535185,4146.3970210164316,4123.9977709793438,4101.5985209422552]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",6339.4103878551086,6306.9974579977843,6290.8221671197043,6274.7296055471861,6258.6370439746679,6242.6268630401401,6226.6166821056122,6210.6883746562435,6194.7600672068729,6178.913252878041,6163.0664385492073,6147.3007052792364,6131.5349720092627,6115.8499077364759,6100.16484346369,6084.5600361264123,6068.9552287891356,6053.4302346286422,6037.9052404681488,6022.4596791198146,6007.0141177714813,5991.6475771736323,5976.2810365757832,5960.9931363637952,5945.7052361518072,5930.4955325669534,5915.2858289820988,5900.153941659757,5885.0220543374144,5869.9676029129587,5854.9131514885048,5839.9356922032102,5824.9582329179148,5810.0574171042099,5795.1566012905041]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086,6339.4103878551086]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",5706.9098110884515,5535.7025167557977,5450.0988695894712,5364.4952224231438,5278.8915752568182,5193.2879280904899,5107.6842809241643,5022.0806337578379,4936.4769865915114,4850.873339425184,4765.2696922588575,4679.6660450925301,4594.0623979262036,4508.4587507598762,4422.8551035935498,4337.2514564272233,4251.6478092608959,4166.0441620945694,4080.4405149282429,3994.836867761916,3974.6724530960705,3954.5080384302246,3934.3436237643787,3914.1792090985323,3894.0147944326877,3873.8503797668413,3853.6859651009954,3833.5215504351495,3813.3571357693036,3793.1927211034572,3773.0283064376113,3752.8638917717658,3732.6994771059203,3712.5350624400744,3692.3706477742285]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",5706.9098110884515,5677.7308092425928,5663.1693720486583,5648.6824100277599,5634.1954480068616,5619.7826472789575,5605.3698465510533,5591.0307505633591,5576.6916545756658,5562.4259209135935,5548.1601872515212,5533.9674449659342,5519.7747026803445,5505.6545808221017,5491.5344589638607,5477.4865865838256,5463.4387142037931,5449.4626918182803,5435.4866694327684,5421.58215462719,5407.6776398216098,5393.8442616468246,5380.0108834720422,5366.2482995134642,5352.485715554888,5338.7935263288291,5325.1013371027711,5311.4792001946444,5297.8570632865185,5284.3046362817331,5270.7522092769486,5257.2690926918212,5243.7859761066929,5230.3718560611796,5216.9577360156673]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515,5706.9098110884515]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1 - Low",113.19709747779299,105.61662649298881,102.01893646806421,98.543796972778992,95.187033486201457,91.944613686907786,88.812642609144817,85.787357963991667,82.865125619899729,80.042435237182119,77.315896051208398,74.682232799239202,72.138281786007823,69.680987083322435,67.307396859124054,65.014659831589981,62.800021844023647,60.660822556416321,58.594492249706242,56.598548738896568,56.301170111743012,56.005353963661136,55.711092085113833,55.418376309698445,55.12719851391995,54.83755061696565,54.549424580480796,54.262812408345582,53.977706146453201,53.694097882489089,53.411979745711392,53.131343906732475,52.852182577301683,52.57448801008919,52.298252498470973]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299,113.19709747779299]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",31.145447605393798,29.059730152013472,28.069849062582541,27.113686956985497,26.190095242848042,25.297964453068701,24.43622291306842,23.603835453438506,22.799802166440511,22.02315720486429,21.272967621801378,20.548332249939921,19.848380619034987,19.172271910253706,18.519193946139403,17.888362214981118,17.279018928416782,16.690432111137827,16.12189472160183,15.57272380269692,15.49090200110177,15.409510105494896,15.328545857075383,15.248007008910474,15.167891325873176,15.088196584580251,15.008920573330498,14.930061092043388,14.851615952197989,14.773582976772238,14.695960000182533,14.618744868223622,14.541935438008819,14.465529577910544,14.389525167501148]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798,31.145447605393798]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",120.2316826408635,112.18012653190891,108.35885960055678,104.66775904904458,101.1023909326244,97.658472342983814,94.331866263390353,91.118576599088769,88.014743376981158,85.016638108823543,82.120659312369156,79.323328185077784,76.621284425194773,74.011282195179092,71.490186222632062,69.054968034042801,66.702702316825864,64.430563405281575,62.235821886257177,60.115841320431826,59.799982225801621,59.485782709836116,59.173234052820028,58.862327580853091,58.553054665609181,58.245406724096952,57.939375218421517,57.634951655547667,57.332127587063994,57.030894608948557,56.731244361335605,56.433168528283574,56.136658837544296,55.841707060333448,55.548305011102165]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635,120.2316826408635]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",41.067968638806896,38.317769635405789,37.012525734211792,35.751743231940914,34.5339076101247,33.357555940353642,32.221275126930372,31.123700209384566,30.063512722810376,29.039439114056847,28.050249211868639,27.094754749139437,26.171807935502777,25.280300078545693,24.419160251988913,23.587354009233678,22.783882140729915,22.007779473673011,21.258113712587278,20.533984319403476,20.426095191449555,20.31877293175414,20.212014561892691,20.105817119089867,20.000177656137261,19.89509324131161,19.790560958293444,19.686577906086136,19.583141198935401,19.480247966249205,19.377895352518109,19.276080517236029,19.174800634821374,19.07405289453866,18.973834500420494]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896,41.067968638806896]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",126.655818330069,118.17405707204669,114.14861486232797,110.26029399197314,106.50442360478075,102.87649195105858,99.372140967871971,95.987161043908515,92.717485962670935,89.559188017923262,86.508473295522819,83.561677115970355,80.715259632203683,77.96580157734661,75.310000157305126,72.744665083276857,70.266714739407846,67.873172480992949,65.56116305877319,63.327909165034583,62.99517330682589,62.664185700735466,62.334937161142271,62.007418550688229,61.681620780024488,61.357534807559276,61.035151639206852,60.714462328138033,60.39545797453178,60.078129725328296,59.762468773983286,59.448466360223584,59.136113769803998,58.82540233426554,58.516323430694754]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069,126.655818330069]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",41.299776615761999,38.534054125606303,37.22144278067946,35.953543796855712,34.728834106973466,33.545842525129906,32.40314797941496,31.299377804844617,30.233206094443403,29.203352106494929,28.208578726047371,27.247690978825695,26.319534595765528,25.422994626444218,24.556994099743605,23.720492730135433,22.912485668035508,22.13200229272536,21.378105046391401,20.649888307881028,20.5413902001963,20.433462160455587,20.326101193422645,20.219304319598763,20.113068575140026,20.007391011775077,19.902268696723279,19.797698712613354,19.693678157402385,19.590204144295292,19.487273801664735,19.384884272971387,19.283032716684684,19.181716306203963,19.080932229779993]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999,41.299776615761999]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",119.14991017083,111.1707971280314,107.38391166149941,103.72602141589867,100.19273234045308,96.779800061886903,93.483124785859587,90.298746372076451,87.222839577159249,84.251709459561937,81.381786941011953,78.609624519145015,75.93189212618347,73.34537312868305,70.846960463543127,68.433652905638525,66.102551462589574,63.850855892339453,61.675861339355713,59.574955085415077,59.261937901215433,58.950565363788392,58.640828831873442,58.332719709612846,58.026229446313003,57.721349536207136,57.418071518219236,57.116386975729299,56.816287536339665,56.51776487164274,56.220810696989815,55.925416771261176,55.631574896637368,55.339276918371745,55.048514724564065]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083,119.14991017083]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",29.311592314101297,27.348682663533229,26.417086132943858,25.517223200147232,24.648012902306121,23.808411098145804,22.997409213676512,22.214033030641108,21.457341516232734,20.726425692676528,20.020407545317564,19.338438967903329,18.679700743793724,18.043401561874816,17.428777065994186,16.835088936775968,16.261624004712658,15.707693393468293,15.17263169236381,14.655796157050668,14.578792052914851,14.502192541746245,14.425995497742957,14.350198806272441,14.274800363812799,14.19979807789441,14.125189867041842,14.050973660716107,13.977147399257181,13.903709033826859,13.830656526351884,13.757987849467396,13.685700986460656,13.61379393121509,13.542264688154605]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297,29.311592314101297]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN498","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F499","v":3.73E-2},{"$f":"'WACC Calc'!G499","v":3.73E-2},{"$f":"'WACC Calc'!H499","v":3.73E-2},{"$f":"'WACC Calc'!I499","v":3.73E-2},{"$f":"'WACC Calc'!J499","v":3.73E-2},{"$f":"'WACC Calc'!K499","v":3.73E-2},{"$f":"'WACC Calc'!L499","v":3.73E-2},{"$f":"'WACC Calc'!M499","v":3.73E-2},{"$f":"'WACC Calc'!N499","v":3.73E-2},{"$f":"'WACC Calc'!O499","v":3.73E-2},{"$f":"'WACC Calc'!P499","v":3.73E-2},{"$f":"'WACC Calc'!Q499","v":3.73E-2},{"$f":"'WACC Calc'!R499","v":3.73E-2},{"$f":"'WACC Calc'!S499","v":3.73E-2},{"$f":"'WACC Calc'!T499","v":3.73E-2},{"$f":"'WACC Calc'!U499","v":3.73E-2},{"$f":"'WACC Calc'!V499","v":3.73E-2},{"$f":"'WACC Calc'!W499","v":3.73E-2},{"$f":"'WACC Calc'!X499","v":3.73E-2},{"$f":"'WACC Calc'!Y499","v":3.73E-2},{"$f":"'WACC Calc'!Z499","v":3.73E-2},{"$f":"'WACC Calc'!AA499","v":3.73E-2},{"$f":"'WACC Calc'!AB499","v":3.73E-2},{"$f":"'WACC Calc'!AC499","v":3.73E-2},{"$f":"'WACC Calc'!AD499","v":3.73E-2},{"$f":"'WACC Calc'!AE499","v":3.73E-2},{"$f":"'WACC Calc'!AF499","v":3.73E-2},{"$f":"'WACC Calc'!AG499","v":3.73E-2},{"$f":"'WACC Calc'!AH499","v":3.73E-2},{"$f":"'WACC Calc'!AI499","v":3.73E-2},{"$f":"'WACC Calc'!AJ499","v":3.73E-2},{"$f":"'WACC Calc'!AK499","v":3.73E-2},{"$f":"'WACC Calc'!AL499","v":3.73E-2},{"$f":"'WACC Calc'!AM499","v":3.73E-2},{"$f":"'WACC Calc'!AN499","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F500","v":3.73E-2},{"$f":"'WACC Calc'!G500","v":3.73E-2},{"$f":"'WACC Calc'!H500","v":3.73E-2},{"$f":"'WACC Calc'!I500","v":3.73E-2},{"$f":"'WACC Calc'!J500","v":3.73E-2},{"$f":"'WACC Calc'!K500","v":3.73E-2},{"$f":"'WACC Calc'!L500","v":3.73E-2},{"$f":"'WACC Calc'!M500","v":3.73E-2},{"$f":"'WACC Calc'!N500","v":3.73E-2},{"$f":"'WACC Calc'!O500","v":3.73E-2},{"$f":"'WACC Calc'!P500","v":3.73E-2},{"$f":"'WACC Calc'!Q500","v":3.73E-2},{"$f":"'WACC Calc'!R500","v":3.73E-2},{"$f":"'WACC Calc'!S500","v":3.73E-2},{"$f":"'WACC Calc'!T500","v":3.73E-2},{"$f":"'WACC Calc'!U500","v":3.73E-2},{"$f":"'WACC Calc'!V500","v":3.73E-2},{"$f":"'WACC Calc'!W500","v":3.73E-2},{"$f":"'WACC Calc'!X500","v":3.73E-2},{"$f":"'WACC Calc'!Y500","v":3.73E-2},{"$f":"'WACC Calc'!Z500","v":3.73E-2},{"$f":"'WACC Calc'!AA500","v":3.73E-2},{"$f":"'WACC Calc'!AB500","v":3.73E-2},{"$f":"'WACC Calc'!AC500","v":3.73E-2},{"$f":"'WACC Calc'!AD500","v":3.73E-2},{"$f":"'WACC Calc'!AE500","v":3.73E-2},{"$f":"'WACC Calc'!AF500","v":3.73E-2},{"$f":"'WACC Calc'!AG500","v":3.73E-2},{"$f":"'WACC Calc'!AH500","v":3.73E-2},{"$f":"'WACC Calc'!AI500","v":3.73E-2},{"$f":"'WACC Calc'!AJ500","v":3.73E-2},{"$f":"'WACC Calc'!AK500","v":3.73E-2},{"$f":"'WACC Calc'!AL500","v":3.73E-2},{"$f":"'WACC Calc'!AM500","v":3.73E-2},{"$f":"'WACC Calc'!AN500","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F501","v":3.73E-2},{"$f":"'WACC Calc'!G501","v":3.73E-2},{"$f":"'WACC Calc'!H501","v":3.73E-2},{"$f":"'WACC Calc'!I501","v":3.73E-2},{"$f":"'WACC Calc'!J501","v":3.73E-2},{"$f":"'WACC Calc'!K501","v":3.73E-2},{"$f":"'WACC Calc'!L501","v":3.73E-2},{"$f":"'WACC Calc'!M501","v":3.73E-2},{"$f":"'WACC Calc'!N501","v":3.73E-2},{"$f":"'WACC Calc'!O501","v":3.73E-2},{"$f":"'WACC Calc'!P501","v":3.73E-2},{"$f":"'WACC Calc'!Q501","v":3.73E-2},{"$f":"'WACC Calc'!R501","v":3.73E-2},{"$f":"'WACC Calc'!S501","v":3.73E-2},{"$f":"'WACC Calc'!T501","v":3.73E-2},{"$f":"'WACC Calc'!U501","v":3.73E-2},{"$f":"'WACC Calc'!V501","v":3.73E-2},{"$f":"'WACC Calc'!W501","v":3.73E-2},{"$f":"'WACC Calc'!X501","v":3.73E-2},{"$f":"'WACC Calc'!Y501","v":3.73E-2},{"$f":"'WACC Calc'!Z501","v":3.73E-2},{"$f":"'WACC Calc'!AA501","v":3.73E-2},{"$f":"'WACC Calc'!AB501","v":3.73E-2},{"$f":"'WACC Calc'!AC501","v":3.73E-2},{"$f":"'WACC Calc'!AD501","v":3.73E-2},{"$f":"'WACC Calc'!AE501","v":3.73E-2},{"$f":"'WACC Calc'!AF501","v":3.73E-2},{"$f":"'WACC Calc'!AG501","v":3.73E-2},{"$f":"'WACC Calc'!AH501","v":3.73E-2},{"$f":"'WACC Calc'!AI501","v":3.73E-2},{"$f":"'WACC Calc'!AJ501","v":3.73E-2},{"$f":"'WACC Calc'!AK501","v":3.73E-2},{"$f":"'WACC Calc'!AL501","v":3.73E-2},{"$f":"'WACC Calc'!AM501","v":3.73E-2},{"$f":"'WACC Calc'!AN501","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM502","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN502","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM503","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN503","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM504","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN504","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F505","v":3.73E-2},{"$f":"'WACC Calc'!G505","v":3.73E-2},{"$f":"'WACC Calc'!H505","v":3.73E-2},{"$f":"'WACC Calc'!I505","v":3.73E-2},{"$f":"'WACC Calc'!J505","v":3.73E-2},{"$f":"'WACC Calc'!K505","v":3.73E-2},{"$f":"'WACC Calc'!L505","v":3.73E-2},{"$f":"'WACC Calc'!M505","v":3.73E-2},{"$f":"'WACC Calc'!N505","v":3.73E-2},{"$f":"'WACC Calc'!O505","v":3.73E-2},{"$f":"'WACC Calc'!P505","v":3.73E-2},{"$f":"'WACC Calc'!Q505","v":3.73E-2},{"$f":"'WACC Calc'!R505","v":3.73E-2},{"$f":"'WACC Calc'!S505","v":3.73E-2},{"$f":"'WACC Calc'!T505","v":3.73E-2},{"$f":"'WACC Calc'!U505","v":3.73E-2},{"$f":"'WACC Calc'!V505","v":3.73E-2},{"$f":"'WACC Calc'!W505","v":3.73E-2},{"$f":"'WACC Calc'!X505","v":3.73E-2},{"$f":"'WACC Calc'!Y505","v":3.73E-2},{"$f":"'WACC Calc'!Z505","v":3.73E-2},{"$f":"'WACC Calc'!AA505","v":3.73E-2},{"$f":"'WACC Calc'!AB505","v":3.73E-2},{"$f":"'WACC Calc'!AC505","v":3.73E-2},{"$f":"'WACC Calc'!AD505","v":3.73E-2},{"$f":"'WACC Calc'!AE505","v":3.73E-2},{"$f":"'WACC Calc'!AF505","v":3.73E-2},{"$f":"'WACC Calc'!AG505","v":3.73E-2},{"$f":"'WACC Calc'!AH505","v":3.73E-2},{"$f":"'WACC Calc'!AI505","v":3.73E-2},{"$f":"'WACC Calc'!AJ505","v":3.73E-2},{"$f":"'WACC Calc'!AK505","v":3.73E-2},{"$f":"'WACC Calc'!AL505","v":3.73E-2},{"$f":"'WACC Calc'!AM505","v":3.73E-2},{"$f":"'WACC Calc'!AN505","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F506","v":0},{"$f":"'WACC Calc'!G506","v":0},{"$f":"'WACC Calc'!H506","v":0},{"$f":"'WACC Calc'!I506","v":0},{"$f":"'WACC Calc'!J506","v":0},{"$f":"'WACC Calc'!K506","v":0},{"$f":"'WACC Calc'!L506","v":0},{"$f":"'WACC Calc'!M506","v":0},{"$f":"'WACC Calc'!N506","v":0},{"$f":"'WACC Calc'!O506","v":0},{"$f":"'WACC Calc'!P506","v":0},{"$f":"'WACC Calc'!Q506","v":0},{"$f":"'WACC Calc'!R506","v":0},{"$f":"'WACC Calc'!S506","v":0},{"$f":"'WACC Calc'!T506","v":0},{"$f":"'WACC Calc'!U506","v":0},{"$f":"'WACC Calc'!V506","v":0},{"$f":"'WACC Calc'!W506","v":0},{"$f":"'WACC Calc'!X506","v":0},{"$f":"'WACC Calc'!Y506","v":0},{"$f":"'WACC Calc'!Z506","v":0},{"$f":"'WACC Calc'!AA506","v":0},{"$f":"'WACC Calc'!AB506","v":0},{"$f":"'WACC Calc'!AC506","v":0},{"$f":"'WACC Calc'!AD506","v":0},{"$f":"'WACC Calc'!AE506","v":0},{"$f":"'WACC Calc'!AF506","v":0},{"$f":"'WACC Calc'!AG506","v":0},{"$f":"'WACC Calc'!AH506","v":0},{"$f":"'WACC Calc'!AI506","v":0},{"$f":"'WACC Calc'!AJ506","v":0},{"$f":"'WACC Calc'!AK506","v":0},{"$f":"'WACC Calc'!AL506","v":0},{"$f":"'WACC Calc'!AM506","v":0},{"$f":"'WACC Calc'!AN506","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F507","v":0},{"$f":"'WACC Calc'!G507","v":0},{"$f":"'WACC Calc'!H507","v":0},{"$f":"'WACC Calc'!I507","v":0},{"$f":"'WACC Calc'!J507","v":0},{"$f":"'WACC Calc'!K507","v":0},{"$f":"'WACC Calc'!L507","v":0},{"$f":"'WACC Calc'!M507","v":0},{"$f":"'WACC Calc'!N507","v":0},{"$f":"'WACC Calc'!O507","v":0},{"$f":"'WACC Calc'!P507","v":0},{"$f":"'WACC Calc'!Q507","v":0},{"$f":"'WACC Calc'!R507","v":0},{"$f":"'WACC Calc'!S507","v":0},{"$f":"'WACC Calc'!T507","v":0},{"$f":"'WACC Calc'!U507","v":0},{"$f":"'WACC Calc'!V507","v":0},{"$f":"'WACC Calc'!W507","v":0},{"$f":"'WACC Calc'!X507","v":0},{"$f":"'WACC Calc'!Y507","v":0},{"$f":"'WACC Calc'!Z507","v":0},{"$f":"'WACC Calc'!AA507","v":0},{"$f":"'WACC Calc'!AB507","v":0},{"$f":"'WACC Calc'!AC507","v":0},{"$f":"'WACC Calc'!AD507","v":0},{"$f":"'WACC Calc'!AE507","v":0},{"$f":"'WACC Calc'!AF507","v":0},{"$f":"'WACC Calc'!AG507","v":0},{"$f":"'WACC Calc'!AH507","v":0},{"$f":"'WACC Calc'!AI507","v":0},{"$f":"'WACC Calc'!AJ507","v":0},{"$f":"'WACC Calc'!AK507","v":0},{"$f":"'WACC Calc'!AL507","v":0},{"$f":"'WACC Calc'!AM507","v":0},{"$f":"'WACC Calc'!AN507","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F508","v":0},{"$f":"'WACC Calc'!G508","v":0},{"$f":"'WACC Calc'!H508","v":0},{"$f":"'WACC Calc'!I508","v":0},{"$f":"'WACC Calc'!J508","v":0},{"$f":"'WACC Calc'!K508","v":0},{"$f":"'WACC Calc'!L508","v":0},{"$f":"'WACC Calc'!M508","v":0},{"$f":"'WACC Calc'!N508","v":0},{"$f":"'WACC Calc'!O508","v":0},{"$f":"'WACC Calc'!P508","v":0},{"$f":"'WACC Calc'!Q508","v":0},{"$f":"'WACC Calc'!R508","v":0},{"$f":"'WACC Calc'!S508","v":0},{"$f":"'WACC Calc'!T508","v":0},{"$f":"'WACC Calc'!U508","v":0},{"$f":"'WACC Calc'!V508","v":0},{"$f":"'WACC Calc'!W508","v":0},{"$f":"'WACC Calc'!X508","v":0},{"$f":"'WACC Calc'!Y508","v":0},{"$f":"'WACC Calc'!Z508","v":0},{"$f":"'WACC Calc'!AA508","v":0},{"$f":"'WACC Calc'!AB508","v":0},{"$f":"'WACC Calc'!AC508","v":0},{"$f":"'WACC Calc'!AD508","v":0},{"$f":"'WACC Calc'!AE508","v":0},{"$f":"'WACC Calc'!AF508","v":0},{"$f":"'WACC Calc'!AG508","v":0},{"$f":"'WACC Calc'!AH508","v":0},{"$f":"'WACC Calc'!AI508","v":0},{"$f":"'WACC Calc'!AJ508","v":0},{"$f":"'WACC Calc'!AK508","v":0},{"$f":"'WACC Calc'!AL508","v":0},{"$f":"'WACC Calc'!AM508","v":0},{"$f":"'WACC Calc'!AN508","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM509","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AN509","v":-2.4390243902438935E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM510","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AN510","v":-2.4390243902438935E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!G511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!H511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!I511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!J511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!K511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!L511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!M511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!N511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!O511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!P511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Q511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!R511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!S511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!T511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!U511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!V511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!W511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!X511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Y511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!Z511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AA511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AB511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AC511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AD511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AE511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AF511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AG511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AH511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AI511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AJ511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AK511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AL511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AM511","v":-2.4390243902438935E-2},{"$f":"'WACC Calc'!AN511","v":-2.4390243902438935E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F512","v":1},{"$f":"'WACC Calc'!G512","v":1},{"$f":"'WACC Calc'!H512","v":1},{"$f":"'WACC Calc'!I512","v":1},{"$f":"'WACC Calc'!J512","v":1},{"$f":"'WACC Calc'!K512","v":1},{"$f":"'WACC Calc'!L512","v":1},{"$f":"'WACC Calc'!M512","v":1},{"$f":"'WACC Calc'!N512","v":1},{"$f":"'WACC Calc'!O512","v":1},{"$f":"'WACC Calc'!P512","v":1},{"$f":"'WACC Calc'!Q512","v":1},{"$f":"'WACC Calc'!R512","v":1},{"$f":"'WACC Calc'!S512","v":1},{"$f":"'WACC Calc'!T512","v":1},{"$f":"'WACC Calc'!U512","v":1},{"$f":"'WACC Calc'!V512","v":1},{"$f":"'WACC Calc'!W512","v":1},{"$f":"'WACC Calc'!X512","v":1},{"$f":"'WACC Calc'!Y512","v":1},{"$f":"'WACC Calc'!Z512","v":1},{"$f":"'WACC Calc'!AA512","v":1},{"$f":"'WACC Calc'!AB512","v":1},{"$f":"'WACC Calc'!AC512","v":1},{"$f":"'WACC Calc'!AD512","v":1},{"$f":"'WACC Calc'!AE512","v":1},{"$f":"'WACC Calc'!AF512","v":1},{"$f":"'WACC Calc'!AG512","v":1},{"$f":"'WACC Calc'!AH512","v":1},{"$f":"'WACC Calc'!AI512","v":1},{"$f":"'WACC Calc'!AJ512","v":1},{"$f":"'WACC Calc'!AK512","v":1},{"$f":"'WACC Calc'!AL512","v":1},{"$f":"'WACC Calc'!AM512","v":1},{"$f":"'WACC Calc'!AN512","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F513","v":1},{"$f":"'WACC Calc'!G513","v":1},{"$f":"'WACC Calc'!H513","v":1},{"$f":"'WACC Calc'!I513","v":1},{"$f":"'WACC Calc'!J513","v":1},{"$f":"'WACC Calc'!K513","v":1},{"$f":"'WACC Calc'!L513","v":1},{"$f":"'WACC Calc'!M513","v":1},{"$f":"'WACC Calc'!N513","v":1},{"$f":"'WACC Calc'!O513","v":1},{"$f":"'WACC Calc'!P513","v":1},{"$f":"'WACC Calc'!Q513","v":1},{"$f":"'WACC Calc'!R513","v":1},{"$f":"'WACC Calc'!S513","v":1},{"$f":"'WACC Calc'!T513","v":1},{"$f":"'WACC Calc'!U513","v":1},{"$f":"'WACC Calc'!V513","v":1},{"$f":"'WACC Calc'!W513","v":1},{"$f":"'WACC Calc'!X513","v":1},{"$f":"'WACC Calc'!Y513","v":1},{"$f":"'WACC Calc'!Z513","v":1},{"$f":"'WACC Calc'!AA513","v":1},{"$f":"'WACC Calc'!AB513","v":1},{"$f":"'WACC Calc'!AC513","v":1},{"$f":"'WACC Calc'!AD513","v":1},{"$f":"'WACC Calc'!AE513","v":1},{"$f":"'WACC Calc'!AF513","v":1},{"$f":"'WACC Calc'!AG513","v":1},{"$f":"'WACC Calc'!AH513","v":1},{"$f":"'WACC Calc'!AI513","v":1},{"$f":"'WACC Calc'!AJ513","v":1},{"$f":"'WACC Calc'!AK513","v":1},{"$f":"'WACC Calc'!AL513","v":1},{"$f":"'WACC Calc'!AM513","v":1},{"$f":"'WACC Calc'!AN513","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F514","v":1},{"$f":"'WACC Calc'!G514","v":1},{"$f":"'WACC Calc'!H514","v":1},{"$f":"'WACC Calc'!I514","v":1},{"$f":"'WACC Calc'!J514","v":1},{"$f":"'WACC Calc'!K514","v":1},{"$f":"'WACC Calc'!L514","v":1},{"$f":"'WACC Calc'!M514","v":1},{"$f":"'WACC Calc'!N514","v":1},{"$f":"'WACC Calc'!O514","v":1},{"$f":"'WACC Calc'!P514","v":1},{"$f":"'WACC Calc'!Q514","v":1},{"$f":"'WACC Calc'!R514","v":1},{"$f":"'WACC Calc'!S514","v":1},{"$f":"'WACC Calc'!T514","v":1},{"$f":"'WACC Calc'!U514","v":1},{"$f":"'WACC Calc'!V514","v":1},{"$f":"'WACC Calc'!W514","v":1},{"$f":"'WACC Calc'!X514","v":1},{"$f":"'WACC Calc'!Y514","v":1},{"$f":"'WACC Calc'!Z514","v":1},{"$f":"'WACC Calc'!AA514","v":1},{"$f":"'WACC Calc'!AB514","v":1},{"$f":"'WACC Calc'!AC514","v":1},{"$f":"'WACC Calc'!AD514","v":1},{"$f":"'WACC Calc'!AE514","v":1},{"$f":"'WACC Calc'!AF514","v":1},{"$f":"'WACC Calc'!AG514","v":1},{"$f":"'WACC Calc'!AH514","v":1},{"$f":"'WACC Calc'!AI514","v":1},{"$f":"'WACC Calc'!AJ514","v":1},{"$f":"'WACC Calc'!AK514","v":1},{"$f":"'WACC Calc'!AL514","v":1},{"$f":"'WACC Calc'!AM514","v":1},{"$f":"'WACC Calc'!AN514","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F515","v":0.25740000000000002},{"$f":"'WACC Calc'!G515","v":0.25740000000000002},{"$f":"'WACC Calc'!H515","v":0.25740000000000002},{"$f":"'WACC Calc'!I515","v":0.25740000000000002},{"$f":"'WACC Calc'!J515","v":0.25740000000000002},{"$f":"'WACC Calc'!K515","v":0.25740000000000002},{"$f":"'WACC Calc'!L515","v":0.25740000000000002},{"$f":"'WACC Calc'!M515","v":0.25740000000000002},{"$f":"'WACC Calc'!N515","v":0.25740000000000002},{"$f":"'WACC Calc'!O515","v":0.25740000000000002},{"$f":"'WACC Calc'!P515","v":0.25740000000000002},{"$f":"'WACC Calc'!Q515","v":0.25740000000000002},{"$f":"'WACC Calc'!R515","v":0.25740000000000002},{"$f":"'WACC Calc'!S515","v":0.25740000000000002},{"$f":"'WACC Calc'!T515","v":0.25740000000000002},{"$f":"'WACC Calc'!U515","v":0.25740000000000002},{"$f":"'WACC Calc'!V515","v":0.25740000000000002},{"$f":"'WACC Calc'!W515","v":0.25740000000000002},{"$f":"'WACC Calc'!X515","v":0.25740000000000002},{"$f":"'WACC Calc'!Y515","v":0.25740000000000002},{"$f":"'WACC Calc'!Z515","v":0.25740000000000002},{"$f":"'WACC Calc'!AA515","v":0.25740000000000002},{"$f":"'WACC Calc'!AB515","v":0.25740000000000002},{"$f":"'WACC Calc'!AC515","v":0.25740000000000002},{"$f":"'WACC Calc'!AD515","v":0.25740000000000002},{"$f":"'WACC Calc'!AE515","v":0.25740000000000002},{"$f":"'WACC Calc'!AF515","v":0.25740000000000002},{"$f":"'WACC Calc'!AG515","v":0.25740000000000002},{"$f":"'WACC Calc'!AH515","v":0.25740000000000002},{"$f":"'WACC Calc'!AI515","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ515","v":0.25740000000000002},{"$f":"'WACC Calc'!AK515","v":0.25740000000000002},{"$f":"'WACC Calc'!AL515","v":0.25740000000000002},{"$f":"'WACC Calc'!AM515","v":0.25740000000000002},{"$f":"'WACC Calc'!AN515","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!G516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!H516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!I516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!J516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!K516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!L516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!M516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!N516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!O516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!P516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Q516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!R516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!S516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!T516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!U516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!V516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!W516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!X516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Y516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Z516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AA516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AB516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AC516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AD516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AE516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AF516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AG516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AH516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AI516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AJ516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AK516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AL516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AM516","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AN516","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!G517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!H517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!I517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!J517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!K517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!L517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!M517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!N517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!O517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!P517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Q517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!R517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!S517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!T517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!U517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!V517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!W517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!X517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Y517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Z517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AA517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AB517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AC517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AD517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AE517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AF517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AG517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AH517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AI517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AJ517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AK517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AL517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AM517","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AN517","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!G518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!H518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!I518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!J518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!K518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!L518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!M518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!N518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!O518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!P518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Q518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!R518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!S518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!T518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!U518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!V518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!W518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!X518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Y518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!Z518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AA518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AB518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AC518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AD518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AE518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AF518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AG518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AH518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AI518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AJ518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AK518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AL518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AM518","v":2.7698979999999998E-2},{"$f":"'WACC Calc'!AN518","v":2.7698979999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!G519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!H519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!I519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!J519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!K519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!L519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!M519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!N519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!O519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!P519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Q519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!R519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!S519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!T519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!U519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!V519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!W519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!X519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Y519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Z519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AA519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AB519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AC519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AD519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AE519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AF519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AG519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AH519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AI519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AJ519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AK519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AL519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AM519","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AN519","v":2.633151219512353E-3}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!G520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!H520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!I520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!J520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!K520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!L520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!M520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!N520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!O520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!P520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Q520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!R520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!S520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!T520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!U520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!V520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!W520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!X520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Y520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Z520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AA520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AB520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AC520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AD520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AE520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AF520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AG520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AH520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AI520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AJ520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AK520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AL520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AM520","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AN520","v":2.633151219512353E-3}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!G521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!H521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!I521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!J521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!K521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!L521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!M521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!N521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!O521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!P521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Q521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!R521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!S521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!T521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!U521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!V521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!W521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!X521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Y521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!Z521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AA521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AB521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AC521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AD521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AE521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AF521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AG521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AH521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AI521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AJ521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AK521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AL521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AM521","v":2.633151219512353E-3},{"$f":"'WACC Calc'!AN521","v":2.633151219512353E-3}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L410 / (1 - (1 / (1 + L410)^$S$33))","v":4.9513518027789791E-2},{"$f":" M410 / (1 - (1 / (1 + M410)^$S$33))","v":4.9513518027789791E-2},4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",4.9513518027789791E-2,{"$f":" M411 / (1 - (1 / (1 + M411)^$S$33))","v":4.9513518027789791E-2},4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",4.9513518027789791E-2,{"$f":" M412 / (1 - (1 / (1 + M412)^$S$33))","v":4.9513518027789791E-2},4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2,4.9513518027789791E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",3.4711084699200305E-2,{"$f":" M413 / (1 - (1 / (1 + M413)^$S$33))","v":3.4711084699200305E-2},3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,{"$f":" AB413 / (1 - (1 / (1 + AB413)^$S$33))","v":3.4711084699200305E-2},3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2,3.4711084699200305E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1 - Low",{"$f":"L410","v":2.7698979999999998E-2},{"$f":"M410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":"L410","v":2.7698979999999998E-2},{"$f":"M410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":"L410","v":2.7698979999999998E-2},{"$f":"M410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":"L410","v":2.7698979999999998E-2},{"$f":"M410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"L410","v":2.7698979999999998E-2},{"$f":"M410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":"L410","v":2.7698979999999998E-2},{"$f":"M410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"L410","v":2.7698979999999998E-2},{"$f":"M410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":"L410","v":2.7698979999999998E-2},{"$f":"M410","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":"L411","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1 - Low",{"$f":" ((L419 * L526 * $S$44 * (L295 * 1 + L457) +L327) * 1000 / (L167 * 8760)) +L359 + 0","v":64.558676988130287},{"$f":" ((M419 * M526 * $S$44 * (M295 * 1 + M457) +M327) * 1000 / (M167 * 8760)) +M359 + 0","v":61.848049583585734},60.528344086385509,59.231302349845322,57.95615236307674,56.702148412716262,55.468570187135171,54.254721911163081,53.059931510286191,51.883549803315866,50.724949722557973,49.583525560545986,48.458692242433379,47.349884623170652,46.256556808623479,45.178181499815707,44.114249359510069,43.064268400365435,42.027763393935629,41.004275299799929,40.795139328076253,40.586292311870139,40.37773273295894,40.169459081097109,39.961469853974144,39.753763557172967,39.546338704128409,39.339193816085974,39.132327422060825,38.925738058796917,38.7194242707264,38.513384609929233,38.307617636093013,38.102121916472989,37.896896025852271]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L296 * 1 + L458) +L328) * 1000 / (L168 * 8760)) +L360 + 0","v":64.558676988130287},{"$f":" ((M420 * M527 * $S$44 * (M296 * 1 + M458) +M328) * 1000 / (M168 * 8760)) +M360 + 0","v":64.558676988130287},64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L297 * 1 + L459) +L329) * 1000 / (L169 * 8760)) +L361 + 0","v":64.558676988130287},{"$f":" ((M421 * M528 * $S$44 * (M297 * 1 + M459) +M329) * 1000 / (M169 * 8760)) +M361 + 0","v":64.558676988130287},64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287,64.558676988130287]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":" ((L419 * L526 * $S$44 * (L298 * 1 + L460) +L330) * 1000 / (L170 * 8760)) +L362 + 0","v":44.089107348397505},{"$f":" ((M419 * M526 * $S$44 * (M298 * 1 + M460) +M330) * 1000 / (M170 * 8760)) +M362 + 0","v":42.559960859881805},41.804888139059514,41.055862271451332,40.312677279038347,39.575134200169096,38.843040850556413,38.116211592415432,37.394467111465772,36.677634201529671,35.965545556467696,35.258039569201664,34.554960137583755,33.85615647687839,33.1614829386316,32.470798835710461,31.783968273302275,31.100859985670517,30.421347178471564,29.745307376442582,29.594587556459192,29.443944831871658,29.293378797607382,29.142889050722012,28.992475190388411,28.842136817885418,28.691873536586833,28.541684951950383,28.391570671506837,28.241530304848993,28.091563463620961,27.941669761507356,27.791848814222522,27.642100239499943,27.492423657081549]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L299 * 1 + L461) +L331) * 1000 / (L171 * 8760)) +L363 + 0","v":44.089107348397505},{"$f":" ((M420 * M527 * $S$44 * (M299 * 1 + M461) +M331) * 1000 / (M171 * 8760)) +M363 + 0","v":44.089107348397505},44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L300 * 1 + L462) +L332) * 1000 / (L172 * 8760)) +L364 + 0","v":44.089107348397505},{"$f":" ((M421 * M528 * $S$44 * (M300 * 1 + M462) +M332) * 1000 / (M172 * 8760)) +M364 + 0","v":44.089107348397505},44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505,44.089107348397505]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":" ((L419 * L526 * $S$44 * (L301 * 1 + L463) +L333) * 1000 / (L173 * 8760)) +L365 + 0","v":53.183681165623163},{"$f":" ((M419 * M526 * $S$44 * (M301 * 1 + M463) +M333) * 1000 / (M173 * 8760)) +M365 + 0","v":50.889537253723169},49.781559791129787,48.698465027306781,47.639405366187745,46.603562083939927,45.590144345469902,44.598388254430731,43.627555935589399,42.676934648452097,41.745835931082773,40.833594773086304,39.939568816762936,39.063137585474308,38.203701738294178,37.360682350048492,36.533520215879868,35.72167517950129,34.924625484331784,34.141867146734988,33.926460082964688,33.711370265445304,33.496596027309785,33.282135710449126,33.067987665466312,32.854150251630529,32.640621836831649,32.427400797534965,32.214485518736076,32.001874393916104,31.789565824997091,31.577558222297665,31.365850004488944,31.154439598550582,30.943325439727179]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L302 * 1 + L464) +L334) * 1000 / (L174 * 8760)) +L366 + 0","v":53.183681165623163},{"$f":" ((M420 * M527 * $S$44 * (M302 * 1 + M464) +M334) * 1000 / (M174 * 8760)) +M366 + 0","v":53.183681165623163},53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L303 * 1 + L465) +L335) * 1000 / (L175 * 8760)) +L367 + 0","v":53.183681165623163},{"$f":" ((M421 * M528 * $S$44 * (M303 * 1 + M465) +M335) * 1000 / (M175 * 8760)) +M367 + 0","v":53.183681165623163},53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163,53.183681165623163]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":" ((L419 *L526 * $S$44 * (L304 * 1 + L466) +L336) * 1000 / (L176 * 8760)) +L368 + 0","v":36.283828595616889},{"$f":" ((M419 *M526 * $S$44 * (M304 * 1 + M466) +M336) * 1000 / (M176 * 8760)) +M368 + 0","v":35.047631701953783},34.442872137226097,33.846602448100469,33.258533438246957,32.678385762424199,32.105889590915325,31.540784285394142,30.98281808583268,30.431747808073784,29.88733855170539,29.349363417885826,28.81760323678094,28.291846304285709,27.771888127714103,27.257531180151709,26.748584663175929,26.244864277658888,25.74619200237759,25.252395880165398,25.085792631903164,24.919297626771257,24.752910296041392,24.586630073973538,24.420456397800134,24.254388707710511,24.088426446835321,23.922569061231133,23.756815999865008,23.591166714599257,23.425620660176161,23.260177294202919,23.094836077136538,22.929596472268873,22.764457945711751]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":" ((L420 *L527 * $S$44 * (L305 * 1 + L467) +L337) * 1000 / (L177 * 8760)) +L369 + 0","v":36.283828595616889},{"$f":" ((M420 *M527 * $S$44 * (M305 * 1 + M467) +M337) * 1000 / (M177 * 8760)) +M369 + 0","v":36.283828595616889},36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Constant",{"$f":" ((L421 *L528 * $S$44 * (L306 * 1 + L468) +L338) * 1000 / (L178 * 8760)) +L370 + 0","v":36.283828595616889},{"$f":" ((M421 *M528 * $S$44 * (M306 * 1 + M468) +M338) * 1000 / (M178 * 8760)) +M370 + 0","v":36.283828595616889},36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889,36.283828595616889]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":" ((L419*L526 * $S$44 * (L310 * 1 + L472) +L342) * 1000 / (L182 * 8760)) +L374 + 0","v":70.370070338329171},{"$f":" ((M419*M526 * $S$44 * (M310 * 1 + M472) +M342) * 1000 / (M182 * 8760)) +M374 + 0","v":67.444744945294048},66.019547376603285,64.618195454960642,63.239876910088491,61.88380714061676,60.549228271578428,59.235408244009953,57.941639935563657,56.66724031107487,55.411549602064071,54.173930514188264,52.953767461689317,51.750465827919882,50.563451251058481,49.392168934155826,48.236082978683385,47.094675740783913,45.967447209450164,44.853914405885405,44.625234176366831,44.396857971029732,44.168784192478114,43.941011251709021,43.713537568068382,43.486361569207133,43.259481691037628,43.032896377690214,42.806604081470049,42.580603262814115,42.35489239024858,42.129469940346212,41.90433439768411,41.679484254801707,41.454918012158878]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":" ((L420*L527 * $S$44 * (L311 * 1 + L473) +L343) * 1000 / (L183 * 8760)) +L375 + 0","v":70.370070338329171},{"$f":" ((M420*M527 * $S$44 * (M311 * 1 + M473) +M343) * 1000 / (M183 * 8760)) +M375 + 0","v":70.122889066472112},69.999536164111817,69.876814156121725,69.754092148131619,69.631998375569935,69.509904603008238,69.388435198323265,69.266965793638292,69.146117856166242,69.025269918694207,68.905040306049358,68.784810693404509,68.665196263201082,68.545581832997669,68.426579442849942,68.3075770527022,68.18918331850243,68.070789584302631,67.953001605387044,67.835213626471457,67.718028260454275,67.600842894437108,67.4842572406546,67.367671586872078,67.251682261216487,67.135692935560897,67.020297037368465,66.904901139176033,66.790095767782987,66.675290396389926,66.561072167688522,66.446853938987118,66.333220194035576,66.219586449084048]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Constant",{"$f":" ((L421*L528 * $S$44 * (L312 * 1 + L474) +L344) * 1000 / (L184 * 8760)) +L376 + 0","v":70.370070338329171},{"$f":" ((M421*M528 * $S$44 * (M312 * 1 + M474) +M344) * 1000 / (M184 * 8760)) +M376 + 0","v":70.370070338329171},70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171,70.370070338329171]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":" ((L419 * L526 * $S$44 * (L313 * 1 + L475) +L345) * 1000 / (L185 * 8760)) +L377 + 0","v":49.921196725291892},{"$f":" ((M419 * M526 * $S$44 * (M313 * 1 + M475) +M345) * 1000 / (M185 * 8760)) +M377 + 0","v":48.160270533577368},47.291922301758134,46.43128488766844,45.578095632549449,44.732100824763826,43.893055395024085,43.060722622002267,42.23487384796789,41.415288204112208,40.60175234522891,39.794060193432614,38.992012690607254,38.195417559286966,37.404089071682179,36.617847826573758,35.836520533806556,35.059939806124412,34.287943958095482,33.52037681188736,33.350443145529667,33.180607789569819,33.010870227467912,32.841229945397956,32.671686432233763,32.502239179534641,32.332887681531346,32.163631435112045,31.99446993980834,31.825402697781364,31.656429213808003,31.487548995267122,31.318761552125903,31.150066396926242,30.981463044771246]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L314 * 1 + L476) +L346) * 1000 / (L186 * 8760)) +L378 + 0","v":49.921196725291892},{"$f":" ((M420 * M527 * $S$44 * (M314 * 1 + M476) +M346) * 1000 / (M186 * 8760)) +M378 + 0","v":49.702369199153942},49.593165899637604,49.484521125665069,49.37587635169254,49.267787749324739,49.159699146956946,49.052163292282501,48.944627437608062,48.837641762693465,48.730656087778847,48.624217810696052,48.517779533613286,48.411885872434333,48.305992211255386,48.200640384052271,48.095288556849177,47.990475567699427,47.885662578549692,47.781385859519816,47.677109140489925,47.573365909651876,47.469622678813849,47.366410368234128,47.263198057654392,47.160513671410534,47.057829285166669,46.955670255325103,46.853511225483572,46.751874984110827,46.650238742738068,46.549122293911637,46.448005845085213,46.347406834866042,46.246807824646858]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L315 * 1 + L477) +L347) * 1000 / (L187 * 8760)) +L379 + 0","v":49.921196725291892},{"$f":" ((M421 * M528 * $S$44 * (M315 * 1 + M477) +M347) * 1000 / (M187 * 8760)) +M379 + 0","v":49.921196725291892},49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892,49.921196725291892]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":" ((L419 * L526 * $S$44 * (L316 * 1 + L478) +L348) * 1000 / (L188 * 8760)) +L380 + 0","v":66.318597619906342},{"$f":" ((M419 * M526 * $S$44 * (M316 * 1 + M478) +M348) * 1000 / (M188 * 8760)) +M380 + 0","v":63.522610628278017},62.161723622249596,60.824453998836745,59.509997263286351,58.21757632488999,56.946440563501554,55.695864927852654,54.465149064582832,53.253616476938163,52.060613712127562,50.885509576360953,49.727694376625905,48.586579188292156,47.46159514766444,46.352192768633195,45.257841282602975,44.178028000905257,43.112257698929604,42.060052021233837,41.845495920002477,41.631240932655921,41.417285477089372,41.203627979510742,40.990266874396909,40.777200604450243,40.564427620555456,40.351946381736596,40.139755355114247,39.927853015862979,39.71623784716914,39.504908340188607,39.293862994005025,39.083100315588098,38.872618819752162]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L317 * 1 + L479) +L349) * 1000 / (L189 * 8760)) +L381 + 0","v":66.318597619906342},{"$f":" ((M420 * M527 * $S$44 * (M317 * 1 + M479) +M349) * 1000 / (M189 * 8760)) +M381 + 0","v":66.091053201842414},65.977499840080029,65.864527252464654,65.751554664849309,65.639160403673884,65.526766142498431,65.414946647461605,65.303127152424764,65.191879753300583,65.080632354176416,64.969954158220105,64.859275962263794,64.749164076730551,64.639052191197322,64.529503723342344,64.419955255487366,64.310967090047043,64.201978924606735,64.0935483913551,63.985117858103472,63.877242064295721,63.769366270487986,63.662042545898181,63.554718821308363,63.447944050672859,63.341169280037349,63.234940793130185,63.128712306223029,63.023027432818239,62.917342559413463,62.812198184247436,62.707053809081415,62.602447484447005,62.497841159812587]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L318 * 1 + L480) +L350) * 1000 / (L190 * 8760)) +L382 + 0","v":66.318597619906342},{"$f":" ((M421 * M528 * $S$44 * (M318 * 1 + M480) +M350) * 1000 / (M190 * 8760)) +M382 + 0","v":66.318597619906342},66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342,66.318597619906342]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":" ((L419 * L526 * $S$44 * (L319 * 1 + L481) +L351) * 1000 / (L191 * 8760)) +L383 + 0","v":42.623829841065529},{"$f":" ((M419 * M526 * $S$44 * (M319 * 1 + M481) +M351) * 1000 / (M191 * 8760)) +M383 + 0","v":41.158983041571737},40.435124191294747,39.716716469457225,39.003574190613037,38.295517994443976,37.592374630302764,36.893976749095124,36.20016270225134,35.510776347545352,34.825666861528589,34.144688558352755,33.467700714764426,32.794567401060775,32.125157317803655,31.459343638095799,30.797003855229651,30.138019635525854,29.482276676184561,28.82966456797892,28.683623393273773,28.537651718668936,28.39174917899879,28.245915411016352,28.100150053383206,27.954452746659456,27.808823133293799,27.663260857613523,27.517765565814727,27.37233690595243,27.226974527930846,27.081678083493642,26.936447226214288,26.791281611486436,26.646180896514366]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":" ((L420 * L527 * $S$44 * (L320 * 1 + L482) +L352) * 1000 / (L192 * 8760)) +L384 + 0","v":42.623829841065529},{"$f":" ((M420 * M527 * $S$44 * (M320 * 1 + M482) +M352) * 1000 / (M192 * 8760)) +M384 + 0","v":42.431641390484693},42.335732007863719,42.240313158407254,42.144894308950789,42.049963925277659,41.955033541604536,41.860588616614891,41.766143691625253,41.672181969994192,41.578220248363138,41.484739286822048,41.391258325280944,41.298255680561162,41.205253035841388,41.112726264674286,41.020199493507199,40.928145964680404,40.836092435853608,40.744509894042238,40.652927352230854,40.561813354166247,40.470699356101662,40.380051646458938,40.289403936816235,40.199219884383012,40.109035831949797,40.019313181401202,39.9295905308526,39.840327026863719,39.75106352287483,39.6622565342333,39.573449545591764,39.485097004916405,39.396744464241053]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Constant",{"$f":" ((L421 * L528 * $S$44 * (L321 * 1 + L483) +L353) * 1000 / (L193 * 8760)) +L385 + 0","v":42.623829841065529},{"$f":" ((M421 * M528 * $S$44 * (M321 * 1 + M483) +M353) * 1000 / (M193 * 8760)) +M385 + 0","v":42.623829841065529},42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529,42.623829841065529]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$530:$I$550,L530:L550)","v":0.76759795356123972},{"$f":"SUMPRODUCT($I$530:$I$550,M530:M550)","v":0.76759795356123972},0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$530:$I$550,L530:L550)","v":0.76759795356123972},{"$f":"SUMPRODUCT($I$530:$I$550,M530:M550)","v":0.76759795356123972},0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$530:$I$550,L530:L550)","v":0.76759795356123972},{"$f":"SUMPRODUCT($I$530:$I$550,M530:M550)","v":0.76759795356123972},0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972,0.76759795356123972]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$409*L523*(1-0/2)-0)/(1-L$409)","v":1.0805551935811162},{"$f":"(1-M$409*M523*(1-0/2)-0)/(1-M$409)","v":1.0805551935811162},1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$409*L524*(1-0/2)-0)/(1-L$409)","v":1.0805551935811162},1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162,1.0805551935811162]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,3.7499999999999999E-2,"Depreciation Factor",1,{"$f":"1/((1+L$413)*(1+L$392))^$K530","v":0.97304757468962355},{"$f":"1/((1+M$413)*(1+M$392))^$K530","v":0.97304757468962355},0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355,0.97304757468962355]
[null,null,null,null,null,null,null,null,7.2190000000000004E-2,null,{"$f":"K530+1","v":2},0.94682158260935856,{"$f":"1/((1+M$413)*(1+M$392))^$K531","v":0.94682158260935856},0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856,0.94682158260935856]
[null,null,null,null,null,null,null,null,6.6769999999999996E-2,null,{"$f":"K531+1","v":3},0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742,0.92130244462182742]
[null,null,null,null,null,null,null,null,6.1769999999999999E-2,null,4,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038,0.89647110929489038]
[null,null,null,null,null,null,null,null,5.713E-2,null,5,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946,0.87230903867870946]
[null,null,null,null,null,null,null,null,5.2850000000000001E-2,null,6,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534,0.84879819446615534]
[null,null,null,null,null,null,null,null,4.888E-2,null,7,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396,0.82592102452622396]
[null,null,null,null,null,null,null,null,4.5220000000000003E-2,null,8,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,0.80366044980041118,{"$f":"1/((1+AS$413)*(1+AS$392))^$K537","v":0.80366044980041118},0.80366044980041118]
[null,null,null,null,null,null,null,null,4.462E-2,null,9,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204,0.78199985155226204]
[null,null,null,null,null,null,null,null,4.462E-2,null,10,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433,0.76092305896057433]
[null,null,null,null,null,null,null,null,4.462E-2,null,11,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622,0.74041433704699622]
[null,null,null,null,null,null,null,null,4.462E-2,null,12,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522,0.72045837492900522]
[null,null,null,null,null,null,null,null,4.462E-2,null,13,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601,0.70104027438949601]
[null,null,null,null,null,null,null,null,4.462E-2,null,14,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739,0.68214553875444739]
[null,null,null,null,null,null,null,null,4.462E-2,null,15,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164,0.66376006207036164]
[null,null,null,null,null,null,null,null,4.462E-2,null,16,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,{"$f":"1/((1+AB$413)*(1+AB$392))^$K545","v":0.64587011857339927},0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927,0.64587011857339927]
[null,null,null,null,null,null,null,null,4.462E-2,null,17,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583,0.62846235244234583]
[null,null,null,null,null,null,null,null,4.462E-2,null,18,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997,0.61152376782775997]
[null,null,null,null,null,null,null,null,4.462E-2,null,19,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226,0.59504171914986226]
[null,null,null,null,null,null,null,null,4.462E-2,null,20,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176,0.5790039016579176]
[null,null,null,null,null,null,null,null,2.23E-2,null,{"$f":"K549+1","v":21},0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593,0.56339834224406593]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"NPD:  Hadjerioua et al. (2012); NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"NPD:  Hadjerioua et al. (2012); NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"O’Connor, P.W., S.T. DeNeale, D.R. Chalise, A. Maloof (2015). Hydropower Baseline Cost Modeling, Version 2.  ORNL/TM-2015/471. Oak Ridge, TN: Oak Ridge National Laboratory; Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"O’Connor, P.W., S.T. DeNeale, D.R. Chalise, A. Maloof (2015). Hydropower Baseline Cost Modeling, Version 2.  ORNL/TM-2015/471. Oak Ridge, TN: Oak Ridge National Laboratory; Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"Component-Level industry input compared with published literature; See Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Natural Gas","index":10,"n_rows":688,"n_cols":46,"rows_kept":688,"cut":false,"hidden":false,"merged":[[13,14,13,19],[0,0,0,4],[9,6,9,19],[11,7,79,7],[11,9,16,9],[11,14,11,15],[11,16,11,19],[14,15,14,19],[18,9,23,9],[15,15,15,19],[22,14,22,17],[32,9,37,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[16,15,16,19],[82,7,87,7],[82,9,87,9],[60,9,65,9],[18,14,18,18],[25,9,30,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[39,9,44,9],[46,9,51,9],[55,14,55,27],[38,14,38,15],[457,6,457,19],[56,25,56,26],[57,18,57,19],[57,20,57,23],[53,9,58,9],[314,9,331,9],[112,7,124,7],[112,9,117,9],[112,21,112,27],[119,9,124,9],[131,6,131,19],[134,7,331,7],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[214,9,231,9],[234,9,251,9],[254,9,271,9],[274,9,291,9],[294,9,311,9],[90,7,109,7],[90,9,95,9],[97,9,102,9],[472,0,489,4],[519,0,536,4],[572,0,589,4],[617,0,634,4],[668,6,668,19],[670,7,670,11],[671,7,671,11],[671,12,671,28],[672,7,672,11],[672,12,672,28],[683,7,683,11],[683,12,683,28],[687,7,687,11],[687,12,687,28],[684,7,684,11],[684,12,684,28],[685,7,685,11],[685,12,685,28],[686,7,686,11],[686,12,686,28],[335,7,384,7],[681,7,681,11],[681,12,681,28],[682,7,682,11],[682,12,682,28],[680,7,680,11],[674,7,674,11],[674,12,674,28],[675,7,675,11],[675,12,675,28],[676,7,676,11],[676,12,676,28],[677,7,677,11],[677,12,677,28],[678,7,678,11],[678,12,678,28],[679,7,679,11],[673,7,673,11],[673,12,673,28],[367,9,384,9],[388,7,405,7],[388,9,405,9],[409,7,426,7],[409,9,426,9],[335,9,364,9],[26,14,26,17],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,14,34,17],[35,14,35,17],[104,9,109,9],[67,9,72,9],[74,9,79,9]]}
["Natural Gas Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=cg"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Gas-CT-AvgCF",8.3000000000000004E-2,"*",null,"Basis Year:",null,2016]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",0.3,"**"," "]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0.55500000000000005,"*",null,"Natural Gas Technologies"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",0.87,"**",null,"Gas-CT","Combustion Turbine"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L14","v":0.55500000000000005},"*",null,"Gas-CC","Combined Cycle"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",{"$f":"L15","v":0.87},"**",null,"Gas-CC-CCS","Combined Cycle with carbon capture sequestration"]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Gas-CT-AvgCF",{"$f":"L12*8760","v":727.08},null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",2628,null,null,"Inflation Rate",null,null,null,{"$f":"L336","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",4861.8,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",7621.2,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L338","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",4861.8,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L341","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",7621.2,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L343","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L345","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Gas-CT-AvgCF",{"$f":"L176","v":9.8946428571428573},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L348","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",{"$f":"L26","v":9.8946428571428573},null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L351","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L182","v":6.4625000000000004},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L353","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",{"$f":"L28","v":6.4625000000000004},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L355","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L188","v":7.527285714285715},null,null,"WACC Real - Mid",null,null,null,{"$f":"L358","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",{"$f":"L30","v":7.527285714285715},null,null,"Depreciation Period",null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P42:P44,Q42:Q44)","v":1.0222911747680938}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Gas-CT-AvgCF",{"$f":" $S$32 * (L47 + L91)","v":901.66081614545874},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O47:AD47,O49:AD49)","v":0.68608897820727388}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",901.66081614545874,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.1088078333011684}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",1054.4933467732887,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L361","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",1054.4933467732887,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L364","v":4.9101401138875428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",2200.9928992757059]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",2200.9928992757059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Gas-CT-AvgCF",{"$f":"(L47+L91)*($S$32-1)","v":19.660816145458764},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",19.660816145458764,null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",22.993346773288792,null,null,0,0.8,{"$f":"1+(1-S28)*((1+S24)^(O42+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",22.993346773288792,null,null,1,0.1,{"$f":"1+(1-S28)*((1+S24)^(O43+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",47.99289927570603,null,null,2,0.1,{"$f":"1+(1-S28)*((1+S24)^(O44+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",47.99289927570603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"*MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Gas-CT-AvgCF",{"$f":"L236","v":882},null,"Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",{"$f":"L47","v":882},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L242","v":1031.5},null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O46","v":0.94990271229407064},0.90231516282363189,0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912,0.69783684204060492,0.66287710899309948,0.62966876375019754,0.59812406653316696,0.56815967308821447,0.5396964144826073,0.51265908793241377,0.4869762581092042,0.46258006840075044,0.43940606162704959]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",{"$f":"L49","v":1031.5},null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L248","v":2153},null,"*Gas technologies may also have 20-year depreciation periods"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",{"$f":"L51","v":2153}]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Gas-CT-AvgCF",12.01762977473066]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",12.01762977473066]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",10.386875612144957,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",10.386875612144957,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",33.05582761998042,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",33.05582761998042,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas-CT","Y",{"$f":"L26","v":9.8946428571428573},0,0.03,0.05,9.7999999999999997E-3,0.15,0,117,0.83299999999999996,1,0,"N"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Gas-CT-AvgCF",7.0274240940254664,null,null,"Gas-CC","Y",{"$f":"L28","v":6.4625000000000004},0,0.04,0.06,3.3E-3,0.02,0,117,0.5,0.35,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",7.0274240940254664,null,null,"Gas-CC-CCS","Y",{"$f":"L30","v":7.527285714285715},0,0.04,0.06,3.3E-3,0.02,0,11.7,0.5,0.35,0,"Y"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",2.7228207639569053,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",2.7228207639569053]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",7.051909892262489]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",7.051909892262489]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)","Gas-CT-AvgCF",{"$f":"L296","v":2.8731008814887367}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",{"$f":"L68","v":2.8731008814887367}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L69","v":2.8731008814887367}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",{"$f":"L70","v":2.8731008814887367}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L71","v":2.8731008814887367}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",{"$f":"L72","v":2.8731008814887367}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Gas-CT-AvgCF",{"$f":"L68*(L26/1.023)","v":27.789156515027742}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",27.789156515027742]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",18.149965245963795]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",18.149965245963795]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",21.140421525837599]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",21.140421525837599]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Gas-CT-AvgCF",{"$f":"$S$29","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Gas-CT-AvgCF",{"$f":"L98+L105","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Gas-CT-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Gas-CT-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Gas-CT-AvgCF",{"$f":" (($S$36 * $S$34 * $S$32 * (L47 * 1 + L91) +L54) * 1000 / (L12 * 8760)) + L61 + L75","v":118.86189565988495}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",58.069117773116659]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",34.81777152659744]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",29.768725046421377]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",59.638858446297888]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",48.253046936088339]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Gas-CT-AvgCF",{"$f":"(((L47*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L54/(8760*L12))*1000)+L61","v":89.600529990122979},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-ConstantCF",29.87265005861245]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",16.410319302475902]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-ConstantCF",11.454500866115577]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",37.96099681966183]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-ConstantCF",26.769775690775866]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"The Constant CF represents investment into a new plant that is assumed to run more than the fleet-wide average. Constant CF values are from EIA's LCOE tables at https://www.eia.gov/outlooks/aeo/pdf/electricity_generation.pdf."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Gas-CT-AvgCF - Low",{"$f":"$L$12","v":8.3000000000000004E-2},{"$f":"$L$12","v":8.3000000000000004E-2},8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Mid",{"$f":"$L$12","v":8.3000000000000004E-2},8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"$L$12","v":8.3000000000000004E-2},8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"$L$13","v":0.3},{"$f":"$L$13","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"$L$13","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"$L$13","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"$L$14","v":0.55500000000000005},{"$f":"$L$14","v":0.55500000000000005},0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"$L$14","v":0.55500000000000005},0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"$L$14","v":0.55500000000000005},0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"$L$15","v":0.87},{"$f":"$L$15","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"$L$15","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"$L$15","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"$L$16","v":0.55500000000000005},{"$f":"$L$16","v":0.55500000000000005},0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"$L$16","v":0.55500000000000005},0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"$L$16","v":0.55500000000000005},0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"$L$17","v":0.87},{"$f":"$L$17","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$L$17","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"$L$17","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)",{"$f":"K135","v":"Gas-CT-AvgCF - Low"},{"$f":"L135*8760","v":727.08},727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K136","v":"Gas-CT-AvgCF - Mid"},727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08,727.08]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",4861.8,4861.8,4861.8,{"$f":"O142*8760","v":4861.8},4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"L143*8760","v":4861.8},4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8,4861.8]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",7621.2,7621.2,7621.2,{"$f":"O150*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"L151*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)",{"$f":"K155","v":"Gas-CT-AvgCF - Low"},9.8946428571428573,9.84,9.7811538461538454,9.722307692307691,9.6634615384615383,9.6046153846153839,9.5457692307692312,9.4869230769230768,9.4280769230769241,9.3692307692307697,9.3103846153846153,9.2515384615384608,9.1926923076923082,9.1338461538461537,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K156","v":"Gas-CT-AvgCF - Mid"},9.8946428571428573,9.84,9.7811538461538454,9.722307692307691,9.6634615384615383,9.6046153846153839,9.5457692307692312,9.4869230769230768,9.4280769230769241,9.3692307692307697,9.3103846153846153,9.2515384615384608,9.1926923076923082,9.1338461538461537,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",9.8946428571428573,9.84,9.7811538461538454,9.722307692307691,9.6634615384615383,9.6046153846153839,9.5457692307692312,9.4869230769230768,9.4280769230769241,9.3692307692307697,9.3103846153846153,9.2515384615384608,9.1926923076923082,9.1338461538461537,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",9.8946428571428573,9.84,9.7811538461538454,9.722307692307691,9.6634615384615383,9.6046153846153839,9.5457692307692312,9.4869230769230768,9.4280769230769241,9.3692307692307697,9.3103846153846153,9.2515384615384608,9.1926923076923082,9.1338461538461537,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",9.8946428571428573,9.84,9.7811538461538454,9.722307692307691,9.6634615384615383,9.6046153846153839,9.5457692307692312,9.4869230769230768,9.4280769230769241,9.3692307692307697,9.3103846153846153,9.2515384615384608,9.1926923076923082,9.1338461538461537,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",9.8946428571428573,9.84,9.7811538461538454,9.722307692307691,9.6634615384615383,9.6046153846153839,9.5457692307692312,9.4869230769230768,9.4280769230769241,9.3692307692307697,9.3103846153846153,9.2515384615384608,9.1926923076923082,9.1338461538461537,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993,9.0749999999999993]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",6.4625000000000004,6.45,6.4365384615384622,6.4230769230769225,6.4096153846153845,6.3961538461538456,6.3826923076923077,6.3692307692307697,6.3557692307692308,6.342307692307692,6.328846153846154,6.3153846153846152,6.3019230769230772,6.2884615384615383,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",6.4625000000000004,6.45,6.4365384615384622,6.4230769230769225,6.4096153846153845,6.3961538461538456,6.3826923076923077,6.3692307692307697,6.3557692307692308,6.342307692307692,6.328846153846154,6.3153846153846152,6.3019230769230772,6.2884615384615383,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",6.4625000000000004,6.45,6.4365384615384622,6.4230769230769225,6.4096153846153845,6.3961538461538456,6.3826923076923077,6.3692307692307697,6.3557692307692308,6.342307692307692,6.328846153846154,6.3153846153846152,6.3019230769230772,6.2884615384615383,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",6.4625000000000004,6.45,6.4365384615384622,6.4230769230769225,6.4096153846153845,6.3961538461538456,6.3826923076923077,6.3692307692307697,6.3557692307692308,6.342307692307692,6.328846153846154,6.3153846153846152,6.3019230769230772,6.2884615384615383,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",6.4625000000000004,6.45,6.4365384615384622,6.4230769230769225,6.4096153846153845,6.3961538461538456,6.3826923076923077,6.3692307692307697,6.3557692307692308,6.342307692307692,6.328846153846154,6.3153846153846152,6.3019230769230772,6.2884615384615383,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",6.4625000000000004,6.45,6.4365384615384622,6.4230769230769225,6.4096153846153845,6.3961538461538456,6.3826923076923077,6.3692307692307697,6.3557692307692308,6.342307692307692,6.328846153846154,6.3153846153846152,6.3019230769230772,6.2884615384615383,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004,6.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",7.527285714285715,7.5250000000000004,7.5225384615384616,7.5200769230769229,7.517615384615385,7.5151538461538454,7.5126923076923076,7.5102307692307697,7.5077692307692301,7.5053076923076922,7.5028461538461544,7.5003846153846156,7.4979230769230769,7.4954615384615382,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",7.527285714285715,7.5250000000000004,7.5225384615384616,7.5200769230769229,7.517615384615385,7.5151538461538454,7.5126923076923076,7.5102307692307697,7.5077692307692301,7.5053076923076922,7.5028461538461544,7.5003846153846156,7.4979230769230769,7.4954615384615382,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",7.527285714285715,7.5250000000000004,7.5225384615384616,7.5200769230769229,7.517615384615385,7.5151538461538454,7.5126923076923076,7.5102307692307697,7.5077692307692301,7.5053076923076922,7.5028461538461544,7.5003846153846156,7.4979230769230769,7.4954615384615382,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",7.527285714285715,7.5250000000000004,7.5225384615384616,7.5200769230769229,7.517615384615385,7.5151538461538454,7.5126923076923076,7.5102307692307697,7.5077692307692301,7.5053076923076922,7.5028461538461544,7.5003846153846156,7.4979230769230769,7.4954615384615382,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",7.527285714285715,7.5250000000000004,7.5225384615384616,7.5200769230769229,7.517615384615385,7.5151538461538454,7.5126923076923076,7.5102307692307697,7.5077692307692301,7.5053076923076922,7.5028461538461544,7.5003846153846156,7.4979230769230769,7.4954615384615382,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",7.527285714285715,7.5250000000000004,7.5225384615384616,7.5200769230769229,7.517615384615385,7.5151538461538454,7.5126923076923076,7.5102307692307697,7.5077692307692301,7.5053076923076922,7.5028461538461544,7.5003846153846156,7.4979230769230769,7.4954615384615382,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)",{"$f":"K175","v":"Gas-CT-AvgCF - Low"},{"$f":"$S$32*(L235+L389)","v":901.66081614545874},898.57443253575968,895.48804892606051,892.40166531636146,896.02773984446799,893.01333472055569,889.21367751067658,886.17329600304095,880.73194915068768,874.05548302104819,866.55431571263875,862.94417717410829,858.97644969960982,855.6228262281403,852.05339562072788,849.17676577469388,845.5051447771126,842.08396738345823,838.89970245147242,836.06508480609739,833.98274865089115,830.51554069650774,827.41325114640608,824.20895004436079,821.02239003965133,818.38245927101138,815.36759031070767,812.84071608922341,809.45035033619536,806.34448721906267,802.60264822756369,799.34457757542759,797.25182710789022,795.13801667352413,786.47687479692524]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K176","v":"Gas-CT-AvgCF - Mid"},{"$f":"$S$32*(L236+L390)","v":901.66081614545874},898.57443253575968,895.48804892606051,892.40166531636146,896.02773984446799,893.01333472055569,889.21367751067658,886.17329600304095,880.73194915068768,874.05548302104819,866.55431571263875,862.94417717410829,858.97644969960982,855.6228262281403,852.05339562072788,849.17676577469388,845.5051447771126,842.08396738345823,838.89970245147242,836.06508480609739,833.98274865089115,830.51554069650774,827.41325114640608,824.20895004436079,821.02239003965133,818.38245927101138,815.36759031070767,812.84071608922341,809.45035033619536,806.34448721906267,802.60264822756369,799.34457757542759,797.25182710789022,795.13801667352413,786.47687479692524]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"$S$32*(L237+L391)","v":901.66081614545874},898.57443253575968,895.48804892606051,892.40166531636146,896.02773984446799,893.01333472055569,889.21367751067658,886.17329600304095,880.73194915068768,874.05548302104819,866.55431571263875,862.94417717410829,858.97644969960982,855.6228262281403,852.05339562072788,849.17676577469388,845.5051447771126,842.08396738345823,838.89970245147242,836.06508480609739,833.98274865089115,830.51554069650774,827.41325114640608,824.20895004436079,821.02239003965133,818.38245927101138,815.36759031070767,812.84071608922341,809.45035033619536,806.34448721906267,802.60264822756369,799.34457757542759,797.25182710789022,795.13801667352413,786.47687479692524]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"$S$32*(L238+L392)","v":901.66081614545874},898.57443253575968,895.48804892606051,892.40166531636146,896.02773984446799,893.01333472055569,889.21367751067658,886.17329600304095,880.73194915068768,874.05548302104819,866.55431571263875,862.94417717410829,858.97644969960982,855.6228262281403,852.05339562072788,849.17676577469388,845.5051447771126,842.08396738345823,838.89970245147242,836.06508480609739,833.98274865089115,830.51554069650774,827.41325114640608,824.20895004436079,821.02239003965133,818.38245927101138,815.36759031070767,812.84071608922341,809.45035033619536,806.34448721906267,802.60264822756369,799.34457757542759,797.25182710789022,795.13801667352413,786.47687479692524]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"$S$32*(L239+L393)","v":901.66081614545874},898.57443253575968,895.48804892606051,892.40166531636146,896.02773984446799,893.01333472055569,889.21367751067658,886.17329600304095,880.73194915068768,874.05548302104819,866.55431571263875,862.94417717410829,858.97644969960982,855.6228262281403,852.05339562072788,849.17676577469388,845.5051447771126,842.08396738345823,838.89970245147242,836.06508480609739,833.98274865089115,830.51554069650774,827.41325114640608,824.20895004436079,821.02239003965133,818.38245927101138,815.36759031070767,812.84071608922341,809.45035033619536,806.34448721906267,802.60264822756369,799.34457757542759,797.25182710789022,795.13801667352413,786.47687479692524]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"$S$32*(L240+L394)","v":901.66081614545874},898.57443253575968,895.48804892606051,892.40166531636146,896.02773984446799,893.01333472055569,889.21367751067658,886.17329600304095,880.73194915068768,874.05548302104819,866.55431571263875,862.94417717410829,858.97644969960982,855.6228262281403,852.05339562072788,849.17676577469388,845.5051447771126,842.08396738345823,838.89970245147242,836.06508480609739,833.98274865089115,830.51554069650774,827.41325114640608,824.20895004436079,821.02239003965133,818.38245927101138,815.36759031070767,812.84071608922341,809.45035033619536,806.34448721906267,802.60264822756369,799.34457757542759,797.25182710789022,795.13801667352413,786.47687479692524]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"$S$32*(L241+L395)","v":1054.4933467732887},1052.979696994008,1051.4660472147275,1049.9523974354465,1048.4387476561658,1044.9959030204138,1040.7171078896661,1037.4978876681992,1031.6322408926687,1024.6858752727887,1016.6853067316791,1012.8550160941838,1008.7329746360936,1005.0326906782593,1001.0735632126963,997.94210519466003,993.91051404935945,990.18091047138023,986.57975123226822,983.36165636566955,981.03663400694302,977.06518224774538,973.59697823495185,969.99580735062546,966.42692238326276,963.48838483388636,960.08412735031368,957.28456064516411,953.5409297285139,950.06698728762694,945.92065762295806,942.35712340170141,939.9138558795164,937.3553716898117,927.07892574259483]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"$S$32*(L242+L396)","v":1054.4933467732887},1052.979696994008,1051.4660472147275,1049.9523974354465,1048.4387476561658,1044.9959030204138,1040.7171078896661,1037.4978876681992,1031.6322408926687,1024.6858752727887,1016.6853067316791,1012.8550160941838,1008.7329746360936,1005.0326906782593,1001.0735632126963,997.94210519466003,993.91051404935945,990.18091047138023,986.57975123226822,983.36165636566955,981.03663400694302,977.06518224774538,973.59697823495185,969.99580735062546,966.42692238326276,963.48838483388636,960.08412735031368,957.28456064516411,953.5409297285139,950.06698728762694,945.92065762295806,942.35712340170141,939.9138558795164,937.3553716898117,927.07892574259483]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"$S$32*(L243+L397)","v":1054.4933467732887},1052.979696994008,1051.4660472147275,1049.9523974354465,1048.4387476561658,1044.9959030204138,1040.7171078896661,1037.4978876681992,1031.6322408926687,1024.6858752727887,1016.6853067316791,1012.8550160941838,1008.7329746360936,1005.0326906782593,1001.0735632126963,997.94210519466003,993.91051404935945,990.18091047138023,986.57975123226822,983.36165636566955,981.03663400694302,977.06518224774538,973.59697823495185,969.99580735062546,966.42692238326276,963.48838483388636,960.08412735031368,957.28456064516411,953.5409297285139,950.06698728762694,945.92065762295806,942.35712340170141,939.9138558795164,937.3553716898117,927.07892574259483]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"$S$32*(L244+L398)","v":1054.4933467732887},1052.979696994008,1051.4660472147275,1049.9523974354465,1048.4387476561658,1044.9959030204138,1040.7171078896661,1037.4978876681992,1031.6322408926687,1024.6858752727887,1016.6853067316791,1012.8550160941838,1008.7329746360936,1005.0326906782593,1001.0735632126963,997.94210519466003,993.91051404935945,990.18091047138023,986.57975123226822,983.36165636566955,981.03663400694302,977.06518224774538,973.59697823495185,969.99580735062546,966.42692238326276,963.48838483388636,960.08412735031368,957.28456064516411,953.5409297285139,950.06698728762694,945.92065762295806,942.35712340170141,939.9138558795164,937.3553716898117,927.07892574259483]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"$S$32*(L245+L399)","v":1054.4933467732887},1052.979696994008,1051.4660472147275,1049.9523974354465,1048.4387476561658,1044.9959030204138,1040.7171078896661,1037.4978876681992,1031.6322408926687,1024.6858752727887,1016.6853067316791,1012.8550160941838,1008.7329746360936,1005.0326906782593,1001.0735632126963,997.94210519466003,993.91051404935945,990.18091047138023,986.57975123226822,983.36165636566955,981.03663400694302,977.06518224774538,973.59697823495185,969.99580735062546,966.42692238326276,963.48838483388636,960.08412735031368,957.28456064516411,953.5409297285139,950.06698728762694,945.92065762295806,942.35712340170141,939.9138558795164,937.3553716898117,927.07892574259483]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"$S$32*(L246+L400)","v":1054.4933467732887},1052.979696994008,1051.4660472147275,1049.9523974354465,1048.4387476561658,1044.9959030204138,1040.7171078896661,1037.4978876681992,1031.6322408926687,1024.6858752727887,1016.6853067316791,1012.8550160941838,1008.7329746360936,1005.0326906782593,1001.0735632126963,997.94210519466003,993.91051404935945,990.18091047138023,986.57975123226822,983.36165636566955,981.03663400694302,977.06518224774538,973.59697823495185,969.99580735062546,966.42692238326276,963.48838483388636,960.08412735031368,957.28456064516411,953.5409297285139,950.06698728762694,945.92065762295806,942.35712340170141,939.9138558795164,937.3553716898117,927.07892574259483]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"$S$32*(L247+L401)","v":2200.9928992757059},2192.6482598588441,2184.3036204419818,2175.9589810251205,2167.6143416082596,2153.52858047366,2137.4892557886251,2123.1259042180145,2102.8599007504922,2079.3066959374814,2053.8853667415565,2038.0916686922656,2021.3052948369577,2006.2845672773365,1990.7641767666091,1976.8435243226572,1961.0255735807152,1945.7779176667925,1931.2725017314358,1917.6127431031391,1905.6615006231316,1890.5705830242603,1876.2076636533554,1861.6348224784351,1847.0865128075102,1833.7864775917822,1819.6837799198684,1806.6152596866903,1791.4974802663628,1777.1244649834607,1761.2129107232138,1746.3397299005683,1734.4900263628272,1722.7725489521167,1696.9329601989491]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"$S$32*(L248+L402)","v":2200.9928992757059},2192.6482598588441,2184.3036204419818,2175.9589810251205,2167.6143416082596,2153.52858047366,2137.4892557886251,2123.1259042180145,2102.8599007504922,2079.3066959374814,2053.8853667415565,2038.0916686922656,2021.3052948369577,2006.2845672773365,1990.7641767666091,1976.8435243226572,1961.0255735807152,1945.7779176667925,1931.2725017314358,1917.6127431031391,1905.6615006231316,1890.5705830242603,1876.2076636533554,1861.6348224784351,1847.0865128075102,1833.7864775917822,1819.6837799198684,1806.6152596866903,1791.4974802663628,1777.1244649834607,1761.2129107232138,1746.3397299005683,1734.4900263628272,1722.7725489521167,1696.9329601989491]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"$S$32*(L249+L403)","v":2200.9928992757059},2192.6482598588441,2184.3036204419818,2175.9589810251205,2167.6143416082596,2153.52858047366,2137.4892557886251,2123.1259042180145,2102.8599007504922,2079.3066959374814,2053.8853667415565,2038.0916686922656,2021.3052948369577,2006.2845672773365,1990.7641767666091,1976.8435243226572,1961.0255735807152,1945.7779176667925,1931.2725017314358,1917.6127431031391,1905.6615006231316,1890.5705830242603,1876.2076636533554,1861.6348224784351,1847.0865128075102,1833.7864775917822,1819.6837799198684,1806.6152596866903,1791.4974802663628,1777.1244649834607,1761.2129107232138,1746.3397299005683,1734.4900263628272,1722.7725489521167,1696.9329601989491]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"$S$32*(L250+L404)","v":2200.9928992757059},2192.6482598588441,2184.3036204419818,2175.9589810251205,2167.6143416082596,2153.52858047366,2137.4892557886251,2123.1259042180145,2102.8599007504922,2079.3066959374814,2053.8853667415565,2038.0916686922656,2021.3052948369577,2006.2845672773365,1990.7641767666091,1976.8435243226572,1961.0255735807152,1945.7779176667925,1931.2725017314358,1917.6127431031391,1905.6615006231316,1890.5705830242603,1876.2076636533554,1861.6348224784351,1847.0865128075102,1833.7864775917822,1819.6837799198684,1806.6152596866903,1791.4974802663628,1777.1244649834607,1761.2129107232138,1746.3397299005683,1734.4900263628272,1722.7725489521167,1696.9329601989491]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$S$32*(L251+L405)","v":2200.9928992757059},2192.6482598588441,2184.3036204419818,2175.9589810251205,2167.6143416082596,2153.52858047366,2137.4892557886251,2123.1259042180145,2102.8599007504922,2079.3066959374814,2053.8853667415565,2038.0916686922656,2021.3052948369577,2006.2845672773365,1990.7641767666091,1976.8435243226572,1961.0255735807152,1945.7779176667925,1931.2725017314358,1917.6127431031391,1905.6615006231316,1890.5705830242603,1876.2076636533554,1861.6348224784351,1847.0865128075102,1833.7864775917822,1819.6837799198684,1806.6152596866903,1791.4974802663628,1777.1244649834607,1761.2129107232138,1746.3397299005683,1734.4900263628272,1722.7725489521167,1696.9329601989491]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"$S$32*(L252+L406)","v":2200.9928992757059},2192.6482598588441,2184.3036204419818,2175.9589810251205,2167.6143416082596,2153.52858047366,2137.4892557886251,2123.1259042180145,2102.8599007504922,2079.3066959374814,2053.8853667415565,2038.0916686922656,2021.3052948369577,2006.2845672773365,1990.7641767666091,1976.8435243226572,1961.0255735807152,1945.7779176667925,1931.2725017314358,1917.6127431031391,1905.6615006231316,1890.5705830242603,1876.2076636533554,1861.6348224784351,1847.0865128075102,1833.7864775917822,1819.6837799198684,1806.6152596866903,1791.4974802663628,1777.1244649834607,1761.2129107232138,1746.3397299005683,1734.4900263628272,1722.7725489521167,1696.9329601989491]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)",{"$f":"K195","v":"Gas-CT-AvgCF - Low"},{"$f":"(L235+L389)*($S$32-1)","v":19.660816145458764},19.593517201534308,19.526218257609852,19.458919313685396,19.537986279167608,19.472256834272216,19.389404878767973,19.323109015885503,19.204459831921707,19.058878732326658,18.895314930189368,18.81659545076349,18.73007870411714,18.65695256476074,18.579120726380189,18.51639548701225,18.436335375608223,18.361736215332876,18.29230295809781,18.230493799520158,18.185088223978383,18.109485362116622,18.041839587361466,17.971969439170575,17.902486137615018,17.844922148419112,17.779182589518708,17.724083811129198,17.650156502164947,17.582432805376225,17.500841582667594,17.429798983351368,17.384166322550527,17.338074446789431,17.149217267907574]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K196","v":"Gas-CT-AvgCF - Mid"},{"$f":"(L236+L390)*($S$32-1)","v":19.660816145458764},19.593517201534308,19.526218257609852,19.458919313685396,19.537986279167608,19.472256834272216,19.389404878767973,19.323109015885503,19.204459831921707,19.058878732326658,18.895314930189368,18.81659545076349,18.73007870411714,18.65695256476074,18.579120726380189,18.51639548701225,18.436335375608223,18.361736215332876,18.29230295809781,18.230493799520158,18.185088223978383,18.109485362116622,18.041839587361466,17.971969439170575,17.902486137615018,17.844922148419112,17.779182589518708,17.724083811129198,17.650156502164947,17.582432805376225,17.500841582667594,17.429798983351368,17.384166322550527,17.338074446789431,17.149217267907574]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"(L237+L391)*($S$32-1)","v":19.660816145458764},19.593517201534308,19.526218257609852,19.458919313685396,19.537986279167608,19.472256834272216,19.389404878767973,19.323109015885503,19.204459831921707,19.058878732326658,18.895314930189368,18.81659545076349,18.73007870411714,18.65695256476074,18.579120726380189,18.51639548701225,18.436335375608223,18.361736215332876,18.29230295809781,18.230493799520158,18.185088223978383,18.109485362116622,18.041839587361466,17.971969439170575,17.902486137615018,17.844922148419112,17.779182589518708,17.724083811129198,17.650156502164947,17.582432805376225,17.500841582667594,17.429798983351368,17.384166322550527,17.338074446789431,17.149217267907574]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"(L238+L392)*($S$32-1)","v":19.660816145458764},19.593517201534308,19.526218257609852,19.458919313685396,19.537986279167608,19.472256834272216,19.389404878767973,19.323109015885503,19.204459831921707,19.058878732326658,18.895314930189368,18.81659545076349,18.73007870411714,18.65695256476074,18.579120726380189,18.51639548701225,18.436335375608223,18.361736215332876,18.29230295809781,18.230493799520158,18.185088223978383,18.109485362116622,18.041839587361466,17.971969439170575,17.902486137615018,17.844922148419112,17.779182589518708,17.724083811129198,17.650156502164947,17.582432805376225,17.500841582667594,17.429798983351368,17.384166322550527,17.338074446789431,17.149217267907574]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"(L239+L393)*($S$32-1)","v":19.660816145458764},19.593517201534308,19.526218257609852,19.458919313685396,19.537986279167608,19.472256834272216,19.389404878767973,19.323109015885503,19.204459831921707,19.058878732326658,18.895314930189368,18.81659545076349,18.73007870411714,18.65695256476074,18.579120726380189,18.51639548701225,18.436335375608223,18.361736215332876,18.29230295809781,18.230493799520158,18.185088223978383,18.109485362116622,18.041839587361466,17.971969439170575,17.902486137615018,17.844922148419112,17.779182589518708,17.724083811129198,17.650156502164947,17.582432805376225,17.500841582667594,17.429798983351368,17.384166322550527,17.338074446789431,17.149217267907574]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"(L240+L394)*($S$32-1)","v":19.660816145458764},19.593517201534308,19.526218257609852,19.458919313685396,19.537986279167608,19.472256834272216,19.389404878767973,19.323109015885503,19.204459831921707,19.058878732326658,18.895314930189368,18.81659545076349,18.73007870411714,18.65695256476074,18.579120726380189,18.51639548701225,18.436335375608223,18.361736215332876,18.29230295809781,18.230493799520158,18.185088223978383,18.109485362116622,18.041839587361466,17.971969439170575,17.902486137615018,17.844922148419112,17.779182589518708,17.724083811129198,17.650156502164947,17.582432805376225,17.500841582667594,17.429798983351368,17.384166322550527,17.338074446789431,17.149217267907574]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"(L241+L395)*($S$32-1)","v":22.993346773288792},22.960341468537642,22.927336163786492,22.894330859035335,22.861325554284186,22.786253937342615,22.692954325245299,22.622758863966883,22.494857772156212,22.343391483629411,22.168938181091175,22.085418260230693,21.995536679706959,21.914851569210562,21.828522346732392,21.760240550232652,21.672331249016409,21.591006820884374,21.512483136098584,21.442312213310437,21.391614837633831,21.305016882538101,21.229392301509979,21.150868362798974,21.07304842216146,21.008973278315466,20.934743058594432,20.873698189735439,20.792067893896078,20.716318185793906,20.625906998176802,20.548203731163728,20.494928006314993,20.439139968990844,20.215060902030057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"(L242+L396)*($S$32-1)","v":22.993346773288792},22.960341468537642,22.927336163786492,22.894330859035335,22.861325554284186,22.786253937342615,22.692954325245299,22.622758863966883,22.494857772156212,22.343391483629411,22.168938181091175,22.085418260230693,21.995536679706959,21.914851569210562,21.828522346732392,21.760240550232652,21.672331249016409,21.591006820884374,21.512483136098584,21.442312213310437,21.391614837633831,21.305016882538101,21.229392301509979,21.150868362798974,21.07304842216146,21.008973278315466,20.934743058594432,20.873698189735439,20.792067893896078,20.716318185793906,20.625906998176802,20.548203731163728,20.494928006314993,20.439139968990844,20.215060902030057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"(L243+L397)*($S$32-1)","v":22.993346773288792},22.960341468537642,22.927336163786492,22.894330859035335,22.861325554284186,22.786253937342615,22.692954325245299,22.622758863966883,22.494857772156212,22.343391483629411,22.168938181091175,22.085418260230693,21.995536679706959,21.914851569210562,21.828522346732392,21.760240550232652,21.672331249016409,21.591006820884374,21.512483136098584,21.442312213310437,21.391614837633831,21.305016882538101,21.229392301509979,21.150868362798974,21.07304842216146,21.008973278315466,20.934743058594432,20.873698189735439,20.792067893896078,20.716318185793906,20.625906998176802,20.548203731163728,20.494928006314993,20.439139968990844,20.215060902030057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"(L244+L398)*($S$32-1)","v":22.993346773288792},22.960341468537642,22.927336163786492,22.894330859035335,22.861325554284186,22.786253937342615,22.692954325245299,22.622758863966883,22.494857772156212,22.343391483629411,22.168938181091175,22.085418260230693,21.995536679706959,21.914851569210562,21.828522346732392,21.760240550232652,21.672331249016409,21.591006820884374,21.512483136098584,21.442312213310437,21.391614837633831,21.305016882538101,21.229392301509979,21.150868362798974,21.07304842216146,21.008973278315466,20.934743058594432,20.873698189735439,20.792067893896078,20.716318185793906,20.625906998176802,20.548203731163728,20.494928006314993,20.439139968990844,20.215060902030057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"(L245+L399)*($S$32-1)","v":22.993346773288792},22.960341468537642,22.927336163786492,22.894330859035335,22.861325554284186,22.786253937342615,22.692954325245299,22.622758863966883,22.494857772156212,22.343391483629411,22.168938181091175,22.085418260230693,21.995536679706959,21.914851569210562,21.828522346732392,21.760240550232652,21.672331249016409,21.591006820884374,21.512483136098584,21.442312213310437,21.391614837633831,21.305016882538101,21.229392301509979,21.150868362798974,21.07304842216146,21.008973278315466,20.934743058594432,20.873698189735439,20.792067893896078,20.716318185793906,20.625906998176802,20.548203731163728,20.494928006314993,20.439139968990844,20.215060902030057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"(L246+L400)*($S$32-1)","v":22.993346773288792},22.960341468537642,22.927336163786492,22.894330859035335,22.861325554284186,22.786253937342615,22.692954325245299,22.622758863966883,22.494857772156212,22.343391483629411,22.168938181091175,22.085418260230693,21.995536679706959,21.914851569210562,21.828522346732392,21.760240550232652,21.672331249016409,21.591006820884374,21.512483136098584,21.442312213310437,21.391614837633831,21.305016882538101,21.229392301509979,21.150868362798974,21.07304842216146,21.008973278315466,20.934743058594432,20.873698189735439,20.792067893896078,20.716318185793906,20.625906998176802,20.548203731163728,20.494928006314993,20.439139968990844,20.215060902030057]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"(L247+L401)*($S$32-1)","v":47.99289927570603},47.81094346878028,47.628987661854538,47.447031854928802,47.265076048003081,46.957934432245509,46.608195142167595,46.295000635535281,45.853098136232369,45.339517839547682,44.785202879260403,44.440819505774755,44.074790723988478,43.747262059514384,43.408838187839891,43.105296785768786,42.760384579574968,42.427907716651724,42.111615480467371,41.813762897574435,41.553164702663722,41.224105536439716,40.91092045397091,40.593158002806724,40.275930463863624,39.985921690695008,39.678410771824431,39.393450209053036,39.06380531777198,38.750400092799424,38.40344685129498,38.0791354601199,37.820751333337419,37.565250412220117,37.001815254948809]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"(L248+L402)*($S$32-1)","v":47.99289927570603},47.81094346878028,47.628987661854538,47.447031854928802,47.265076048003081,46.957934432245509,46.608195142167595,46.295000635535281,45.853098136232369,45.339517839547682,44.785202879260403,44.440819505774755,44.074790723988478,43.747262059514384,43.408838187839891,43.105296785768786,42.760384579574968,42.427907716651724,42.111615480467371,41.813762897574435,41.553164702663722,41.224105536439716,40.91092045397091,40.593158002806724,40.275930463863624,39.985921690695008,39.678410771824431,39.393450209053036,39.06380531777198,38.750400092799424,38.40344685129498,38.0791354601199,37.820751333337419,37.565250412220117,37.001815254948809]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"(L249+L403)*($S$32-1)","v":47.99289927570603},47.81094346878028,47.628987661854538,47.447031854928802,47.265076048003081,46.957934432245509,46.608195142167595,46.295000635535281,45.853098136232369,45.339517839547682,44.785202879260403,44.440819505774755,44.074790723988478,43.747262059514384,43.408838187839891,43.105296785768786,42.760384579574968,42.427907716651724,42.111615480467371,41.813762897574435,41.553164702663722,41.224105536439716,40.91092045397091,40.593158002806724,40.275930463863624,39.985921690695008,39.678410771824431,39.393450209053036,39.06380531777198,38.750400092799424,38.40344685129498,38.0791354601199,37.820751333337419,37.565250412220117,37.001815254948809]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"(L250+L404)*($S$32-1)","v":47.99289927570603},47.81094346878028,47.628987661854538,47.447031854928802,47.265076048003081,46.957934432245509,46.608195142167595,46.295000635535281,45.853098136232369,45.339517839547682,44.785202879260403,44.440819505774755,44.074790723988478,43.747262059514384,43.408838187839891,43.105296785768786,42.760384579574968,42.427907716651724,42.111615480467371,41.813762897574435,41.553164702663722,41.224105536439716,40.91092045397091,40.593158002806724,40.275930463863624,39.985921690695008,39.678410771824431,39.393450209053036,39.06380531777198,38.750400092799424,38.40344685129498,38.0791354601199,37.820751333337419,37.565250412220117,37.001815254948809]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"(L251+L405)*($S$32-1)","v":47.99289927570603},47.81094346878028,47.628987661854538,47.447031854928802,47.265076048003081,46.957934432245509,46.608195142167595,46.295000635535281,45.853098136232369,45.339517839547682,44.785202879260403,44.440819505774755,44.074790723988478,43.747262059514384,43.408838187839891,43.105296785768786,42.760384579574968,42.427907716651724,42.111615480467371,41.813762897574435,41.553164702663722,41.224105536439716,40.91092045397091,40.593158002806724,40.275930463863624,39.985921690695008,39.678410771824431,39.393450209053036,39.06380531777198,38.750400092799424,38.40344685129498,38.0791354601199,37.820751333337419,37.565250412220117,37.001815254948809]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"(L252+L406)*($S$32-1)","v":47.99289927570603},47.81094346878028,47.628987661854538,47.447031854928802,47.265076048003081,46.957934432245509,46.608195142167595,46.295000635535281,45.853098136232369,45.339517839547682,44.785202879260403,44.440819505774755,44.074790723988478,43.747262059514384,43.408838187839891,43.105296785768786,42.760384579574968,42.427907716651724,42.111615480467371,41.813762897574435,41.553164702663722,41.224105536439716,40.91092045397091,40.593158002806724,40.275930463863624,39.985921690695008,39.678410771824431,39.393450209053036,39.06380531777198,38.750400092799424,38.40344685129498,38.0791354601199,37.820751333337419,37.565250412220117,37.001815254948809]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *",{"$f":"K215","v":"Gas-CT-AvgCF - Low"},882,878.98091533422541,875.96183066845072,872.94274600267602,876.48975356530036,873.54107788628346,869.82427263190857,866.85018698715544,861.52748931876602,854.99660428872153,847.65900078244943,844.12758172334475,840.24637099549273,836.96587366337951,833.47427489434767,830.66037028768164,827.06880940150438,823.7222311681254,820.6073994933746,817.83459100657728,815.79766042691278,812.40605533439111,809.37141155904465,806.23698060519018,803.1199039020363,800.53753712259231,797.58840772118901,795.11663227809424,791.80019383403044,788.76205441368643,785.1018066448961,781.91477859207623,779.86766078533969,777.79994222673474,769.32765752901764]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K216","v":"Gas-CT-AvgCF - Mid"},882,878.98091533422541,875.96183066845072,872.94274600267602,876.48975356530036,873.54107788628346,869.82427263190857,866.85018698715544,861.52748931876602,854.99660428872153,847.65900078244943,844.12758172334475,840.24637099549273,836.96587366337951,833.47427489434767,830.66037028768164,827.06880940150438,823.7222311681254,820.6073994933746,817.83459100657728,815.79766042691278,812.40605533439111,809.37141155904465,806.23698060519018,803.1199039020363,800.53753712259231,797.58840772118901,795.11663227809424,791.80019383403044,788.76205441368643,785.1018066448961,781.91477859207623,779.86766078533969,777.79994222673474,769.32765752901764]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",882,878.98091533422541,875.96183066845072,872.94274600267602,876.48975356530036,873.54107788628346,869.82427263190857,866.85018698715544,861.52748931876602,854.99660428872153,847.65900078244943,844.12758172334475,840.24637099549273,836.96587366337951,833.47427489434767,830.66037028768164,827.06880940150438,823.7222311681254,820.6073994933746,817.83459100657728,815.79766042691278,812.40605533439111,809.37141155904465,806.23698060519018,803.1199039020363,800.53753712259231,797.58840772118901,795.11663227809424,791.80019383403044,788.76205441368643,785.1018066448961,781.91477859207623,779.86766078533969,777.79994222673474,769.32765752901764]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",882,878.98091533422541,875.96183066845072,872.94274600267602,876.48975356530036,873.54107788628346,869.82427263190857,866.85018698715544,861.52748931876602,854.99660428872153,847.65900078244943,844.12758172334475,840.24637099549273,836.96587366337951,833.47427489434767,830.66037028768164,827.06880940150438,823.7222311681254,820.6073994933746,817.83459100657728,815.79766042691278,812.40605533439111,809.37141155904465,806.23698060519018,803.1199039020363,800.53753712259231,797.58840772118901,795.11663227809424,791.80019383403044,788.76205441368643,785.1018066448961,781.91477859207623,779.86766078533969,777.79994222673474,769.32765752901764]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",882,878.98091533422541,875.96183066845072,872.94274600267602,876.48975356530036,873.54107788628346,869.82427263190857,866.85018698715544,861.52748931876602,854.99660428872153,847.65900078244943,844.12758172334475,840.24637099549273,836.96587366337951,833.47427489434767,830.66037028768164,827.06880940150438,823.7222311681254,820.6073994933746,817.83459100657728,815.79766042691278,812.40605533439111,809.37141155904465,806.23698060519018,803.1199039020363,800.53753712259231,797.58840772118901,795.11663227809424,791.80019383403044,788.76205441368643,785.1018066448961,781.91477859207623,779.86766078533969,777.79994222673474,769.32765752901764]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",882,878.98091533422541,875.96183066845072,872.94274600267602,876.48975356530036,873.54107788628346,869.82427263190857,866.85018698715544,861.52748931876602,854.99660428872153,847.65900078244943,844.12758172334475,840.24637099549273,836.96587366337951,833.47427489434767,830.66037028768164,827.06880940150438,823.7222311681254,820.6073994933746,817.83459100657728,815.79766042691278,812.40605533439111,809.37141155904465,806.23698060519018,803.1199039020363,800.53753712259231,797.58840772118901,795.11663227809424,791.80019383403044,788.76205441368643,785.1018066448961,781.91477859207623,779.86766078533969,777.79994222673474,769.32765752901764]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",1031.5,1030.0193555254705,1028.5387110509409,1027.0580665764112,1025.5774221018817,1022.2096490830713,1018.0241535644207,1014.8751288042322,1009.1373831205126,1002.3424837891592,994.51636855058791,990.76959783395318,986.73743795638654,983.11783910904876,979.24504086596392,976.18186464442738,972.238182800343,968.5899036504959,965.06726809616964,961.91934415235914,959.64501916930919,955.76016536520729,952.36758593344189,948.84493898782648,945.35387396110127,942.47941155557089,939.14938429171923,936.41086245542863,932.74886183461786,929.35066910183309,925.29475062478127,921.80891967053765,919.41892787320137,916.91623172082086,906.86386484056482]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",1031.5,1030.0193555254705,1028.5387110509409,1027.0580665764112,1025.5774221018817,1022.2096490830713,1018.0241535644207,1014.8751288042322,1009.1373831205126,1002.3424837891592,994.51636855058791,990.76959783395318,986.73743795638654,983.11783910904876,979.24504086596392,976.18186464442738,972.238182800343,968.5899036504959,965.06726809616964,961.91934415235914,959.64501916930919,955.76016536520729,952.36758593344189,948.84493898782648,945.35387396110127,942.47941155557089,939.14938429171923,936.41086245542863,932.74886183461786,929.35066910183309,925.29475062478127,921.80891967053765,919.41892787320137,916.91623172082086,906.86386484056482]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",1031.5,1030.0193555254705,1028.5387110509409,1027.0580665764112,1025.5774221018817,1022.2096490830713,1018.0241535644207,1014.8751288042322,1009.1373831205126,1002.3424837891592,994.51636855058791,990.76959783395318,986.73743795638654,983.11783910904876,979.24504086596392,976.18186464442738,972.238182800343,968.5899036504959,965.06726809616964,961.91934415235914,959.64501916930919,955.76016536520729,952.36758593344189,948.84493898782648,945.35387396110127,942.47941155557089,939.14938429171923,936.41086245542863,932.74886183461786,929.35066910183309,925.29475062478127,921.80891967053765,919.41892787320137,916.91623172082086,906.86386484056482]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",1031.5,1030.0193555254705,1028.5387110509409,1027.0580665764112,1025.5774221018817,1022.2096490830713,1018.0241535644207,1014.8751288042322,1009.1373831205126,1002.3424837891592,994.51636855058791,990.76959783395318,986.73743795638654,983.11783910904876,979.24504086596392,976.18186464442738,972.238182800343,968.5899036504959,965.06726809616964,961.91934415235914,959.64501916930919,955.76016536520729,952.36758593344189,948.84493898782648,945.35387396110127,942.47941155557089,939.14938429171923,936.41086245542863,932.74886183461786,929.35066910183309,925.29475062478127,921.80891967053765,919.41892787320137,916.91623172082086,906.86386484056482]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",1031.5,1030.0193555254705,1028.5387110509409,1027.0580665764112,1025.5774221018817,1022.2096490830713,1018.0241535644207,1014.8751288042322,1009.1373831205126,1002.3424837891592,994.51636855058791,990.76959783395318,986.73743795638654,983.11783910904876,979.24504086596392,976.18186464442738,972.238182800343,968.5899036504959,965.06726809616964,961.91934415235914,959.64501916930919,955.76016536520729,952.36758593344189,948.84493898782648,945.35387396110127,942.47941155557089,939.14938429171923,936.41086245542863,932.74886183461786,929.35066910183309,925.29475062478127,921.80891967053765,919.41892787320137,916.91623172082086,906.86386484056482]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",1031.5,1030.0193555254705,1028.5387110509409,1027.0580665764112,1025.5774221018817,1022.2096490830713,1018.0241535644207,1014.8751288042322,1009.1373831205126,1002.3424837891592,994.51636855058791,990.76959783395318,986.73743795638654,983.11783910904876,979.24504086596392,976.18186464442738,972.238182800343,968.5899036504959,965.06726809616964,961.91934415235914,959.64501916930919,955.76016536520729,952.36758593344189,948.84493898782648,945.35387396110127,942.47941155557089,939.14938429171923,936.41086245542863,932.74886183461786,929.35066910183309,925.29475062478127,921.80891967053765,919.41892787320137,916.91623172082086,906.86386484056482]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",2153,2144.8373163900637,2136.6746327801275,2128.5119491701917,2120.3492655602563,2106.5706460414144,2090.8810606464576,2076.8309035824791,2057.0068026142599,2033.9671780979338,2009.1001638622959,1993.6508491864909,1977.2305041129694,1962.537305217822,1947.3553385787693,1933.7382275368884,1918.2651890011402,1903.3500099501407,1889.1608862509684,1875.7989802055647,1864.1083359204679,1849.3464774878205,1835.2967431993845,1821.0416644756283,1806.8105823436465,1793.8005559010871,1780.0053691480439,1767.2218094776372,1752.4336749485908,1738.3740648906612,1722.8094638719188,1708.2605944404484,1696.6692750294897,1685.2072985398966,1659.9311449440004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",2153,2144.8373163900637,2136.6746327801275,2128.5119491701917,2120.3492655602563,2106.5706460414144,2090.8810606464576,2076.8309035824791,2057.0068026142599,2033.9671780979338,2009.1001638622959,1993.6508491864909,1977.2305041129694,1962.537305217822,1947.3553385787693,1933.7382275368884,1918.2651890011402,1903.3500099501407,1889.1608862509684,1875.7989802055647,1864.1083359204679,1849.3464774878205,1835.2967431993845,1821.0416644756283,1806.8105823436465,1793.8005559010871,1780.0053691480439,1767.2218094776372,1752.4336749485908,1738.3740648906612,1722.8094638719188,1708.2605944404484,1696.6692750294897,1685.2072985398966,1659.9311449440004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",2153,2144.8373163900637,2136.6746327801275,2128.5119491701917,2120.3492655602563,2106.5706460414144,2090.8810606464576,2076.8309035824791,2057.0068026142599,2033.9671780979338,2009.1001638622959,1993.6508491864909,1977.2305041129694,1962.537305217822,1947.3553385787693,1933.7382275368884,1918.2651890011402,1903.3500099501407,1889.1608862509684,1875.7989802055647,1864.1083359204679,1849.3464774878205,1835.2967431993845,1821.0416644756283,1806.8105823436465,1793.8005559010871,1780.0053691480439,1767.2218094776372,1752.4336749485908,1738.3740648906612,1722.8094638719188,1708.2605944404484,1696.6692750294897,1685.2072985398966,1659.9311449440004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",2153,2144.8373163900637,2136.6746327801275,2128.5119491701917,2120.3492655602563,2106.5706460414144,2090.8810606464576,2076.8309035824791,2057.0068026142599,2033.9671780979338,2009.1001638622959,1993.6508491864909,1977.2305041129694,1962.537305217822,1947.3553385787693,1933.7382275368884,1918.2651890011402,1903.3500099501407,1889.1608862509684,1875.7989802055647,1864.1083359204679,1849.3464774878205,1835.2967431993845,1821.0416644756283,1806.8105823436465,1793.8005559010871,1780.0053691480439,1767.2218094776372,1752.4336749485908,1738.3740648906612,1722.8094638719188,1708.2605944404484,1696.6692750294897,1685.2072985398966,1659.9311449440004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",2153,2144.8373163900637,2136.6746327801275,2128.5119491701917,2120.3492655602563,2106.5706460414144,2090.8810606464576,2076.8309035824791,2057.0068026142599,2033.9671780979338,2009.1001638622959,1993.6508491864909,1977.2305041129694,1962.537305217822,1947.3553385787693,1933.7382275368884,1918.2651890011402,1903.3500099501407,1889.1608862509684,1875.7989802055647,1864.1083359204679,1849.3464774878205,1835.2967431993845,1821.0416644756283,1806.8105823436465,1793.8005559010871,1780.0053691480439,1767.2218094776372,1752.4336749485908,1738.3740648906612,1722.8094638719188,1708.2605944404484,1696.6692750294897,1685.2072985398966,1659.9311449440004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",2153,2144.8373163900637,2136.6746327801275,2128.5119491701917,2120.3492655602563,2106.5706460414144,2090.8810606464576,2076.8309035824791,2057.0068026142599,2033.9671780979338,2009.1001638622959,1993.6508491864909,1977.2305041129694,1962.537305217822,1947.3553385787693,1933.7382275368884,1918.2651890011402,1903.3500099501407,1889.1608862509684,1875.7989802055647,1864.1083359204679,1849.3464774878205,1835.2967431993845,1821.0416644756283,1806.8105823436465,1793.8005559010871,1780.0053691480439,1767.2218094776372,1752.4336749485908,1738.3740648906612,1722.8094638719188,1708.2605944404484,1696.6692750294897,1685.2072985398966,1659.9311449440004]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)",{"$f":"K235","v":"Gas-CT-AvgCF - Low"},{"$f":"$L$54","v":12.01762977473066},{"$f":"$L$54","v":12.01762977473066},12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K236","v":"Gas-CT-AvgCF - Mid"},{"$f":"$L$54","v":12.01762977473066},12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"$L$54","v":12.01762977473066},12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"$L$55","v":12.01762977473066},{"$f":"$L$55","v":12.01762977473066},12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"$L$55","v":12.01762977473066},12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"$L$55","v":12.01762977473066},12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066,12.01762977473066]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"$L$56","v":10.386875612144957},{"$f":"$L$56","v":10.386875612144957},10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"$L$56","v":10.386875612144957},10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"$L$56","v":10.386875612144957},10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"$L$57","v":10.386875612144957},{"$f":"$L$57","v":10.386875612144957},10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"$L$57","v":10.386875612144957},10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957,10.386875612144957]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"$L$58","v":33.05582761998042},{"$f":"$L$58","v":33.05582761998042},33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"$L$58","v":33.05582761998042},33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"$L$58","v":33.05582761998042},33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"$L$59","v":33.05582761998042},{"$f":"$L$59","v":33.05582761998042},33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$L$59","v":33.05582761998042},33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042,33.05582761998042]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)",{"$f":"K255","v":"Gas-CT-AvgCF - Low"},{"$f":"$L$61","v":7.0274240940254664},{"$f":"$L$61","v":7.0274240940254664},7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K256","v":"Gas-CT-AvgCF - Mid"},{"$f":"$L$61","v":7.0274240940254664},7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"$L$61","v":7.0274240940254664},7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"$L$62","v":7.0274240940254664},{"$f":"$L$62","v":7.0274240940254664},7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"$L$62","v":7.0274240940254664},7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664,7.0274240940254664]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"$L$63","v":2.7228207639569053},{"$f":"$L$63","v":2.7228207639569053},2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"$L$63","v":2.7228207639569053},2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"$L$63","v":2.7228207639569053},2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"$L$64","v":2.7228207639569053},{"$f":"$L$64","v":2.7228207639569053},2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"$L$64","v":2.7228207639569053},2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053,2.7228207639569053]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"$L$65","v":7.051909892262489},{"$f":"$L$65","v":7.051909892262489},7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"$L$65","v":7.051909892262489},7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"$L$65","v":7.051909892262489},7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"$L$66","v":7.051909892262489},{"$f":"$L$66","v":7.051909892262489},7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$L$66","v":7.051909892262489},7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489,7.051909892262489]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",{"$f":"K275","v":"Gas-CT-AvgCF - Low"},2.8731008814887367,3.3922781586679727,3.3363594515181201,3.5828795298726739,3.7234182174338888,3.4654015670910874,3.3022732615083257,3.2790881488736536,3.3055406464250741,3.3490293829578848,3.4160205680705196,3.4725132223310484,3.5016366307541631,3.4909843290891285,3.4623134182174344,3.4562507345739473,3.4391968658178262,3.404496571988247,3.3730088148873656,3.3629892262487759,3.3776131243878553,3.3488922624877575,3.3554593535749269,3.3814652301665036,3.3679882468168465,3.3453232125367292,3.3143790401567093,3.3100009794319298,3.3266464250734575,3.3140146914789423,3.3208991185112637,3.3440029382957888,3.3624906953966702,3.3824955925563174,3.3909422135161611]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K276","v":"Gas-CT-AvgCF - Mid"},2.8731008814887367,3.3948139079333992,3.4988638589618026,3.8406660137120476,4.0717100881488744,4.0125866797257599,4.0509794319294814,4.1655631733594527,4.264973555337904,4.3854534769833498,4.4200528893241922,4.4636895200783551,4.4697091087169447,4.5306376101860923,4.5273849167482867,4.5203525954946135,4.5350822722820769,4.5208305582762005,4.5280342801175317,4.5199265426052895,4.6233418217433888,4.625496571988247,4.6895034280117533,4.736484818805093,4.7634622918707157,4.7915837414299709,4.8467639569049963,4.8859598432908919,4.9385788442703236,4.9733888344760038,5.0173858961802162,5.0663633692458374,5.1554828599412339,5.2155905974534775,5.3059598432908919]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",2.8731008814887367,3.393628795298727,3.8960470127326152,4.5982076395690505,5.349728697355534,5.5008530852105784,5.7241762977473067,6.0209813907933398,6.3711811949069546,6.6217355533790414,6.6877845249755152,6.8030293829578845,6.894318315377082,7.0096797257590602,6.9515553379040167,6.9489784524975517,7.0033046033300694,7.0079813907933399,7.1178383937316356,7.2065093046033306,7.3953339862879535,7.4584417238001963,7.5567825661116554,7.6179226248775711,7.6911429970617045,7.7669441723800201,7.7964270323212546,7.8616121449559273,8.176581782566112,8.3927561214495601,8.5314123408423139,8.7412223310479931,8.9125298726738507,9.1928952007835463,9.4867806072477965]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",2.8731008814887367,3.3922781586679727,3.3363594515181201,3.5828795298726739,3.7234182174338888,3.4654015670910874,3.3022732615083257,3.2790881488736536,3.3055406464250741,3.3490293829578848,3.4160205680705196,3.4725132223310484,3.5016366307541631,3.4909843290891285,3.4623134182174344,3.4562507345739473,3.4391968658178262,3.404496571988247,3.3730088148873656,3.3629892262487759,3.3776131243878553,3.3488922624877575,3.3554593535749269,3.3814652301665036,3.3679882468168465,3.3453232125367292,3.3143790401567093,3.3100009794319298,3.3266464250734575,3.3140146914789423,3.3208991185112637,3.3440029382957888,3.3624906953966702,3.3824955925563174,3.3909422135161611]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",2.8731008814887367,3.3948139079333992,3.4988638589618026,3.8406660137120476,4.0717100881488744,4.0125866797257599,4.0509794319294814,4.1655631733594527,4.264973555337904,4.3854534769833498,4.4200528893241922,4.4636895200783551,4.4697091087169447,4.5306376101860923,4.5273849167482867,4.5203525954946135,4.5350822722820769,4.5208305582762005,4.5280342801175317,4.5199265426052895,4.6233418217433888,4.625496571988247,4.6895034280117533,4.736484818805093,4.7634622918707157,4.7915837414299709,4.8467639569049963,4.8859598432908919,4.9385788442703236,4.9733888344760038,5.0173858961802162,5.0663633692458374,5.1554828599412339,5.2155905974534775,5.3059598432908919]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",2.8731008814887367,3.393628795298727,3.8960470127326152,4.5982076395690505,5.349728697355534,5.5008530852105784,5.7241762977473067,6.0209813907933398,6.3711811949069546,6.6217355533790414,6.6877845249755152,6.8030293829578845,6.894318315377082,7.0096797257590602,6.9515553379040167,6.9489784524975517,7.0033046033300694,7.0079813907933399,7.1178383937316356,7.2065093046033306,7.3953339862879535,7.4584417238001963,7.5567825661116554,7.6179226248775711,7.6911429970617045,7.7669441723800201,7.7964270323212546,7.8616121449559273,8.176581782566112,8.3927561214495601,8.5314123408423139,8.7412223310479931,8.9125298726738507,9.1928952007835463,9.4867806072477965]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",2.8731008814887367,3.3922781586679727,3.3363594515181201,3.5828795298726739,3.7234182174338888,3.4654015670910874,3.3022732615083257,3.2790881488736536,3.3055406464250741,3.3490293829578848,3.4160205680705196,3.4725132223310484,3.5016366307541631,3.4909843290891285,3.4623134182174344,3.4562507345739473,3.4391968658178262,3.404496571988247,3.3730088148873656,3.3629892262487759,3.3776131243878553,3.3488922624877575,3.3554593535749269,3.3814652301665036,3.3679882468168465,3.3453232125367292,3.3143790401567093,3.3100009794319298,3.3266464250734575,3.3140146914789423,3.3208991185112637,3.3440029382957888,3.3624906953966702,3.3824955925563174,3.3909422135161611]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",2.8731008814887367,3.3948139079333992,3.4988638589618026,3.8406660137120476,4.0717100881488744,4.0125866797257599,4.0509794319294814,4.1655631733594527,4.264973555337904,4.3854534769833498,4.4200528893241922,4.4636895200783551,4.4697091087169447,4.5306376101860923,4.5273849167482867,4.5203525954946135,4.5350822722820769,4.5208305582762005,4.5280342801175317,4.5199265426052895,4.6233418217433888,4.625496571988247,4.6895034280117533,4.736484818805093,4.7634622918707157,4.7915837414299709,4.8467639569049963,4.8859598432908919,4.9385788442703236,4.9733888344760038,5.0173858961802162,5.0663633692458374,5.1554828599412339,5.2155905974534775,5.3059598432908919]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",2.8731008814887367,3.393628795298727,3.8960470127326152,4.5982076395690505,5.349728697355534,5.5008530852105784,5.7241762977473067,6.0209813907933398,6.3711811949069546,6.6217355533790414,6.6877845249755152,6.8030293829578845,6.894318315377082,7.0096797257590602,6.9515553379040167,6.9489784524975517,7.0033046033300694,7.0079813907933399,7.1178383937316356,7.2065093046033306,7.3953339862879535,7.4584417238001963,7.5567825661116554,7.6179226248775711,7.6911429970617045,7.7669441723800201,7.7964270323212546,7.8616121449559273,8.176581782566112,8.3927561214495601,8.5314123408423139,8.7412223310479931,8.9125298726738507,9.1928952007835463,9.4867806072477965]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",2.8731008814887367,3.3922781586679727,3.3363594515181201,3.5828795298726739,3.7234182174338888,3.4654015670910874,3.3022732615083257,3.2790881488736536,3.3055406464250741,3.3490293829578848,3.4160205680705196,3.4725132223310484,3.5016366307541631,3.4909843290891285,3.4623134182174344,3.4562507345739473,3.4391968658178262,3.404496571988247,3.3730088148873656,3.3629892262487759,3.3776131243878553,3.3488922624877575,3.3554593535749269,3.3814652301665036,3.3679882468168465,3.3453232125367292,3.3143790401567093,3.3100009794319298,3.3266464250734575,3.3140146914789423,3.3208991185112637,3.3440029382957888,3.3624906953966702,3.3824955925563174,3.3909422135161611]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",2.8731008814887367,3.3948139079333992,3.4988638589618026,3.8406660137120476,4.0717100881488744,4.0125866797257599,4.0509794319294814,4.1655631733594527,4.264973555337904,4.3854534769833498,4.4200528893241922,4.4636895200783551,4.4697091087169447,4.5306376101860923,4.5273849167482867,4.5203525954946135,4.5350822722820769,4.5208305582762005,4.5280342801175317,4.5199265426052895,4.6233418217433888,4.625496571988247,4.6895034280117533,4.736484818805093,4.7634622918707157,4.7915837414299709,4.8467639569049963,4.8859598432908919,4.9385788442703236,4.9733888344760038,5.0173858961802162,5.0663633692458374,5.1554828599412339,5.2155905974534775,5.3059598432908919]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",2.8731008814887367,3.393628795298727,3.8960470127326152,4.5982076395690505,5.349728697355534,5.5008530852105784,5.7241762977473067,6.0209813907933398,6.3711811949069546,6.6217355533790414,6.6877845249755152,6.8030293829578845,6.894318315377082,7.0096797257590602,6.9515553379040167,6.9489784524975517,7.0033046033300694,7.0079813907933399,7.1178383937316356,7.2065093046033306,7.3953339862879535,7.4584417238001963,7.5567825661116554,7.6179226248775711,7.6911429970617045,7.7669441723800201,7.7964270323212546,7.8616121449559273,8.176581782566112,8.3927561214495601,8.5314123408423139,8.7412223310479931,8.9125298726738507,9.1928952007835463,9.4867806072477965]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",2.8731008814887367,3.3922781586679727,3.3363594515181201,3.5828795298726739,3.7234182174338888,3.4654015670910874,3.3022732615083257,3.2790881488736536,3.3055406464250741,3.3490293829578848,3.4160205680705196,3.4725132223310484,3.5016366307541631,3.4909843290891285,3.4623134182174344,3.4562507345739473,3.4391968658178262,3.404496571988247,3.3730088148873656,3.3629892262487759,3.3776131243878553,3.3488922624877575,3.3554593535749269,3.3814652301665036,3.3679882468168465,3.3453232125367292,3.3143790401567093,3.3100009794319298,3.3266464250734575,3.3140146914789423,3.3208991185112637,3.3440029382957888,3.3624906953966702,3.3824955925563174,3.3909422135161611]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",2.8731008814887367,3.3948139079333992,3.4988638589618026,3.8406660137120476,4.0717100881488744,4.0125866797257599,4.0509794319294814,4.1655631733594527,4.264973555337904,4.3854534769833498,4.4200528893241922,4.4636895200783551,4.4697091087169447,4.5306376101860923,4.5273849167482867,4.5203525954946135,4.5350822722820769,4.5208305582762005,4.5280342801175317,4.5199265426052895,4.6233418217433888,4.625496571988247,4.6895034280117533,4.736484818805093,4.7634622918707157,4.7915837414299709,4.8467639569049963,4.8859598432908919,4.9385788442703236,4.9733888344760038,5.0173858961802162,5.0663633692458374,5.1554828599412339,5.2155905974534775,5.3059598432908919]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",2.8731008814887367,3.393628795298727,3.8960470127326152,4.5982076395690505,5.349728697355534,5.5008530852105784,5.7241762977473067,6.0209813907933398,6.3711811949069546,6.6217355533790414,6.6877845249755152,6.8030293829578845,6.894318315377082,7.0096797257590602,6.9515553379040167,6.9489784524975517,7.0033046033300694,7.0079813907933399,7.1178383937316356,7.2065093046033306,7.3953339862879535,7.4584417238001963,7.5567825661116554,7.6179226248775711,7.6911429970617045,7.7669441723800201,7.7964270323212546,7.8616121449559273,8.176581782566112,8.3927561214495601,8.5314123408423139,8.7412223310479931,8.9125298726738507,9.1928952007835463,9.4867806072477965]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",2.8731008814887367,3.3922781586679727,3.3363594515181201,3.5828795298726739,3.7234182174338888,3.4654015670910874,3.3022732615083257,3.2790881488736536,3.3055406464250741,3.3490293829578848,3.4160205680705196,3.4725132223310484,3.5016366307541631,3.4909843290891285,3.4623134182174344,3.4562507345739473,3.4391968658178262,3.404496571988247,3.3730088148873656,3.3629892262487759,3.3776131243878553,3.3488922624877575,3.3554593535749269,3.3814652301665036,3.3679882468168465,3.3453232125367292,3.3143790401567093,3.3100009794319298,3.3266464250734575,3.3140146914789423,3.3208991185112637,3.3440029382957888,3.3624906953966702,3.3824955925563174,3.3909422135161611]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",2.8731008814887367,3.3948139079333992,3.4988638589618026,3.8406660137120476,4.0717100881488744,4.0125866797257599,4.0509794319294814,4.1655631733594527,4.264973555337904,4.3854534769833498,4.4200528893241922,4.4636895200783551,4.4697091087169447,4.5306376101860923,4.5273849167482867,4.5203525954946135,4.5350822722820769,4.5208305582762005,4.5280342801175317,4.5199265426052895,4.6233418217433888,4.625496571988247,4.6895034280117533,4.736484818805093,4.7634622918707157,4.7915837414299709,4.8467639569049963,4.8859598432908919,4.9385788442703236,4.9733888344760038,5.0173858961802162,5.0663633692458374,5.1554828599412339,5.2155905974534775,5.3059598432908919]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",2.8731008814887367,3.393628795298727,3.8960470127326152,4.5982076395690505,5.349728697355534,5.5008530852105784,5.7241762977473067,6.0209813907933398,6.3711811949069546,6.6217355533790414,6.6877845249755152,6.8030293829578845,6.894318315377082,7.0096797257590602,6.9515553379040167,6.9489784524975517,7.0033046033300694,7.0079813907933399,7.1178383937316356,7.2065093046033306,7.3953339862879535,7.4584417238001963,7.5567825661116554,7.6179226248775711,7.6911429970617045,7.7669441723800201,7.7964270323212546,7.8616121449559273,8.176581782566112,8.3927561214495601,8.5314123408423139,8.7412223310479931,8.9125298726738507,9.1928952007835463,9.4867806072477965]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)",{"$f":"K295","v":"Gas-CT-AvgCF - Low"},{"$f":"L295*(L175)","v":28.428307114873377},{"$f":"M295*(M175)","v":33.380017081292849},32.633445081368194,34.833857213892863,35.981108735779408,33.283849205153317,31.522738491298131,31.108457030814439,31.164891486853019,31.377829141866954,31.80446534280118,32.126089634596553,32.189468119867406,31.886113787387931,31.420494270323214,31.365475416258569,31.210711557296772,30.895806390793339,30.610054995102839,30.51912722820764,30.651839103819785,30.391197282076398,30.450793633692459,30.686796963761019,30.564493339862878,30.358808153770816,30.077989789422134,30.03825888834476,30.189316307541624,30.074683325171399,30.137159500489716,30.346826665034282,30.514603060724781,30.696147502448579,30.772800587659159]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K296","v":"Gas-CT-AvgCF - Mid"},28.428307114873377,{"$f":"M296*(M176)","v":33.404968854064649},34.222925691252918,37.34013672869736,39.346813832592488,38.539351756196794,38.669714815791465,39.518377397724713,40.210498754614633,41.088325653582466,41.152392419950274,41.295995275371055,41.088660541324501,41.382146910268972,41.086018119490696,41.022199804113612,41.155871620959843,41.026537316356517,41.091911092066596,41.018333374142998,41.95682703232125,41.976381390793335,42.557243609206658,42.983599730656216,43.228420298726739,43.483622453476983,43.984382908912835,44.340085577864841,44.817603011753185,45.133503672869729,45.532777007835456,45.97724757590597,46.786006953966691,47.331484671890308,48.151585577864843]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",28.428307114873377,33.393307345739473,38.10783522338582,44.705189505010168,51.696897508099148,52.833578170722518,54.641665974534774,57.120587302041734,60.067986396443921,62.04056849242825,62.265846152339343,62.938487991411129,63.377346944549096,64.025336202817755,63.085364691478944,63.06197945641528,63.554989275220372,63.597431121449553,64.594383423114593,65.399071939275217,67.112655925563175,67.685358643486779,68.577801787463272,69.13264782076395,69.79712269833496,70.485018364348676,70.75257531831538,71.344130215475033,74.202479676787462,76.164261802154755,77.422566993143988,79.326592654260537,80.881208594515186,83.425523947110676,86.092534010773747]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",28.428307114873377,33.380017081292849,32.633445081368194,34.833857213892863,35.981108735779408,33.283849205153317,31.522738491298131,31.108457030814439,31.164891486853019,31.377829141866954,31.80446534280118,32.126089634596553,32.189468119867406,31.886113787387931,31.420494270323214,31.365475416258569,31.210711557296772,30.895806390793339,30.610054995102839,30.51912722820764,30.651839103819785,30.391197282076398,30.450793633692459,30.686796963761019,30.564493339862878,30.358808153770816,30.077989789422134,30.03825888834476,30.189316307541624,30.074683325171399,30.137159500489716,30.346826665034282,30.514603060724781,30.696147502448579,30.772800587659159]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",28.428307114873377,33.404968854064649,34.222925691252918,37.34013672869736,39.346813832592488,38.539351756196794,38.669714815791465,39.518377397724713,40.210498754614633,41.088325653582466,41.152392419950274,41.295995275371055,41.088660541324501,41.382146910268972,41.086018119490696,41.022199804113612,41.155871620959843,41.026537316356517,41.091911092066596,41.018333374142998,41.95682703232125,41.976381390793335,42.557243609206658,42.983599730656216,43.228420298726739,43.483622453476983,43.984382908912835,44.340085577864841,44.817603011753185,45.133503672869729,45.532777007835456,45.97724757590597,46.786006953966691,47.331484671890308,48.151585577864843]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",28.428307114873377,33.393307345739473,38.10783522338582,44.705189505010168,51.696897508099148,52.833578170722518,54.641665974534774,57.120587302041734,60.067986396443921,62.04056849242825,62.265846152339343,62.938487991411129,63.377346944549096,64.025336202817755,63.085364691478944,63.06197945641528,63.554989275220372,63.597431121449553,64.594383423114593,65.399071939275217,67.112655925563175,67.685358643486779,68.577801787463272,69.13264782076395,69.79712269833496,70.485018364348676,70.75257531831538,71.344130215475033,74.202479676787462,76.164261802154755,77.422566993143988,79.326592654260537,80.881208594515186,83.425523947110676,86.092534010773747]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",18.567414446620962,21.880194123408426,21.474605931213748,23.013110826489864,23.865678689821443,22.165241561817222,21.077394144127179,20.885269132826043,21.00925353160552,21.240574817298274,21.619468633692463,21.930256581029159,22.067044690348833,21.952920684848941,21.726016699314403,21.687973359451519,21.58096033300686,21.363215989226251,21.16563031341822,21.10275739471107,21.194522355533792,21.014298947110678,21.055507443682668,21.218694319294812,21.134126248775711,20.991903158667977,20.797728476983352,20.77025614593536,20.874706317335946,20.795442189030364,20.83864196865818,20.983618437806076,21.099629113614107,21.225159843290893,21.278162389813911]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",18.567414446620962,21.896549706170426,22.52057179989453,24.668893241919687,26.098095622692689,25.665121724553607,25.856155258796054,26.531433134935593,27.107187693061103,27.813895321329014,27.973834728395992,28.189916122956379,28.167762979356592,28.49074035636254,28.4093403525955,28.365212536728702,28.457641258570035,28.368211753183161,28.413415107737514,28.362539054848192,29.011469931439766,29.02499098922625,29.426634010773753,29.721442238001959,29.890725881488741,30.067187977473068,{"$f":"AL302*(AL182)","v":30.413443829578853},30.65939801665035,30.989582247796282,31.208014936336927,31.48409649853086,31.791430142017632,32.350654946131243,32.727830999020576,33.29489801665035]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",18.567414446620962,21.888905729676789,25.077056445415508,29.534641377231974,34.289703362088453,35.184302618096886,36.53565602350637,38.349019935206812,40.493757402245166,41.997084336623224,42.325959368643119,42.963747103141714,43.447463691328267,44.080101352369475,43.621009745347706,43.604839789422137,43.94573638589619,43.975083227228211,44.664435920666016,45.220845886385902,46.405720763956907,46.801721816846232,47.418810602350639,47.802464471106759,48.261922306562198,48.737574681684627,48.922579627815878,49.331616209598444,51.308050685602353,52.664544662095992,53.534612438785523,54.851170127326156,55.926124951028413,57.685417384916754,59.529548310479925]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",18.567414446620962,21.880194123408426,21.474605931213748,23.013110826489864,23.865678689821443,22.165241561817222,21.077394144127179,20.885269132826043,21.00925353160552,21.240574817298274,21.619468633692463,21.930256581029159,22.067044690348833,21.952920684848941,21.726016699314403,21.687973359451519,21.58096033300686,21.363215989226251,21.16563031341822,21.10275739471107,21.194522355533792,21.014298947110678,21.055507443682668,21.218694319294812,21.134126248775711,20.991903158667977,20.797728476983352,20.77025614593536,20.874706317335946,20.795442189030364,20.83864196865818,20.983618437806076,21.099629113614107,21.225159843290893,21.278162389813911]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",18.567414446620962,21.896549706170426,22.52057179989453,24.668893241919687,26.098095622692689,25.665121724553607,25.856155258796054,26.531433134935593,27.107187693061103,27.813895321329014,27.973834728395992,28.189916122956379,28.167762979356592,28.49074035636254,28.4093403525955,28.365212536728702,28.457641258570035,28.368211753183161,28.413415107737514,28.362539054848192,29.011469931439766,29.02499098922625,29.426634010773753,29.721442238001959,29.890725881488741,30.067187977473068,30.413443829578853,30.65939801665035,30.989582247796282,31.208014936336927,31.48409649853086,31.791430142017632,32.350654946131243,32.727830999020576,33.29489801665035]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",18.567414446620962,21.888905729676789,25.077056445415508,29.534641377231974,34.289703362088453,35.184302618096886,36.53565602350637,38.349019935206812,40.493757402245166,41.997084336623224,42.325959368643119,42.963747103141714,43.447463691328267,44.080101352369475,43.621009745347706,43.604839789422137,43.94573638589619,43.975083227228211,44.664435920666016,45.220845886385902,46.405720763956907,46.801721816846232,47.418810602350639,47.802464471106759,48.261922306562198,48.737574681684627,48.922579627815878,49.331616209598444,51.308050685602353,52.664544662095992,53.534612438785523,54.851170127326156,55.926124951028413,57.685417384916754,59.529548310479925]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",21.626651220931862,25.526893143976494,25.097892295562424,26.943529670760189,27.991226074738194,26.04302591539215,24.808962929631587,24.626708710690881,24.817236356287204,25.135495989678297,25.629876780607255,26.045184749491455,26.25500210073081,26.166538770059521,25.943114442703237,25.897686754162589,25.769902115572972,25.509892813907936,25.273955049951031,25.19887827228208,25.308455141038202,25.093249722820769,25.142456936336927,25.337318969637611,25.236335933398632,25.066506831537712,24.834642147894222,24.801837338883452,24.926561663075418,24.831912083251716,24.883497095004902,25.056614016650347,25.195142780607252,25.345039475024489,25.408330005876596]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",21.626651220931862,25.54597465719883,26.320337950727044,28.882103858961806,30.609550400361645,30.155206219166732,30.433762016876369,31.284340715738729,32.020437228810366,32.914177715060653,33.162976820462596,33.479388204249233,33.513535073382059,33.959219951857158,33.923695181194915,33.871001998041137,33.981371466209602,33.874583373163574,33.928560860920669,33.867809583741433,34.642700270323211,34.658845813907938,35.138449186092068,35.490480747306563,35.692622952987271,35.903336974534774,36.316802329089136,36.610497105778656,37.004771280117538,37.2656025367287,37.59527252007836,37.962260725759059,38.630033069539664,39.08042034671891,39.757557105778652]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",21.626651220931862,25.537056684622922,29.308163501243126,34.578875157839228,40.217202758758383,41.339757220447524,43.003975239960823,45.218959702102012,47.833358138777967,49.698162785203053,50.177418400964378,51.02533692194681,51.693068396519251,52.540784781360657,52.088004146914798,52.068695544564157,52.475761392752212,52.510804561214499,53.333963084231151,53.998374219392758,55.413237559255634,55.88610383643487,56.622971767874638,57.08109422820764,57.629734476983351,58.197712683643495,58.418627753183166,58.907059802154762,61.267127296767882,62.886921618021553,63.925872669931458,65.497978926542615,66.781586335945164,68.882363739471117,71.084447090107744]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",21.626651220931862,{"$f":"M310*(M190)","v":25.526893143976494},25.097892295562424,26.943529670760189,27.991226074738194,26.04302591539215,24.808962929631587,24.626708710690881,24.817236356287204,25.135495989678297,25.629876780607255,26.045184749491455,26.25500210073081,26.166538770059521,25.943114442703237,25.897686754162589,25.769902115572972,25.509892813907936,25.273955049951031,25.19887827228208,25.308455141038202,25.093249722820769,25.142456936336927,25.337318969637611,25.236335933398632,25.066506831537712,24.834642147894222,24.801837338883452,24.926561663075418,24.831912083251716,24.883497095004902,25.056614016650347,25.195142780607252,25.345039475024489,25.408330005876596]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",21.626651220931862,25.54597465719883,26.320337950727044,28.882103858961806,30.609550400361645,30.155206219166732,30.433762016876369,31.284340715738729,32.020437228810366,32.914177715060653,33.162976820462596,33.479388204249233,33.513535073382059,33.959219951857158,33.923695181194915,33.871001998041137,33.981371466209602,33.874583373163574,33.928560860920669,33.867809583741433,34.642700270323211,34.658845813907938,35.138449186092068,35.490480747306563,35.692622952987271,35.903336974534774,36.316802329089136,36.610497105778656,37.004771280117538,37.2656025367287,37.59527252007836,37.962260725759059,38.630033069539664,39.08042034671891,39.757557105778652]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",21.626651220931862,25.537056684622922,29.308163501243126,34.578875157839228,40.217202758758383,41.339757220447524,43.003975239960823,45.218959702102012,47.833358138777967,49.698162785203053,50.177418400964378,51.02533692194681,51.693068396519251,52.540784781360657,52.088004146914798,52.068695544564157,52.475761392752212,52.510804561214499,53.333963084231151,53.998374219392758,55.413237559255634,55.88610383643487,56.622971767874638,57.08109422820764,57.629734476983351,58.197712683643495,58.418627753183166,58.907059802154762,61.267127296767882,62.886921618021553,63.925872669931458,65.497978926542615,66.781586335945164,68.882363739471117,71.084447090107744]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN524","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F525","v":3.73E-2},{"$f":"'WACC Calc'!G525","v":3.73E-2},{"$f":"'WACC Calc'!H525","v":3.73E-2},{"$f":"'WACC Calc'!I525","v":3.73E-2},{"$f":"'WACC Calc'!J525","v":3.73E-2},{"$f":"'WACC Calc'!K525","v":3.73E-2},{"$f":"'WACC Calc'!L525","v":3.73E-2},{"$f":"'WACC Calc'!M525","v":3.73E-2},{"$f":"'WACC Calc'!N525","v":3.73E-2},{"$f":"'WACC Calc'!O525","v":3.73E-2},{"$f":"'WACC Calc'!P525","v":3.73E-2},{"$f":"'WACC Calc'!Q525","v":3.73E-2},{"$f":"'WACC Calc'!R525","v":3.73E-2},{"$f":"'WACC Calc'!S525","v":3.73E-2},{"$f":"'WACC Calc'!T525","v":3.73E-2},{"$f":"'WACC Calc'!U525","v":3.73E-2},{"$f":"'WACC Calc'!V525","v":3.73E-2},{"$f":"'WACC Calc'!W525","v":3.73E-2},{"$f":"'WACC Calc'!X525","v":3.73E-2},{"$f":"'WACC Calc'!Y525","v":3.73E-2},{"$f":"'WACC Calc'!Z525","v":3.73E-2},{"$f":"'WACC Calc'!AA525","v":3.73E-2},{"$f":"'WACC Calc'!AB525","v":3.73E-2},{"$f":"'WACC Calc'!AC525","v":3.73E-2},{"$f":"'WACC Calc'!AD525","v":3.73E-2},{"$f":"'WACC Calc'!AE525","v":3.73E-2},{"$f":"'WACC Calc'!AF525","v":3.73E-2},{"$f":"'WACC Calc'!AG525","v":3.73E-2},{"$f":"'WACC Calc'!AH525","v":3.73E-2},{"$f":"'WACC Calc'!AI525","v":3.73E-2},{"$f":"'WACC Calc'!AJ525","v":3.73E-2},{"$f":"'WACC Calc'!AK525","v":3.73E-2},{"$f":"'WACC Calc'!AL525","v":3.73E-2},{"$f":"'WACC Calc'!AM525","v":3.73E-2},{"$f":"'WACC Calc'!AN525","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F526","v":3.73E-2},{"$f":"'WACC Calc'!G526","v":3.73E-2},{"$f":"'WACC Calc'!H526","v":3.73E-2},{"$f":"'WACC Calc'!I526","v":3.73E-2},{"$f":"'WACC Calc'!J526","v":3.73E-2},{"$f":"'WACC Calc'!K526","v":3.73E-2},{"$f":"'WACC Calc'!L526","v":3.73E-2},{"$f":"'WACC Calc'!M526","v":3.73E-2},{"$f":"'WACC Calc'!N526","v":3.73E-2},{"$f":"'WACC Calc'!O526","v":3.73E-2},{"$f":"'WACC Calc'!P526","v":3.73E-2},{"$f":"'WACC Calc'!Q526","v":3.73E-2},{"$f":"'WACC Calc'!R526","v":3.73E-2},{"$f":"'WACC Calc'!S526","v":3.73E-2},{"$f":"'WACC Calc'!T526","v":3.73E-2},{"$f":"'WACC Calc'!U526","v":3.73E-2},{"$f":"'WACC Calc'!V526","v":3.73E-2},{"$f":"'WACC Calc'!W526","v":3.73E-2},{"$f":"'WACC Calc'!X526","v":3.73E-2},{"$f":"'WACC Calc'!Y526","v":3.73E-2},{"$f":"'WACC Calc'!Z526","v":3.73E-2},{"$f":"'WACC Calc'!AA526","v":3.73E-2},{"$f":"'WACC Calc'!AB526","v":3.73E-2},{"$f":"'WACC Calc'!AC526","v":3.73E-2},{"$f":"'WACC Calc'!AD526","v":3.73E-2},{"$f":"'WACC Calc'!AE526","v":3.73E-2},{"$f":"'WACC Calc'!AF526","v":3.73E-2},{"$f":"'WACC Calc'!AG526","v":3.73E-2},{"$f":"'WACC Calc'!AH526","v":3.73E-2},{"$f":"'WACC Calc'!AI526","v":3.73E-2},{"$f":"'WACC Calc'!AJ526","v":3.73E-2},{"$f":"'WACC Calc'!AK526","v":3.73E-2},{"$f":"'WACC Calc'!AL526","v":3.73E-2},{"$f":"'WACC Calc'!AM526","v":3.73E-2},{"$f":"'WACC Calc'!AN526","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F527","v":3.73E-2},{"$f":"'WACC Calc'!G527","v":3.73E-2},{"$f":"'WACC Calc'!H527","v":3.73E-2},{"$f":"'WACC Calc'!I527","v":3.73E-2},{"$f":"'WACC Calc'!J527","v":3.73E-2},{"$f":"'WACC Calc'!K527","v":3.73E-2},{"$f":"'WACC Calc'!L527","v":3.73E-2},{"$f":"'WACC Calc'!M527","v":3.73E-2},{"$f":"'WACC Calc'!N527","v":3.73E-2},{"$f":"'WACC Calc'!O527","v":3.73E-2},{"$f":"'WACC Calc'!P527","v":3.73E-2},{"$f":"'WACC Calc'!Q527","v":3.73E-2},{"$f":"'WACC Calc'!R527","v":3.73E-2},{"$f":"'WACC Calc'!S527","v":3.73E-2},{"$f":"'WACC Calc'!T527","v":3.73E-2},{"$f":"'WACC Calc'!U527","v":3.73E-2},{"$f":"'WACC Calc'!V527","v":3.73E-2},{"$f":"'WACC Calc'!W527","v":3.73E-2},{"$f":"'WACC Calc'!X527","v":3.73E-2},{"$f":"'WACC Calc'!Y527","v":3.73E-2},{"$f":"'WACC Calc'!Z527","v":3.73E-2},{"$f":"'WACC Calc'!AA527","v":3.73E-2},{"$f":"'WACC Calc'!AB527","v":3.73E-2},{"$f":"'WACC Calc'!AC527","v":3.73E-2},{"$f":"'WACC Calc'!AD527","v":3.73E-2},{"$f":"'WACC Calc'!AE527","v":3.73E-2},{"$f":"'WACC Calc'!AF527","v":3.73E-2},{"$f":"'WACC Calc'!AG527","v":3.73E-2},{"$f":"'WACC Calc'!AH527","v":3.73E-2},{"$f":"'WACC Calc'!AI527","v":3.73E-2},{"$f":"'WACC Calc'!AJ527","v":3.73E-2},{"$f":"'WACC Calc'!AK527","v":3.73E-2},{"$f":"'WACC Calc'!AL527","v":3.73E-2},{"$f":"'WACC Calc'!AM527","v":3.73E-2},{"$f":"'WACC Calc'!AN527","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM528","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN528","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM529","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN529","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM530","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN530","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F531","v":3.73E-2},{"$f":"'WACC Calc'!G531","v":3.73E-2},{"$f":"'WACC Calc'!H531","v":3.73E-2},{"$f":"'WACC Calc'!I531","v":3.73E-2},{"$f":"'WACC Calc'!J531","v":3.73E-2},{"$f":"'WACC Calc'!K531","v":3.73E-2},{"$f":"'WACC Calc'!L531","v":3.73E-2},{"$f":"'WACC Calc'!M531","v":3.73E-2},{"$f":"'WACC Calc'!N531","v":3.73E-2},{"$f":"'WACC Calc'!O531","v":3.73E-2},{"$f":"'WACC Calc'!P531","v":3.73E-2},{"$f":"'WACC Calc'!Q531","v":3.73E-2},{"$f":"'WACC Calc'!R531","v":3.73E-2},{"$f":"'WACC Calc'!S531","v":3.73E-2},{"$f":"'WACC Calc'!T531","v":3.73E-2},{"$f":"'WACC Calc'!U531","v":3.73E-2},{"$f":"'WACC Calc'!V531","v":3.73E-2},{"$f":"'WACC Calc'!W531","v":3.73E-2},{"$f":"'WACC Calc'!X531","v":3.73E-2},{"$f":"'WACC Calc'!Y531","v":3.73E-2},{"$f":"'WACC Calc'!Z531","v":3.73E-2},{"$f":"'WACC Calc'!AA531","v":3.73E-2},{"$f":"'WACC Calc'!AB531","v":3.73E-2},{"$f":"'WACC Calc'!AC531","v":3.73E-2},{"$f":"'WACC Calc'!AD531","v":3.73E-2},{"$f":"'WACC Calc'!AE531","v":3.73E-2},{"$f":"'WACC Calc'!AF531","v":3.73E-2},{"$f":"'WACC Calc'!AG531","v":3.73E-2},{"$f":"'WACC Calc'!AH531","v":3.73E-2},{"$f":"'WACC Calc'!AI531","v":3.73E-2},{"$f":"'WACC Calc'!AJ531","v":3.73E-2},{"$f":"'WACC Calc'!AK531","v":3.73E-2},{"$f":"'WACC Calc'!AL531","v":3.73E-2},{"$f":"'WACC Calc'!AM531","v":3.73E-2},{"$f":"'WACC Calc'!AN531","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM532","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN532","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM533","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN533","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM534","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN534","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM535","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN535","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM536","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN536","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM537","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN537","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F538","v":0.6},{"$f":"'WACC Calc'!G538","v":0.6},{"$f":"'WACC Calc'!H538","v":0.6},{"$f":"'WACC Calc'!I538","v":0.6},{"$f":"'WACC Calc'!J538","v":0.6},{"$f":"'WACC Calc'!K538","v":0.6},{"$f":"'WACC Calc'!L538","v":0.6},{"$f":"'WACC Calc'!M538","v":0.6},{"$f":"'WACC Calc'!N538","v":0.6},{"$f":"'WACC Calc'!O538","v":0.6},{"$f":"'WACC Calc'!P538","v":0.6},{"$f":"'WACC Calc'!Q538","v":0.6},{"$f":"'WACC Calc'!R538","v":0.6},{"$f":"'WACC Calc'!S538","v":0.6},{"$f":"'WACC Calc'!T538","v":0.6},{"$f":"'WACC Calc'!U538","v":0.6},{"$f":"'WACC Calc'!V538","v":0.6},{"$f":"'WACC Calc'!W538","v":0.6},{"$f":"'WACC Calc'!X538","v":0.6},{"$f":"'WACC Calc'!Y538","v":0.6},{"$f":"'WACC Calc'!Z538","v":0.6},{"$f":"'WACC Calc'!AA538","v":0.6},{"$f":"'WACC Calc'!AB538","v":0.6},{"$f":"'WACC Calc'!AC538","v":0.6},{"$f":"'WACC Calc'!AD538","v":0.6},{"$f":"'WACC Calc'!AE538","v":0.6},{"$f":"'WACC Calc'!AF538","v":0.6},{"$f":"'WACC Calc'!AG538","v":0.6},{"$f":"'WACC Calc'!AH538","v":0.6},{"$f":"'WACC Calc'!AI538","v":0.6},{"$f":"'WACC Calc'!AJ538","v":0.6},{"$f":"'WACC Calc'!AK538","v":0.6},{"$f":"'WACC Calc'!AL538","v":0.6},{"$f":"'WACC Calc'!AM538","v":0.6},{"$f":"'WACC Calc'!AN538","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F539","v":0.6},{"$f":"'WACC Calc'!G539","v":0.6},{"$f":"'WACC Calc'!H539","v":0.6},{"$f":"'WACC Calc'!I539","v":0.6},{"$f":"'WACC Calc'!J539","v":0.6},{"$f":"'WACC Calc'!K539","v":0.6},{"$f":"'WACC Calc'!L539","v":0.6},{"$f":"'WACC Calc'!M539","v":0.6},{"$f":"'WACC Calc'!N539","v":0.6},{"$f":"'WACC Calc'!O539","v":0.6},{"$f":"'WACC Calc'!P539","v":0.6},{"$f":"'WACC Calc'!Q539","v":0.6},{"$f":"'WACC Calc'!R539","v":0.6},{"$f":"'WACC Calc'!S539","v":0.6},{"$f":"'WACC Calc'!T539","v":0.6},{"$f":"'WACC Calc'!U539","v":0.6},{"$f":"'WACC Calc'!V539","v":0.6},{"$f":"'WACC Calc'!W539","v":0.6},{"$f":"'WACC Calc'!X539","v":0.6},{"$f":"'WACC Calc'!Y539","v":0.6},{"$f":"'WACC Calc'!Z539","v":0.6},{"$f":"'WACC Calc'!AA539","v":0.6},{"$f":"'WACC Calc'!AB539","v":0.6},{"$f":"'WACC Calc'!AC539","v":0.6},{"$f":"'WACC Calc'!AD539","v":0.6},{"$f":"'WACC Calc'!AE539","v":0.6},{"$f":"'WACC Calc'!AF539","v":0.6},{"$f":"'WACC Calc'!AG539","v":0.6},{"$f":"'WACC Calc'!AH539","v":0.6},{"$f":"'WACC Calc'!AI539","v":0.6},{"$f":"'WACC Calc'!AJ539","v":0.6},{"$f":"'WACC Calc'!AK539","v":0.6},{"$f":"'WACC Calc'!AL539","v":0.6},{"$f":"'WACC Calc'!AM539","v":0.6},{"$f":"'WACC Calc'!AN539","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F540","v":0.6},{"$f":"'WACC Calc'!G540","v":0.6},{"$f":"'WACC Calc'!H540","v":0.6},{"$f":"'WACC Calc'!I540","v":0.6},{"$f":"'WACC Calc'!J540","v":0.6},{"$f":"'WACC Calc'!K540","v":0.6},{"$f":"'WACC Calc'!L540","v":0.6},{"$f":"'WACC Calc'!M540","v":0.6},{"$f":"'WACC Calc'!N540","v":0.6},{"$f":"'WACC Calc'!O540","v":0.6},{"$f":"'WACC Calc'!P540","v":0.6},{"$f":"'WACC Calc'!Q540","v":0.6},{"$f":"'WACC Calc'!R540","v":0.6},{"$f":"'WACC Calc'!S540","v":0.6},{"$f":"'WACC Calc'!T540","v":0.6},{"$f":"'WACC Calc'!U540","v":0.6},{"$f":"'WACC Calc'!V540","v":0.6},{"$f":"'WACC Calc'!W540","v":0.6},{"$f":"'WACC Calc'!X540","v":0.6},{"$f":"'WACC Calc'!Y540","v":0.6},{"$f":"'WACC Calc'!Z540","v":0.6},{"$f":"'WACC Calc'!AA540","v":0.6},{"$f":"'WACC Calc'!AB540","v":0.6},{"$f":"'WACC Calc'!AC540","v":0.6},{"$f":"'WACC Calc'!AD540","v":0.6},{"$f":"'WACC Calc'!AE540","v":0.6},{"$f":"'WACC Calc'!AF540","v":0.6},{"$f":"'WACC Calc'!AG540","v":0.6},{"$f":"'WACC Calc'!AH540","v":0.6},{"$f":"'WACC Calc'!AI540","v":0.6},{"$f":"'WACC Calc'!AJ540","v":0.6},{"$f":"'WACC Calc'!AK540","v":0.6},{"$f":"'WACC Calc'!AL540","v":0.6},{"$f":"'WACC Calc'!AM540","v":0.6},{"$f":"'WACC Calc'!AN540","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F541","v":0.25740000000000002},{"$f":"'WACC Calc'!G541","v":0.25740000000000002},{"$f":"'WACC Calc'!H541","v":0.25740000000000002},{"$f":"'WACC Calc'!I541","v":0.25740000000000002},{"$f":"'WACC Calc'!J541","v":0.25740000000000002},{"$f":"'WACC Calc'!K541","v":0.25740000000000002},{"$f":"'WACC Calc'!L541","v":0.25740000000000002},{"$f":"'WACC Calc'!M541","v":0.25740000000000002},{"$f":"'WACC Calc'!N541","v":0.25740000000000002},{"$f":"'WACC Calc'!O541","v":0.25740000000000002},{"$f":"'WACC Calc'!P541","v":0.25740000000000002},{"$f":"'WACC Calc'!Q541","v":0.25740000000000002},{"$f":"'WACC Calc'!R541","v":0.25740000000000002},{"$f":"'WACC Calc'!S541","v":0.25740000000000002},{"$f":"'WACC Calc'!T541","v":0.25740000000000002},{"$f":"'WACC Calc'!U541","v":0.25740000000000002},{"$f":"'WACC Calc'!V541","v":0.25740000000000002},{"$f":"'WACC Calc'!W541","v":0.25740000000000002},{"$f":"'WACC Calc'!X541","v":0.25740000000000002},{"$f":"'WACC Calc'!Y541","v":0.25740000000000002},{"$f":"'WACC Calc'!Z541","v":0.25740000000000002},{"$f":"'WACC Calc'!AA541","v":0.25740000000000002},{"$f":"'WACC Calc'!AB541","v":0.25740000000000002},{"$f":"'WACC Calc'!AC541","v":0.25740000000000002},{"$f":"'WACC Calc'!AD541","v":0.25740000000000002},{"$f":"'WACC Calc'!AE541","v":0.25740000000000002},{"$f":"'WACC Calc'!AF541","v":0.25740000000000002},{"$f":"'WACC Calc'!AG541","v":0.25740000000000002},{"$f":"'WACC Calc'!AH541","v":0.25740000000000002},{"$f":"'WACC Calc'!AI541","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ541","v":0.25740000000000002},{"$f":"'WACC Calc'!AK541","v":0.25740000000000002},{"$f":"'WACC Calc'!AL541","v":0.25740000000000002},{"$f":"'WACC Calc'!AM541","v":0.25740000000000002},{"$f":"'WACC Calc'!AN541","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM542","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN542","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM543","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN543","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM544","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN544","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM545","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN545","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM546","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN546","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM547","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN547","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L354 / (1 - (1 / (1 + L354)^$S$21))","v":6.7096778007694757E-2},{"$f":" M354 / (1 - (1 / (1 + M354)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",6.7096778007694757E-2,{"$f":" M355 / (1 - (1 / (1 + M355)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)",{"$f":"K315","v":"Gas-CT-AvgCF - Low"},{"$f":"L354","v":5.2739388000000005E-2},{"$f":"M354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"L354","v":5.2739388000000005E-2},{"$f":"M354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"L354","v":5.2739388000000005E-2},{"$f":"M354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"L354","v":5.2739388000000005E-2},{"$f":"M354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"L354","v":5.2739388000000005E-2},{"$f":"M354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"L354","v":5.2739388000000005E-2},{"$f":"M354","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"L355","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)",{"$f":"K368","v":"Gas-CT-AvgCF - Low"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K369","v":"Gas-CT-AvgCF - Mid"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)",{"$f":"K389","v":"Gas-CT-AvgCF - Low"},{"$f":" ((L363 * L433 * $S$32 * (L235 * 1 + L389) +L255) * 1000 / (L135 * 8760)) + L275 + L315","v":119.50104625973059},{"$f":" ((M363 * M433 * $S$32 * (M235 * 1 + M389) +M255) * 1000 / (M135 * 8760)) + M275 + M315","v":124.22164668463338},123.24396514319204,125.21326773420003,126.63204105236053,123.70906175574565,121.66343131046884,121.02148496281515,120.67046936231226,120.38347077436414,120.2484168043039,120.29971259259455,120.06598618312296,119.51151128984368,118.77861149415051,118.50818953765204,118.07849334600567,117.50740915612678,116.98321882945368,116.68003384918455,116.65681962649802,116.13655199603716,115.96384776346048,115.95991184675236,115.59899743598072,115.19563326155458,114.68906039897729,114.46011622545953,114.35730180828006,114.01010065170152,113.79238654508697,113.75808817913888,113.76915864898741,113.79242018679598,113.22052377808708]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K390","v":"Gas-CT-AvgCF - Mid"},{"$f":" ((L364 * L434 * $S$32 * (L236 * 1 + L390) +L256) * 1000 / (L136 * 8760)) + L276 + L316","v":119.50104625973059},125.22855011254022,125.81202464421565,128.69475337614725,130.97691480825091,129.94043885911969,129.78212996622892,130.39980516755637,130.67853022755526,131.04912491927686,130.54330432654064,130.41263356118557,129.90385804610867,129.94255905365443,129.37524935212872,129.09288438678715,128.94761156636383,128.55835961564824,128.38181473281264,128.09288216442712,128.87317417165337,128.62931379701149,128.97448528540986,129.15740053722681,129.16012808283207,129.2147663637075,129.48647770729301,129.65020576513945,129.87014641051596,129.95008484644961,130.06507886149308,130.26202351747807,130.91179003640451,131.29667490303459,131.45876152030678]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",119.50104625973059,126.40951719126073,130.88546637561575,137.24424196394875,144.51624698519646,145.41991292040433,146.9342856950027,149.17818431019376,151.7049651063067,153.16145368753556,152.80688810016653,153.20046477947767,153.33261680440773,153.72136962067998,152.50547968901444,152.25972981088017,152.4689218511333,152.24690531003469,152.99771265286205,153.58328408594562,155.13590265065045,155.44058880040456,156.09322371550479,156.4003759859707,156.8185284946602,157.30235645140331,157.33686282321506,157.73308932763092,160.32936215381761,162.05105981214109,163.02011934543148,164.67229483588397,166.06514032402731,168.44605728061271,170.44355759673945]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":" ((L363 *L433 * $S$32 * (L238 * 1 + L392) +L258) * 1000 / (L138 * 8760)) + L278 + L318","v":58.708268372962294},{"$f":" ((M363 *M433 * $S$32 * (M238 * 1 + M392) +M258) * 1000 / (M138 * 8760)) + M278 + M318","v":63.596038032895486},62.785525726484551,64.921997552522939,66.144370104711939,63.384661438828957,61.544833599280452,61.067564853346397,61.011271460408494,61.085893421536269,61.357128675162024,61.603962080987756,61.585141545379862,61.212310524412445,60.672743463593861,60.558129751189185,60.327301280184656,59.941519917214009,59.589800417284991,59.44014815468968,59.529720476439188,59.197248847617296,59.192575370940034,59.362195509400379,59.173876234467237,58.913499861602745,58.570222752744151,58.478142846291604,58.558962390757678,58.379985546856489,58.364942410840044,58.507112445281642,58.63153353482253,58.769286373129781,58.666507431689311]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":" ((L364 *L434 * $S$32 * (L239 * 1 + L393) +L259) * 1000 / (L139 * 8760)) + L279 + L319","v":58.708268372962294},63.892663096921311,64.645746496251036,67.698084095836919,69.780978530536402,68.910155949350553,68.960653102090916,69.745409175389895,70.323157556806621,71.060650211769669,70.967048142118699,71.034768629124827,70.744035278993209,70.967031031284037,70.595875521865636,70.47159263333171,70.528089767200029,70.326844913838983,70.325287860684767,70.192128634133354,71.086853168881561,71.033529451192109,71.549183900967961,71.90818804848584,72.086029547007641,72.285742363319187,72.72313256447643,73.025722257689239,73.431976780089315,73.682594558905251,74.003217282025815,74.379205681086006,75.143977034786246,75.645024063851977,76.283074349952201]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",58.708268372962294,64.210962164345446,68.859483270181187,75.390830779994928,82.460087624774502,83.532300879479578,85.259127525209323,87.673025902308879,90.504053934184384,92.333850157753034,92.398704519249947,92.994138330787962,93.348141700455074,93.924408876438065,92.908099935475519,92.823193815828986,93.237680715901377,93.206955741636534,94.135807938023149,94.879874061199118,96.548924280849079,97.047475748245787,97.873571948899851,98.359889374482904,98.956215063330035,99.587651996445544,99.790731622682713,100.32824566451659,103.11408725677757,105.0094460129294,106.18772657195528,108.02207368585478,109.53193313435864,112.03104159739132,114.51282063090268]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":" ((L363 *L433* $S$32 * (L241 * 1 + L395) +L261) * 1000 / (L141 * 8760)) + L281 + L321","v":35.2352207272546},{"$f":" ((M363 *M433* $S$32 * (M241 * 1 + M395) +M261) * 1000 / (M141 * 8760)) + M281 + M321","v":38.531050061340807},38.108511526444872,39.630066079019727,40.465683599650049,38.726692377269444,37.590929619579725,37.362754732850604,37.421053710622701,37.574587334072241,37.863888180921549,38.131783287497015,38.222411435443959,38.066850446279943,37.795610863265821,37.72250043768279,37.570340341896454,37.310830683806067,37.072918055184843,36.974007863139647,37.039736467132698,36.815039449780116,36.817409869420814,36.94026966181287,36.815736056276208,36.640606266623934,36.408309602047531,36.349486812183457,36.412014586571964,36.293848120550287,36.290615951565833,36.395686805091948,36.484336976258305,36.581216967564252,36.519140528881685]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":" ((L364 *L434* $S$32 * (L242 * 1 + L396) +L262) * 1000 / (L142 * 8760)) + L282 + L322","v":35.2352207272546},38.719489906985473,39.326314288275285,41.457438017866153,42.86944268620487,42.397352043352413,42.539770971210281,43.178472867628976,43.687583405540906,44.315368154798527,44.384407091384027,44.556969676094823,44.48798292236355,44.768918593089012,44.642535967466216,44.562829304212528,44.609452089886481,44.477647755985146,44.481935634666499,44.394496388058542,45.017010938709994,44.985409349080783,45.34764749897839,45.601540118023564,45.730274977888207,45.873350140882295,46.180927665903354,46.395073872162641,46.682723899659919,46.86168651795748,47.090658513455864,47.357504167167328,47.888969173194397,48.237076364868614,48.687384958808913]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",35.2352207272546,38.920850732532045,42.091503293127673,46.531590069801041,51.269153899514443,52.123953044298624,53.42584254990237,55.201991502339411,57.278920683275047,58.701945962038266,58.938332499373637,59.531841153773627,59.967905952274606,60.55776744167165,60.052907369862339,60.000537006832225,60.294827440969641,60.281059168803807,60.928781596163226,61.447989611992384,62.605986672448068,62.956076788754203,63.533072302542493,63.875095770598747,64.293296438311984,64.734978613301848,64.88062952495963,65.257302442960338,67.190459646060901,68.506794013230859,69.328929222730878,70.604291599439946,71.651001663525761,73.380717405437267,75.106050146661261]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":" ((L363 * L433 * $S$32 * (L244 * 1 + L398) +L264) * 1000 / (L144 * 8760)) + L284 + L324","v":30.186174247078544},{"$f":" ((M363 * M433 * $S$32 * (M244 * 1 + M398) +M264) * 1000 / (M144 * 8760)) + M284 + M324","v":33.488140774211757},33.071739432362826,34.599431177984691,35.441185891662016,33.716153910348723,32.597739810245102,32.382617464619209,32.464699094825015,32.646397216672959,32.968136897322999,33.251562170380979,33.358903407790464,33.218345464435878,32.963158425336772,32.902744703204142,32.766930960110479,32.522543226166739,32.29923173563305,32.213369521865417,32.288525082641634,32.079930578866957,32.096363060844851,32.233824038540732,32.123760712924216,31.960545417934625,31.742051540267312,31.694579778595266,31.77228635190194,31.668205215053334,31.681784613669873,31.801304052162497,31.89986061294049,32.00711414744967,31.986704237893267]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":" ((L364 * L434 * $S$32 * (L245 * 1 + L399) +L265) * 1000 / (L145 * 8760)) + L285 + L325","v":30.186174247078544},33.614274248812698,34.227325388052861,36.364675875594074,37.782907301883135,37.324979618323447,37.485000386424012,38.136945309983012,38.670185579351582,39.326545853768103,39.428497029665863,39.616816424839442,39.564786667879915,39.860944335706932,39.750848521445697,39.684023854659678,39.747231548256302,39.63076982467917,39.649871927383508,39.575671078501259,40.207750160958618,40.192486081600606,40.568991512612833,40.837698403586344,40.981114719590039,41.136278254873702,41.457860001770257,41.683522890737414,41.986573233348864,42.179826739148233,42.425855646726035,42.707360745011314,43.24887671241455,43.607508836597688,44.100092032218662]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",30.186174247078544,33.739960921896433,36.916949021423186,41.363371337027672,46.107270705672185,46.976480235554803,48.296279084191667,50.085902418430969,52.187382875369316,53.639482891510326,53.909356642438368,54.518897377563711,54.972215410261185,55.577564823874226,55.089276092763853,55.050012773685381,55.361177852806755,55.363020225183249,56.025815679915873,56.558493367257192,57.726222051151183,58.092935092771917,58.684447135974665,59.04154368014639,59.474682287904216,59.928664018114489,60.088563804323009,60.476954600589565,62.425781161120653,63.756656076494011,64.596146181010923,65.886424101659003,66.943360716640427,68.683785260819405,70.452131137752417]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":" ((L363 * L433 * $S$32 * (L247 * 1 + L401) +L267) * 1000 / (L147 * 8760)) + L287 + L327","v":60.125088141392155},{"$f":" ((M363 * M433 * $S$32 * (M247 * 1 + M401) +M267) * 1000 / (M147 * 8760)) + M287 + M327","v":63.931884077280195},63.409437241709533,65.161628629750723,66.115879046572132,64.009941951174085,62.596265389122934,62.253165686112453,62.216748031242624,62.271251213994795,62.480955689642151,62.71940068921856,62.741238764502739,62.484568439556455,62.087341729631063,61.886026045875155,61.581106848434715,61.150349334951031,60.751975203946643,60.523932004893133,60.499674971966769,60.115476548578172,60.003843117937485,60.035513734420945,59.7716139931279,59.45284676969402,59.063055489143302,58.883905138658626,58.839335650263152,58.583732368975305,58.457134619225357,58.463696822961467,58.469528751347539,58.488209321384829,58.262139730350668]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":" ((L364 * L434 * $S$32 * (L248 * 1 + L402) +L268) * 1000 / (L148 * 8760)) + L288 + L328","v":60.125088141392155},64.309301331102205,64.98885490640933,67.45581109642302,69.088447919601776,68.474064822716599,68.570385801415156,69.25777167107411,69.763610891740683,70.38974572123692,70.34971400514155,70.486681318679175,70.330105581876566,70.605128688612822,70.393265099998814,70.18240892504484,70.113058769900633,69.833030601578287,69.722201160142987,69.506251101827701,70.145354742940299,69.99004103301246,70.306456486538792,70.492915049753762,70.52976297828377,70.589365306666252,70.842599316804524,70.98781281599625,71.210322539486185,71.307851170197694,71.456738030333526,71.654740853614499,72.187879812141048,72.505136024444511,72.888689800914719]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",60.125088141392155,64.735599741903727,68.410240521843534,73.584486141759243,79.126347705998,80.086067384492566,81.564866956772676,83.613807623580513,85.993926190725773,87.586450130228798,87.771829072335009,88.437168649011795,88.910845608444262,89.584918773567296,88.952718695630963,88.77248400622139,88.996690543149384,88.855467145592002,89.510939575084109,90.017440618382423,91.294144723572657,91.592556367314785,92.163385499753645,92.453042414592034,92.833500707953647,93.247727311832932,93.305611807737208,93.642968622753827,95.82827095481953,97.281909765903791,98.136919427391305,99.537088140015555,100.6837101293155,102.64903067853817,104.55240217453998]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":" ((L363* L433 * $S$32 * (L250 * 1 + L404) +L270) * 1000 / (L150 * 8760)) + L290 + L330","v":48.739276631182605},{"$f":" ((M363* M433 * $S$32 * (M250 * 1 + M404) +M270) * 1000 / (M150 * 8760)) + M290 + M330","v":52.579906458972175},52.091293515303036,53.877318795245742,54.865403103968688,52.816577657830848,51.467933597540068,51.183071052554851,51.228823247853811,51.378824455837311,51.691601390465941,51.994082982377925,52.083982519645872,51.888214727109499,51.553916466045337,51.409042987453574,51.168258716493604,50.799323831427017,50.459762867801892,50.287104062697964,50.311304132104915,49.988292831278287,49.934894806280596,50.02565197023236,49.820739311803727,49.555897959973848,49.22328699899299,49.09712382731783,49.113850374514357,48.916523433411811,48.854440131792302,48.921306629943857,48.975183964312478,49.041373820763191,48.920072549722342]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":" ((L364* L434 * $S$32 * (L251 * 1 + L405) +L271) * 1000 / (L151 * 8760)) + L291 + L331","v":48.739276631182605},52.827581461887405,53.541462693791821,56.042746540402788,57.709711020178844,57.153273047940139,57.315575599039256,58.062048527547717,58.651256767878195,59.374283300681931,59.438828261335594,59.640766703756483,59.553245703585667,59.890060141468744,59.742043366251067,59.588453102121299,59.58417384507306,59.366870531592134,59.3157125645196,59.155955168339787,59.84422308453604,59.750989449155867,60.126490183575534,60.372897590893785,60.469593447357667,60.583908630161957,60.895157437416408,61.094131399150427,61.378831699671885,61.535487143209139,61.749829961749981,62.00901714762395,62.590902676673522,62.956361515914764,63.446212579184632]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",48.739276631182605,53.096301526983311,56.805869665031537,62.015042643055651,67.591831565402842,68.610508665398896,70.156442503056525,72.265502475071273,74.730446512219018,76.421554845607616,76.713337410933789,77.444783157100545,77.988721234083698,78.725665220139234,78.158427354501185,78.036459006957784,78.326873225548894,78.249470481205535,78.965656841111695,79.52933222801569,80.856059504380511,81.217635756780879,81.848582385409742,82.199235446030656,82.640587206007723,83.110482493652484,83.227395300700607,83.619451769390594,85.868031143068279,87.381829707834569,88.303438838268121,89.765860799577297,90.962080958224732,92.976446230557201,94.987972018754391]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$437:$I$452,L437:L452)","v":0.68608897820727388},{"$f":"SUMPRODUCT($I$437:$I$452,M437:M452)","v":0.68608897820727388},0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$437:$I$452,L437:L452)","v":0.68608897820727388},{"$f":"SUMPRODUCT($I$437:$I$452,M438:M453)","v":0.63940468748688639},0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639,0.63940468748688639]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$437:$I$452,L437:L452)","v":0.68608897820727388},0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082,0.58270432002182082]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$353*L430*(1-0/2)-0)/(1-L$353)","v":1.1088078333011684},{"$f":"(1-M$353*M430*(1-0/2)-0)/(1-M$353)","v":1.1088078333011684},1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$353*L431*(1-0/2)-0)/(1-L$353)","v":1.1088078333011684},1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772,1.1249895413962772]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",1.1088078333011684,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722,1.1446430218507722]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.05,"Depreciation Factor",1,{"$f":"1/((1+L$357)*(1+L$336))^$K437","v":0.94990271229407064},{"$f":"1/((1+M$357)*(1+M$336))^$K437","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,9.5000000000000001E-2,null,{"$f":"K437+1","v":2},0.90231516282363189,{"$f":"1/((1+M$357)*(1+M$336))^$K438","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,8.5500000000000007E-2,null,{"$f":"K438+1","v":3},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,7.6999999999999999E-2,null,4,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,6.93E-2,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,6.2300000000000001E-2,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,7,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,8,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,{"$f":"1/((1+AS$357)*(1+AS$336))^$K444","v":0.66287710899309948},0.66287710899309948]
[null,null,null,null,null,null,null,null,5.91E-2,null,9,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,10,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696]
[null,null,null,null,null,null,null,null,5.91E-2,null,11,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,12,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073]
[null,null,null,null,null,null,null,null,5.91E-2,null,13,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,14,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042]
[null,null,null,null,null,null,null,null,5.91E-2,null,15,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044]
[null,null,null,null,null,null,null,null,2.9499999999999998E-2,null,16,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,{"$f":"1/((1+AB$357)*(1+AB$336))^$K452","v":0.43940606162704959},0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Values overlap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2018 Reference Case outputs (converted to 2016$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)",null,null,null,null,"Electricity sector natural gas prices from the AEO 2018 Reference scenario."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2018 Reference Case outputs (converted to 2016$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)",null,null,null,null,"Electricity sector natural gas prices the AEO 2018. Low cost utilizes the High Oil & Gas Resource scenario, the mid cost utilizes the Reference scenario, and the high cost utilizes the Low Oil & Gas Resource scenario."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Coal","index":11,"n_rows":814,"n_cols":46,"rows_kept":814,"cut":false,"hidden":false,"merged":[[32,20,32,22],[35,20,35,22],[35,14,35,17],[36,14,36,17],[30,14,30,17],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,14,34,17],[25,14,25,17],[26,14,26,17],[27,14,27,17],[28,14,28,17],[29,14,29,17],[20,14,20,17],[21,14,21,17],[22,14,22,17],[23,14,23,17],[24,14,24,17],[112,7,137,7],[112,9,119,9],[121,9,128,9],[130,9,137,9],[140,7,156,7],[140,9,147,9],[149,9,156,9],[13,14,13,19],[9,6,9,19],[11,14,11,15],[11,16,11,19],[19,14,19,18],[586,0,603,4],[639,0,656,4],[486,7,509,7],[513,7,536,7],[513,9,536,9],[486,9,509,9],[83,9,90,9],[92,9,99,9],[102,7,109,7],[102,9,109,9],[11,7,99,7],[11,9,18,9],[20,9,27,9],[29,9,36,9],[38,9,45,9],[47,9,54,9],[56,9,63,9],[65,9,72,9],[74,9,81,9],[692,0,709,4],[737,0,754,4],[796,7,796,11],[797,7,797,11],[798,7,798,11],[810,7,810,11],[811,7,811,11],[812,7,812,11],[813,7,813,11],[804,7,804,11],[805,7,805,11],[806,7,806,11],[807,7,807,11],[808,7,808,11],[459,9,482,9],[166,7,416,7],[400,9,423,9],[374,9,397,9],[348,9,371,9],[322,9,345,9],[166,9,189,9],[192,9,215,9],[810,12,810,28],[811,12,811,28],[797,12,797,28],[798,12,798,28],[799,12,799,28],[800,12,800,28],[801,12,801,28],[37,14,37,17],[427,7,476,7],[807,12,807,28],[808,12,808,28],[809,12,809,28],[427,9,456,9],[296,9,319,9],[270,9,293,9],[244,9,267,9],[218,9,241,9],[809,7,809,11],[799,7,799,11],[800,7,800,11],[801,7,801,11],[802,7,802,11],[803,7,803,11]]}
["Coal Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=cc"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Coal-new-AvgCF",0.53300000000000003,"*",null,"Basis Year:",null,2016]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",0.85,"**"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L12","v":0.53300000000000003},"*",null,"Coal Technologies"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",0.85,"**",null,"Coal-new",null,"Advanced super critical with SO2 and NOx controls"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0.53300000000000003,"*",null,"Coal-IGCC",null,"Integrated gasification combined cycle (IGCC)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",0.85,"**",null,"Coal-CCS-30%"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0.53300000000000003,"*",null,"Coal-CCS-90%"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",0.85,"**"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Coal-new-AvgCF",{"$f":"L12*8760","v":4669.08},null,null,"Inflation Rate",null,null,null,{"$f":"L428","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",7446,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",4669.08,null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L430","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",7446,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L433","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",4669.08,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L435","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",7446,null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L437","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",4669.08,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L440","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",7446,null,null,"Debt Fraction",null,null,null,{"$f":"L443","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L445","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF",{"$f":"L220","v":8.8042857142857134},null,null,"WACC - Nominal",null,null,null,{"$f":"L447","v":8.2739387999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"L30","v":8.8042857142857134},null,null,"WACC - Real",null,null,null,{"$f":"L450","v":5.6331110243902582E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L226","v":8.7892857142857146},null,null,"Depreciation Period",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"L32","v":8.7892857142857146},null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P43:P48,Q43:Q48)","v":1.0874861106838143}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L232","v":9.75},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O51:AI51,O53:AI53)","v":0.49662591223157354}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",{"$f":"L34","v":9.75},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S29 * S34) / (1 - S29)","v":1.1744795181680487}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L235","v":11.820928571428571},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L453","v":9.1133185226012256E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",{"$f":"L36","v":11.820928571428571},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L456","v":6.9820058699610041E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Risk Adder",null,null,null,0.03]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Coal-new-AvgCF",{"$f":" $S$33 * (L57 + L113)","v":3952.0975071053031}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",3952.0975071053031,null,null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",4240.8220563903915,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",4240.8220563903915,null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",5470.0551367395856,null,null,0,0.1,{"$f":"1+(1-$S$29)*((1+$S$25)^(O43+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",5470.0551367395856,null,null,1,0.2,1.041933533975707]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",6048.5977476233747,null,null,2,0.2,1.0711966347930009]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",6048.5977476233747,null,null,3,0.2,1.10155124927078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.2,1.1330380908685802]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF",{"$f":"(L57+L113)*($S$33-1)","v":317.93844219530331},null,null,5,0.1,1.1656993916579783]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",317.93844219530331]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",341.16576218379163,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",341.16576218379163,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",440.05513673958586,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",440.05513673958586,null,"Depreciation",{"$f":"1/((1+$S$31)*(1+$S$21))^O50","v":0.92358328429075309},0.85300608302129399,0.78782215967679736,0.72761937767133067,0.6720170945432814,0.62066375527781337,0.57323466953971502,0.52942995876281451,0.48897266011607826,0.45160697535839361,0.41709665351011832,0.38522349711555742,0.35578598265195593,0.3285979863623063,0.30348760745582692,0.28029608123559552,0.25887677528139902,0.23909426234099374,0.22082346406796988,0.20394886019235678,0.18836375812381248]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",486.59774762337508,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",486.59774762337508]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Coal-new-AvgCF",{"$f":"L298","v":3634.1590649099999},"***"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"L57","v":3634.1590649099999},"***"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L304","v":3899.6562942065998}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"L59","v":3899.6562942065998},null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L310","v":5030}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",{"$f":"L61","v":5030}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L313","v":5562},null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",{"$f":"L63","v":5562},"***",null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF",{"$f":"L323","v":32.531040000000004},null,null,"Coal-new",null,"Y",{"$f":"L30","v":8.8042857142857134},0.4,0.06,0.1,0.1,0.08,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"L66","v":32.531040000000004},null,null,"Coal-IGCC",null,"Y",{"$f":"L32","v":8.7892857142857146},0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,210.55,0.5,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L329","v":53.630279999999999},null,null,"Coal-CCS-30%",null,"Y",{"$f":"L34","v":9.75},0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,21.055000000000003,0.5,0,0,"Y",null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"L68","v":53.630279999999999},null,null,"Coal-CCS-90%",null,"Y",{"$f":"L36","v":11.820928571428571},0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,21.055000000000003,0.5,0,0,"Y"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L335","v":69.2458374142997},null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",{"$f":"L70","v":69.2458374142997}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L338","v":80.411361410381986}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",{"$f":"L72","v":80.411361410381986}]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF",{"$f":"L349","v":4.6666799999999995}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"L75","v":4.6666799999999995}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L355","v":7.5376799999999999}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"L77","v":7.5376799999999999}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L361","v":7.0225269343780612}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",{"$f":"L79","v":7.0225269343780612}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L364","v":9.5004897159647399}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",{"$f":"L81","v":9.5004897159647399}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Coal-new-AvgCF",{"$f":"L376","v":2.1530969637610187}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",{"$f":"L84","v":2.1530969637610187}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L382","v":2.1530969637610187}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",{"$f":"L86","v":2.1530969637610187}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L388","v":2.1530969637610187}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",{"$f":"L88","v":2.1530969637610187}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L391","v":2.1530969637610187}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",{"$f":"L90","v":2.1530969637610187}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Coal-new-AvgCF",{"$f":"L84*L30","v":18.95648083951308}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",18.95648083951308]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",18.92418438505667]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",18.92418438505667]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",20.992695396669934]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",20.992695396669934]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",25.451605415978729]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",25.451605415978729]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) %","Coal-new-AvgCF",{"$f":"$S$30","v":8.2739387999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",8.2739387999999997E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF",{"$f":"L122+L131","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Coal-new-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Coal-new-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF",{"$f":" (($S$37 * $S$35 * $S$33 * (L57 * 1 + L113) +L66) * 1000 / (L12 * 8760)) + L75 + L93","v":100.00048665374216}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",71.516236908906137]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",112.42893733994734]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",80.368276014417518]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",138.91556047748077]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",97.556257898164077]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",158.4046507606572]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",112.36410942618396]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF",{"$f":"(((L57*$S$37*(1-$S$29*$S$34))/(8760*L12*(1-$S$29))+L66/(8760*L12))*1000)+L75","v":75.460109005221071},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-ConstantCF",49.058324305626847]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",87.512918819807894]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-ConstantCF",57.686859165832473]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",110.19425429420346]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF ",71.717268914127402]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",124.40701488839417]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-ConstantCF",81.553640206441088]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**The Constant CF represents investment into a new plant that is assumed to run more than the fleet-wide average. Constant CF values are from EIA's LCOE tables at https://www.eia.gov/forecasts/aeo/electricity_generation.cfm."]
[null,null,null,null,null,null,null,null,null,null,null,null,"***Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[" ",null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Coal-new-AvgCF-Low",{"$f":"$L$12","v":0.53300000000000003},{"$f":"$L$12","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$L$12","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",{"$f":"$L$12","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"$L$13","v":0.85},{"$f":"$L$13","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"$L$13","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",{"$f":"$L$13","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"$L$14","v":0.53300000000000003},{"$f":"$L$14","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"$L$14","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"$L$14","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"$L$15","v":0.85},{"$f":"$L$15","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"$L$15","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",{"$f":"$L$15","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"$L$16","v":0.53300000000000003},{"$f":"$L$16","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"$L$16","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",{"$f":"$L$16","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":"$L$18","v":0.53300000000000003},{"$f":"$L$18","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"$L$18","v":0.53300000000000003},0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003,0.53300000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"$L$17","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"$L$17","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",{"$f":"$L$17","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"$L$19","v":0.85},{"$f":"$L$19","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"$L$19","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",{"$f":"$L$19","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Coal-new-AvgCF-Low",{"$f":"L167*8760","v":4669.08},4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",4669.08,4669.08,4669.08,{"$f":"O174*8760","v":4669.08},4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"L175*8760","v":4669.08},4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",4669.08,4669.08,4669.08,{"$f":"O182*8760","v":4669.08},4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"L183*8760","v":4669.08},4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08,4669.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",7446,7446,7446,{"$f":"O190*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF-Low",8.8042857142857134,8.8000000000000007,8.7953846153846147,8.7907692307692304,8.7861538461538462,8.7815384615384602,8.7769230769230759,8.7723076923076917,8.7676923076923092,8.7630769230769232,8.758461538461539,8.7538461538461547,8.7492307692307687,8.7446153846153845,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",8.8042857142857134,8.8000000000000007,8.7953846153846147,8.7907692307692304,8.7861538461538462,8.7815384615384602,8.7769230769230759,8.7723076923076917,8.7676923076923092,8.7630769230769232,8.758461538461539,8.7538461538461547,8.7492307692307687,8.7446153846153845,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",8.8042857142857134,8.8000000000000007,8.7953846153846147,8.7907692307692304,8.7861538461538462,8.7815384615384602,8.7769230769230759,8.7723076923076917,8.7676923076923092,8.7630769230769232,8.758461538461539,8.7538461538461547,8.7492307692307687,8.7446153846153845,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",8.8042857142857134,8.8000000000000007,8.7953846153846147,8.7907692307692304,8.7861538461538462,8.7815384615384602,8.7769230769230759,8.7723076923076917,8.7676923076923092,8.7630769230769232,8.758461538461539,8.7538461538461547,8.7492307692307687,8.7446153846153845,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",8.8042857142857134,8.8000000000000007,8.7953846153846147,8.7907692307692304,8.7861538461538462,8.7815384615384602,8.7769230769230759,8.7723076923076917,8.7676923076923092,8.7630769230769232,8.758461538461539,8.7538461538461547,8.7492307692307687,8.7446153846153845,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",8.8042857142857134,8.8000000000000007,8.7953846153846147,8.7907692307692304,8.7861538461538462,8.7815384615384602,8.7769230769230759,8.7723076923076917,8.7676923076923092,8.7630769230769232,8.758461538461539,8.7538461538461547,8.7492307692307687,8.7446153846153845,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",8.7892857142857146,8.6999999999999993,8.6038461538461544,8.5076923076923077,8.411538461538461,8.315384615384616,8.2192307692307693,8.1230769230769226,8.0269230769230777,7.9307692307692301,7.8346153846153843,7.7384615384615385,7.6423076923076927,7.546153846153846,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",8.7892857142857146,8.6999999999999993,8.6038461538461544,8.5076923076923077,8.411538461538461,8.315384615384616,8.2192307692307693,8.1230769230769226,8.0269230769230777,7.9307692307692301,7.8346153846153843,7.7384615384615385,7.6423076923076927,7.546153846153846,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",8.7892857142857146,8.6999999999999993,8.6038461538461544,8.5076923076923077,8.411538461538461,8.315384615384616,8.2192307692307693,8.1230769230769226,8.0269230769230777,7.9307692307692301,7.8346153846153843,7.7384615384615385,7.6423076923076927,7.546153846153846,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",8.7892857142857146,8.6999999999999993,8.6038461538461544,8.5076923076923077,8.411538461538461,8.315384615384616,8.2192307692307693,8.1230769230769226,8.0269230769230777,7.9307692307692301,7.8346153846153843,7.7384615384615385,7.6423076923076927,7.546153846153846,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",8.7892857142857146,8.6999999999999993,8.6038461538461544,8.5076923076923077,8.411538461538461,8.315384615384616,8.2192307692307693,8.1230769230769226,8.0269230769230777,7.9307692307692301,7.8346153846153843,7.7384615384615385,7.6423076923076927,7.546153846153846,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",8.7892857142857146,8.6999999999999993,8.6038461538461544,8.5076923076923077,8.411538461538461,8.315384615384616,8.2192307692307693,8.1230769230769226,8.0269230769230777,7.9307692307692301,7.8346153846153843,7.7384615384615385,7.6423076923076927,7.546153846153846,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",9.75,9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",9.75,9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",9.75,9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",11.820928571428571,11.65,11.465923076923076,11.281846153846153,11.097769230769231,10.913692307692308,10.729615384615384,10.545538461538461,10.361461538461539,10.177384615384614,9.9933076923076918,9.8092307692307692,9.6251538461538466,9.441076923076924,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",11.820928571428571,11.65,11.465923076923076,11.281846153846153,11.097769230769231,10.913692307692308,10.729615384615384,10.545538461538461,10.361461538461539,10.177384615384614,9.9933076923076918,9.8092307692307692,9.6251538461538466,9.441076923076924,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",11.820928571428571,11.65,11.465923076923076,11.281846153846153,11.097769230769231,10.913692307692308,10.729615384615384,10.545538461538461,10.361461538461539,10.177384615384614,9.9933076923076918,9.8092307692307692,9.6251538461538466,9.441076923076924,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",9.75,9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",9.75,9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",9.75,9.75,9.7093076923076911,9.6686153846153822,9.627923076923075,9.5872307692307661,9.5465384615384572,9.5058461538461483,9.4651538461538411,9.4244615384615322,9.3837692307692233,9.3430769230769144,9.3023846153846055,9.2616923076922983,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001,9.2210000000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",11.820928571428571,11.65,11.465923076923076,11.281846153846153,11.097769230769231,10.913692307692308,10.729615384615384,10.545538461538461,10.361461538461539,10.177384615384614,9.9933076923076918,9.8092307692307692,9.6251538461538466,9.441076923076924,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",11.820928571428571,11.65,11.465923076923076,11.281846153846153,11.097769230769231,10.913692307692308,10.729615384615384,10.545538461538461,10.361461538461539,10.177384615384614,9.9933076923076918,9.8092307692307692,9.6251538461538466,9.441076923076924,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",11.820928571428571,11.65,11.465923076923076,11.281846153846153,11.097769230769231,10.913692307692308,10.729615384615384,10.545538461538461,10.361461538461539,10.177384615384614,9.9933076923076918,9.8092307692307692,9.6251538461538466,9.441076923076924,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997,9.2569999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Coal-new-AvgCF-Low",{"$f":"$S$33*(L297+L487)","v":3952.0975071053031},3939.71344736531,3927.3293876253178,3914.9453278853252,3902.5612681453322,3890.1772084053396,3877.3943460321029,3871.7755804573248,3859.3652880348127,3849.7850165675668,3834.60919939615,3827.756769298056,3822.2047552514446,3812.6371736698852,3801.9944376693243,3794.744319439872,3784.7178577821178,3775.9762383401471,3764.9200085636539,3754.8004904386858,3748.2431963380286,3735.0720911419221,3725.207369846516,3714.5902769105546,3704.312890358497,3696.2021289740155,3685.8545064427099,3678.3909850872546,3668.6569454864361,3658.7417400026079,3647.6736230286515,3639.0848453807862,3630.0979964047128,3618.9750683522948,3578.0659008280272]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$S$33*(L298+L488)","v":3952.0975071053031},3939.71344736531,3927.3293876253178,3914.9453278853252,3902.5612681453322,3890.1772084053396,3877.3943460321029,3871.7755804573248,3859.3652880348127,3849.7850165675668,3834.60919939615,3827.756769298056,3822.2047552514446,3812.6371736698852,3801.9944376693243,3794.744319439872,3784.7178577821178,3775.9762383401471,3764.9200085636539,3754.8004904386858,3748.2431963380286,3735.0720911419221,3725.207369846516,3714.5902769105546,3704.312890358497,3696.2021289740155,3685.8545064427099,3678.3909850872546,3668.6569454864361,3658.7417400026079,3647.6736230286515,3639.0848453807862,3630.0979964047128,3618.9750683522948,3578.0659008280272]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",{"$f":"$S$33*(L299+L489)","v":3952.0975071053031},3939.71344736531,3927.3293876253178,3914.9453278853252,3902.5612681453322,3890.1772084053396,3877.3943460321029,3871.7755804573248,3859.3652880348127,3849.7850165675668,3834.60919939615,3827.756769298056,3822.2047552514446,3812.6371736698852,3801.9944376693243,3794.744319439872,3784.7178577821178,3775.9762383401471,3764.9200085636539,3754.8004904386858,3748.2431963380286,3735.0720911419221,3725.207369846516,3714.5902769105546,3704.312890358497,3696.2021289740155,3685.8545064427099,3678.3909850872546,3668.6569454864361,3658.7417400026079,3647.6736230286515,3639.0848453807862,3630.0979964047128,3618.9750683522948,3578.0659008280272]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"$S$33*(L300+L490)","v":3952.0975071053031},3939.71344736531,3927.3293876253178,3914.9453278853252,3902.5612681453322,3890.1772084053396,3877.3943460321029,3871.7755804573248,3859.3652880348127,3849.7850165675668,3834.60919939615,3827.756769298056,3822.2047552514446,3812.6371736698852,3801.9944376693243,3794.744319439872,3784.7178577821178,3775.9762383401471,3764.9200085636539,3754.8004904386858,3748.2431963380286,3735.0720911419221,3725.207369846516,3714.5902769105546,3704.312890358497,3696.2021289740155,3685.8545064427099,3678.3909850872546,3668.6569454864361,3658.7417400026079,3647.6736230286515,3639.0848453807862,3630.0979964047128,3618.9750683522948,3578.0659008280272]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"$S$33*(L301+L491)","v":3952.0975071053031},3939.71344736531,3927.3293876253178,3914.9453278853252,3902.5612681453322,3890.1772084053396,3877.3943460321029,3871.7755804573248,3859.3652880348127,3849.7850165675668,3834.60919939615,3827.756769298056,3822.2047552514446,3812.6371736698852,3801.9944376693243,3794.744319439872,3784.7178577821178,3775.9762383401471,3764.9200085636539,3754.8004904386858,3748.2431963380286,3735.0720911419221,3725.207369846516,3714.5902769105546,3704.312890358497,3696.2021289740155,3685.8545064427099,3678.3909850872546,3668.6569454864361,3658.7417400026079,3647.6736230286515,3639.0848453807862,3630.0979964047128,3618.9750683522948,3578.0659008280272]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",{"$f":"$S$33*(L302+L492)","v":3952.0975071053031},3939.71344736531,3927.3293876253178,3914.9453278853252,3902.5612681453322,3890.1772084053396,3877.3943460321029,3871.7755804573248,3859.3652880348127,3849.7850165675668,3834.60919939615,3827.756769298056,3822.2047552514446,3812.6371736698852,3801.9944376693243,3794.744319439872,3784.7178577821178,3775.9762383401471,3764.9200085636539,3754.8004904386858,3748.2431963380286,3735.0720911419221,3725.207369846516,3714.5902769105546,3704.312890358497,3696.2021289740155,3685.8545064427099,3678.3909850872546,3668.6569454864361,3658.7417400026079,3647.6736230286515,3639.0848453807862,3630.0979964047128,3618.9750683522948,3578.0659008280272]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"$S$33*(L303+L493)","v":4240.8220563903915},4225.6508655609296,4210.4796747314676,4195.3084839020057,4180.1372930725438,4164.9661022430828,4143.683767130985,4126.7974367916831,4099.5485368855889,4068.3726210917089,4032.9320814797738,4013.6614281145112,3993.3451465384383,3974.4218384022015,3954.4710761262822,3937.7986473954666,3917.6010698413525,3898.5984023204664,3879.982620169797,3862.8533603337187,3849.2345705163802,3829.1438798661929,3811.0808989946208,3792.4895737857701,3774.0338138526818,3758.0288441254497,3740.1919307035669,3724.7253390522396,3705.6231911589184,3687.5337540331961,3666.876173699924,3648.4835776865834,3634.3081269384193,3619.6468629151805,3575.2255457466208]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"$S$33*(L304+L494)","v":4240.8220563903915},4225.6508655609296,4210.4796747314676,4195.3084839020057,4180.1372930725438,4164.9661022430828,4143.683767130985,4126.7974367916831,4099.5485368855889,4068.3726210917089,4032.9320814797738,4013.6614281145112,3993.3451465384383,3974.4218384022015,3954.4710761262822,3937.7986473954666,3917.6010698413525,3898.5984023204664,3879.982620169797,3862.8533603337187,3849.2345705163802,3829.1438798661929,3811.0808989946208,3792.4895737857701,3774.0338138526818,3758.0288441254497,3740.1919307035669,3724.7253390522396,3705.6231911589184,3687.5337540331961,3666.876173699924,3648.4835776865834,3634.3081269384193,3619.6468629151805,3575.2255457466208]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"$S$33*(L305+L495)","v":4240.8220563903915},4225.6508655609296,4210.4796747314676,4195.3084839020057,4180.1372930725438,4164.9661022430828,4143.683767130985,4126.7974367916831,4099.5485368855889,4068.3726210917089,4032.9320814797738,4013.6614281145112,3993.3451465384383,3974.4218384022015,3954.4710761262822,3937.7986473954666,3917.6010698413525,3898.5984023204664,3879.982620169797,3862.8533603337187,3849.2345705163802,3829.1438798661929,3811.0808989946208,3792.4895737857701,3774.0338138526818,3758.0288441254497,3740.1919307035669,3724.7253390522396,3705.6231911589184,3687.5337540331961,3666.876173699924,3648.4835776865834,3634.3081269384193,3619.6468629151805,3575.2255457466208]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"$S$33*(L306+L496)","v":4240.8220563903915},4225.6508655609296,4210.4796747314676,4195.3084839020057,4180.1372930725438,4164.9661022430828,4143.683767130985,4126.7974367916831,4099.5485368855889,4068.3726210917089,4032.9320814797738,4013.6614281145112,3993.3451465384383,3974.4218384022015,3954.4710761262822,3937.7986473954666,3917.6010698413525,3898.5984023204664,3879.982620169797,3862.8533603337187,3849.2345705163802,3829.1438798661929,3811.0808989946208,3792.4895737857701,3774.0338138526818,3758.0288441254497,3740.1919307035669,3724.7253390522396,3705.6231911589184,3687.5337540331961,3666.876173699924,3648.4835776865834,3634.3081269384193,3619.6468629151805,3575.2255457466208]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"$S$33*(L307+L497)","v":4240.8220563903915},4225.6508655609296,4210.4796747314676,4195.3084839020057,4180.1372930725438,4164.9661022430828,4143.683767130985,4126.7974367916831,4099.5485368855889,4068.3726210917089,4032.9320814797738,4013.6614281145112,3993.3451465384383,3974.4218384022015,3954.4710761262822,3937.7986473954666,3917.6010698413525,3898.5984023204664,3879.982620169797,3862.8533603337187,3849.2345705163802,3829.1438798661929,3811.0808989946208,3792.4895737857701,3774.0338138526818,3758.0288441254497,3740.1919307035669,3724.7253390522396,3705.6231911589184,3687.5337540331961,3666.876173699924,3648.4835776865834,3634.3081269384193,3619.6468629151805,3575.2255457466208]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",{"$f":"$S$33*(L308+L498)","v":4240.8220563903915},4225.6508655609296,4210.4796747314676,4195.3084839020057,4180.1372930725438,4164.9661022430828,4143.683767130985,4126.7974367916831,4099.5485368855889,4068.3726210917089,4032.9320814797738,4013.6614281145112,3993.3451465384383,3974.4218384022015,3954.4710761262822,3937.7986473954666,3917.6010698413525,3898.5984023204664,3879.982620169797,3862.8533603337187,3849.2345705163802,3829.1438798661929,3811.0808989946208,3792.4895737857701,3774.0338138526818,3758.0288441254497,3740.1919307035669,3724.7253390522396,3705.6231911589184,3687.5337540331961,3666.876173699924,3648.4835776865834,3634.3081269384193,3619.6468629151805,3575.2255457466208]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"$S$33*(L309+L499)","v":5470.0551367395856},5453.7950775307481,5437.5350183219116,5421.2749591130751,5405.0148999042376,5388.754840695402,5360.5950983113125,5342.3365599142608,5314.7021576585412,5290.9714189858632,5259.5641377876163,5239.5808527688023,5221.3550678886349,5197.6326745645574,5172.4456744539757,5151.8687564365591,5127.5160671774838,5104.9016845822098,5079.1573768576091,5054.6821863146351,5034.9929198469708,5006.4192530197997,4982.2873175737486,4957.1515006328082,4932.4725638181708,4910.6741865443855,4885.9007809574368,4864.9450727327539,4840.978095248649,4816.7719496498885,4791.0521586381428,4768.5885191371253,4745.5963655105861,4719.8136723370935,4655.2843988544482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"$S$33*(L310+L500)","v":5470.0551367395856},5453.7950775307481,5437.5350183219116,5421.2749591130751,5405.0148999042376,5388.754840695402,5360.5950983113125,5342.3365599142608,5314.7021576585412,5290.9714189858632,5259.5641377876163,5239.5808527688023,5221.3550678886349,5197.6326745645574,5172.4456744539757,5151.8687564365591,5127.5160671774838,5104.9016845822098,5079.1573768576091,5054.6821863146351,5034.9929198469708,5006.4192530197997,4982.2873175737486,4957.1515006328082,4932.4725638181708,4910.6741865443855,4885.9007809574368,4864.9450727327539,4840.978095248649,4816.7719496498885,4791.0521586381428,4768.5885191371253,4745.5963655105861,4719.8136723370935,4655.2843988544482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",{"$f":"$S$33*(L311+L501)","v":5470.0551367395856},5453.7950775307481,5437.5350183219116,5421.2749591130751,5405.0148999042376,5388.754840695402,5360.5950983113125,5342.3365599142608,5314.7021576585412,5290.9714189858632,5259.5641377876163,5239.5808527688023,5221.3550678886349,5197.6326745645574,5172.4456744539757,5151.8687564365591,5127.5160671774838,5104.9016845822098,5079.1573768576091,5054.6821863146351,5034.9929198469708,5006.4192530197997,4982.2873175737486,4957.1515006328082,4932.4725638181708,4910.6741865443855,4885.9007809574368,4864.9450727327539,4840.978095248649,4816.7719496498885,4791.0521586381428,4768.5885191371253,4745.5963655105861,4719.8136723370935,4655.2843988544482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":"$S$33*(L312+L502)","v":6048.5977476233747},6030.718246460875,6012.8387452983743,5994.9592441358736,5977.0797429733748,5959.2002418108723,5928.0599102563638,5907.8682933717455,5877.3086580023846,5851.0653716017032,5816.333340195074,5794.2341403667297,5774.0799911807808,5747.8458001931422,5719.9934096989755,5697.2374293927514,5670.3073345398425,5645.2994162641799,5616.8296008844336,5589.7628481686634,5567.9893323359038,5536.3908606834129,5509.7046303637244,5481.9073740270451,5454.6167368279703,5430.5106980005539,5403.1148203791217,5379.9402331335295,5353.4367521165514,5326.6679515977403,5298.2257717406192,5273.3841513700954,5247.9574923508198,5219.4454535734258,5148.0853307442949]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"$S$33*(L313+L503)","v":6048.5977476233747},6030.718246460875,6012.8387452983743,5994.9592441358736,5977.0797429733748,5959.2002418108723,5928.0599102563638,5907.8682933717455,5877.3086580023846,5851.0653716017032,5816.333340195074,5794.2341403667297,5774.0799911807808,5747.8458001931422,5719.9934096989755,5697.2374293927514,5670.3073345398425,5645.2994162641799,5616.8296008844336,5589.7628481686634,5567.9893323359038,5536.3908606834129,5509.7046303637244,5481.9073740270451,5454.6167368279703,5430.5106980005539,5403.1148203791217,5379.9402331335295,5353.4367521165514,5326.6679515977403,5298.2257717406192,5273.3841513700954,5247.9574923508198,5219.4454535734258,5148.0853307442949]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",{"$f":"$S$33*(L314+L504)","v":6048.5977476233747},6030.718246460875,6012.8387452983743,5994.9592441358736,5977.0797429733748,5959.2002418108723,5928.0599102563638,5907.8682933717455,5877.3086580023846,5851.0653716017032,5816.333340195074,5794.2341403667297,5774.0799911807808,5747.8458001931422,5719.9934096989755,5697.2374293927514,5670.3073345398425,5645.2994162641799,5616.8296008844336,5589.7628481686634,5567.9893323359038,5536.3908606834129,5509.7046303637244,5481.9073740270451,5454.6167368279703,5430.5106980005539,5403.1148203791217,5379.9402331335295,5353.4367521165514,5326.6679515977403,5298.2257717406192,5273.3841513700954,5247.9574923508198,5219.4454535734258,5148.0853307442949]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"$S$33*(L315+L505)","v":5470.0551367395856},5453.7950775307481,5437.5350183219116,5421.2749591130751,5405.0148999042376,5388.754840695402,5360.5950983113125,5342.3365599142608,5314.7021576585412,5290.9714189858632,5259.5641377876163,5239.5808527688023,5221.3550678886349,5197.6326745645574,5172.4456744539757,5151.8687564365591,5127.5160671774838,5104.9016845822098,5079.1573768576091,5054.6821863146351,5034.9929198469708,5006.4192530197997,4982.2873175737486,4957.1515006328082,4932.4725638181708,4910.6741865443855,4885.9007809574368,4864.9450727327539,4840.978095248649,4816.7719496498885,4791.0521586381428,4768.5885191371253,4745.5963655105861,4719.8136723370935,4655.2843988544482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"$S$33*(L316+L506)","v":5470.0551367395856},5453.7950775307481,5437.5350183219116,5421.2749591130751,5405.0148999042376,5388.754840695402,5360.5950983113125,5342.3365599142608,5314.7021576585412,5290.9714189858632,5259.5641377876163,5239.5808527688023,5221.3550678886349,5197.6326745645574,5172.4456744539757,5151.8687564365591,5127.5160671774838,5104.9016845822098,5079.1573768576091,5054.6821863146351,5034.9929198469708,5006.4192530197997,4982.2873175737486,4957.1515006328082,4932.4725638181708,4910.6741865443855,4885.9007809574368,4864.9450727327539,4840.978095248649,4816.7719496498885,4791.0521586381428,4768.5885191371253,4745.5963655105861,4719.8136723370935,4655.2843988544482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",{"$f":"$S$33*(L317+L507)","v":5470.0551367395856},5453.7950775307481,5437.5350183219116,5421.2749591130751,5405.0148999042376,5388.754840695402,5360.5950983113125,5342.3365599142608,5314.7021576585412,5290.9714189858632,5259.5641377876163,5239.5808527688023,5221.3550678886349,5197.6326745645574,5172.4456744539757,5151.8687564365591,5127.5160671774838,5104.9016845822098,5079.1573768576091,5054.6821863146351,5034.9929198469708,5006.4192530197997,4982.2873175737486,4957.1515006328082,4932.4725638181708,4910.6741865443855,4885.9007809574368,4864.9450727327539,4840.978095248649,4816.7719496498885,4791.0521586381428,4768.5885191371253,4745.5963655105861,4719.8136723370935,4655.2843988544482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"$S$33*(L318+L508)","v":6048.5977476233747},6030.718246460875,6012.8387452983743,5994.9592441358736,5977.0797429733748,5959.2002418108723,5928.0599102563638,5907.8682933717455,5877.3086580023846,5851.0653716017032,5816.333340195074,5794.2341403667297,5774.0799911807808,5747.8458001931422,5719.9934096989755,5697.2374293927514,5670.3073345398425,5645.2994162641799,5616.8296008844336,5589.7628481686634,5567.9893323359038,5536.3908606834129,5509.7046303637244,5481.9073740270451,5454.6167368279703,5430.5106980005539,5403.1148203791217,5379.9402331335295,5353.4367521165514,5326.6679515977403,5298.2257717406192,5273.3841513700954,5247.9574923508198,5219.4454535734258,5148.0853307442949]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"$S$33*(L319+L509)","v":6048.5977476233747},6030.718246460875,6012.8387452983743,5994.9592441358736,5977.0797429733748,5959.2002418108723,5928.0599102563638,5907.8682933717455,5877.3086580023846,5851.0653716017032,5816.333340195074,5794.2341403667297,5774.0799911807808,5747.8458001931422,5719.9934096989755,5697.2374293927514,5670.3073345398425,5645.2994162641799,5616.8296008844336,5589.7628481686634,5567.9893323359038,5536.3908606834129,5509.7046303637244,5481.9073740270451,5454.6167368279703,5430.5106980005539,5403.1148203791217,5379.9402331335295,5353.4367521165514,5326.6679515977403,5298.2257717406192,5273.3841513700954,5247.9574923508198,5219.4454535734258,5148.0853307442949]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",{"$f":"$S$33*(L320+L510)","v":6048.5977476233747},6030.718246460875,6012.8387452983743,5994.9592441358736,5977.0797429733748,5959.2002418108723,5928.0599102563638,5907.8682933717455,5877.3086580023846,5851.0653716017032,5816.333340195074,5794.2341403667297,5774.0799911807808,5747.8458001931422,5719.9934096989755,5697.2374293927514,5670.3073345398425,5645.2994162641799,5616.8296008844336,5589.7628481686634,5567.9893323359038,5536.3908606834129,5509.7046303637244,5481.9073740270451,5454.6167368279703,5430.5106980005539,5403.1148203791217,5379.9402331335295,5353.4367521165514,5326.6679515977403,5298.2257717406192,5273.3841513700954,5247.9574923508198,5219.4454535734258,5148.0853307442949]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF-Low",{"$f":"(L297+L487)*($S$33-1)","v":317.93844219530331},316.94216903789555,315.94589588048791,314.94962272308027,313.95334956567251,312.95707640826481,311.92872036633094,311.47670176843599,310.47831824350834,309.70760431738984,308.48673978612601,307.9354753128373,307.4888267436022,306.71913369373476,305.862946593434,305.27968889509543,304.47307984902153,303.7698338226653,302.88038196441238,302.06628670926364,301.53876534430964,300.47917593374683,299.68557858051514,298.83145441413677,298.0046589556934,297.35216421461888,296.51971841030519,295.91929285178122,295.13620858288664,294.33854987636255,293.4481417165415,292.75719151077993,292.03421725253855,291.13939964966352,287.84833788542608]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"(L298+L488)*($S$33-1)","v":317.93844219530331},316.94216903789555,315.94589588048791,314.94962272308027,313.95334956567251,312.95707640826481,311.92872036633094,311.47670176843599,310.47831824350834,309.70760431738984,308.48673978612601,307.9354753128373,307.4888267436022,306.71913369373476,305.862946593434,305.27968889509543,304.47307984902153,303.7698338226653,302.88038196441238,302.06628670926364,301.53876534430964,300.47917593374683,299.68557858051514,298.83145441413677,298.0046589556934,297.35216421461888,296.51971841030519,295.91929285178122,295.13620858288664,294.33854987636255,293.4481417165415,292.75719151077993,292.03421725253855,291.13939964966352,287.84833788542608]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",{"$f":"(L299+L489)*($S$33-1)","v":317.93844219530331},316.94216903789555,315.94589588048791,314.94962272308027,313.95334956567251,312.95707640826481,311.92872036633094,311.47670176843599,310.47831824350834,309.70760431738984,308.48673978612601,307.9354753128373,307.4888267436022,306.71913369373476,305.862946593434,305.27968889509543,304.47307984902153,303.7698338226653,302.88038196441238,302.06628670926364,301.53876534430964,300.47917593374683,299.68557858051514,298.83145441413677,298.0046589556934,297.35216421461888,296.51971841030519,295.91929285178122,295.13620858288664,294.33854987636255,293.4481417165415,292.75719151077993,292.03421725253855,291.13939964966352,287.84833788542608]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"(L300+L490)*($S$33-1)","v":317.93844219530331},316.94216903789555,315.94589588048791,314.94962272308027,313.95334956567251,312.95707640826481,311.92872036633094,311.47670176843599,310.47831824350834,309.70760431738984,308.48673978612601,307.9354753128373,307.4888267436022,306.71913369373476,305.862946593434,305.27968889509543,304.47307984902153,303.7698338226653,302.88038196441238,302.06628670926364,301.53876534430964,300.47917593374683,299.68557858051514,298.83145441413677,298.0046589556934,297.35216421461888,296.51971841030519,295.91929285178122,295.13620858288664,294.33854987636255,293.4481417165415,292.75719151077993,292.03421725253855,291.13939964966352,287.84833788542608]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"(L301+L491)*($S$33-1)","v":317.93844219530331},316.94216903789555,315.94589588048791,314.94962272308027,313.95334956567251,312.95707640826481,311.92872036633094,311.47670176843599,310.47831824350834,309.70760431738984,308.48673978612601,307.9354753128373,307.4888267436022,306.71913369373476,305.862946593434,305.27968889509543,304.47307984902153,303.7698338226653,302.88038196441238,302.06628670926364,301.53876534430964,300.47917593374683,299.68557858051514,298.83145441413677,298.0046589556934,297.35216421461888,296.51971841030519,295.91929285178122,295.13620858288664,294.33854987636255,293.4481417165415,292.75719151077993,292.03421725253855,291.13939964966352,287.84833788542608]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",{"$f":"(L302+L492)*($S$33-1)","v":317.93844219530331},316.94216903789555,315.94589588048791,314.94962272308027,313.95334956567251,312.95707640826481,311.92872036633094,311.47670176843599,310.47831824350834,309.70760431738984,308.48673978612601,307.9354753128373,307.4888267436022,306.71913369373476,305.862946593434,305.27968889509543,304.47307984902153,303.7698338226653,302.88038196441238,302.06628670926364,301.53876534430964,300.47917593374683,299.68557858051514,298.83145441413677,298.0046589556934,297.35216421461888,296.51971841030519,295.91929285178122,295.13620858288664,294.33854987636255,293.4481417165415,292.75719151077993,292.03421725253855,291.13939964966352,287.84833788542608]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"(L303+L493)*($S$33-1)","v":341.16576218379163},339.94526983260477,338.7247774814179,337.50428513023098,336.28379277904406,335.06330042785726,333.35117858378493,331.99270664506872,329.8005864425424,327.29254556457886,324.44142411969506,322.89113810068312,321.25673335639613,319.73439057532858,318.12939113712883,316.78812716052965,315.16327192046316,313.63454483357225,312.13694191092424,310.75892677378499,309.66332201926531,308.04706561960307,306.59393446851522,305.09829905855349,303.61356960739317,302.32600138993126,300.89105691886743,299.64680015474329,298.1100700682847,296.65481056378053,294.99294900827067,293.51330096975545,292.37291394231374,291.19344419598741,287.61983692657066]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"(L304+L494)*($S$33-1)","v":341.16576218379163},339.94526983260477,338.7247774814179,337.50428513023098,336.28379277904406,335.06330042785726,333.35117858378493,331.99270664506872,329.8005864425424,327.29254556457886,324.44142411969506,322.89113810068312,321.25673335639613,319.73439057532858,318.12939113712883,316.78812716052965,315.16327192046316,313.63454483357225,312.13694191092424,310.75892677378499,309.66332201926531,308.04706561960307,306.59393446851522,305.09829905855349,303.61356960739317,302.32600138993126,300.89105691886743,299.64680015474329,298.1100700682847,296.65481056378053,294.99294900827067,293.51330096975545,292.37291394231374,291.19344419598741,287.61983692657066]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"(L305+L495)*($S$33-1)","v":341.16576218379163},339.94526983260477,338.7247774814179,337.50428513023098,336.28379277904406,335.06330042785726,333.35117858378493,331.99270664506872,329.8005864425424,327.29254556457886,324.44142411969506,322.89113810068312,321.25673335639613,319.73439057532858,318.12939113712883,316.78812716052965,315.16327192046316,313.63454483357225,312.13694191092424,310.75892677378499,309.66332201926531,308.04706561960307,306.59393446851522,305.09829905855349,303.61356960739317,302.32600138993126,300.89105691886743,299.64680015474329,298.1100700682847,296.65481056378053,294.99294900827067,293.51330096975545,292.37291394231374,291.19344419598741,287.61983692657066]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"(L306+L496)*($S$33-1)","v":341.16576218379163},339.94526983260477,338.7247774814179,337.50428513023098,336.28379277904406,335.06330042785726,333.35117858378493,331.99270664506872,329.8005864425424,327.29254556457886,324.44142411969506,322.89113810068312,321.25673335639613,319.73439057532858,318.12939113712883,316.78812716052965,315.16327192046316,313.63454483357225,312.13694191092424,310.75892677378499,309.66332201926531,308.04706561960307,306.59393446851522,305.09829905855349,303.61356960739317,302.32600138993126,300.89105691886743,299.64680015474329,298.1100700682847,296.65481056378053,294.99294900827067,293.51330096975545,292.37291394231374,291.19344419598741,287.61983692657066]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"(L307+L497)*($S$33-1)","v":341.16576218379163},339.94526983260477,338.7247774814179,337.50428513023098,336.28379277904406,335.06330042785726,333.35117858378493,331.99270664506872,329.8005864425424,327.29254556457886,324.44142411969506,322.89113810068312,321.25673335639613,319.73439057532858,318.12939113712883,316.78812716052965,315.16327192046316,313.63454483357225,312.13694191092424,310.75892677378499,309.66332201926531,308.04706561960307,306.59393446851522,305.09829905855349,303.61356960739317,302.32600138993126,300.89105691886743,299.64680015474329,298.1100700682847,296.65481056378053,294.99294900827067,293.51330096975545,292.37291394231374,291.19344419598741,287.61983692657066]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",{"$f":"(L308+L498)*($S$33-1)","v":341.16576218379163},339.94526983260477,338.7247774814179,337.50428513023098,336.28379277904406,335.06330042785726,333.35117858378493,331.99270664506872,329.8005864425424,327.29254556457886,324.44142411969506,322.89113810068312,321.25673335639613,319.73439057532858,318.12939113712883,316.78812716052965,315.16327192046316,313.63454483357225,312.13694191092424,310.75892677378499,309.66332201926531,308.04706561960307,306.59393446851522,305.09829905855349,303.61356960739317,302.32600138993126,300.89105691886743,299.64680015474329,298.1100700682847,296.65481056378053,294.99294900827067,293.51330096975545,292.37291394231374,291.19344419598741,287.61983692657066]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"(L309+L499)*($S$33-1)","v":440.05513673958586},438.7470470769278,437.43895741426979,436.13086775161179,434.82277808895373,433.51468842629578,431.2492927446047,429.78042937666271,427.55729627116983,425.64820519429981,423.12155142631764,421.51393559765853,420.04770718548781,418.13928747543719,416.11304304084666,414.45767060940341,412.49854483571573,410.67926240135688,408.60818366945807,406.6392029093235,405.05524029265149,402.75654520668621,400.81517864144308,398.79305179180409,396.80768004635104,395.05404362914413,393.0610720574594,391.37522670165112,389.44713067878564,387.49979405326309,385.43068764251245,383.62353219248877,381.7738588244622,379.69969205898076,374.50843940132705]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"(L310+L500)*($S$33-1)","v":440.05513673958586},438.7470470769278,437.43895741426979,436.13086775161179,434.82277808895373,433.51468842629578,431.2492927446047,429.78042937666271,427.55729627116983,425.64820519429981,423.12155142631764,421.51393559765853,420.04770718548781,418.13928747543719,416.11304304084666,414.45767060940341,412.49854483571573,410.67926240135688,408.60818366945807,406.6392029093235,405.05524029265149,402.75654520668621,400.81517864144308,398.79305179180409,396.80768004635104,395.05404362914413,393.0610720574594,391.37522670165112,389.44713067878564,387.49979405326309,385.43068764251245,383.62353219248877,381.7738588244622,379.69969205898076,374.50843940132705]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",{"$f":"(L311+L501)*($S$33-1)","v":440.05513673958586},438.7470470769278,437.43895741426979,436.13086775161179,434.82277808895373,433.51468842629578,431.2492927446047,429.78042937666271,427.55729627116983,425.64820519429981,423.12155142631764,421.51393559765853,420.04770718548781,418.13928747543719,416.11304304084666,414.45767060940341,412.49854483571573,410.67926240135688,408.60818366945807,406.6392029093235,405.05524029265149,402.75654520668621,400.81517864144308,398.79305179180409,396.80768004635104,395.05404362914413,393.0610720574594,391.37522670165112,389.44713067878564,387.49979405326309,385.43068764251245,383.62353219248877,381.7738588244622,379.69969205898076,374.50843940132705]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":"(L312+L502)*($S$33-1)","v":486.59774762337508},485.15937705265554,483.72100648193594,482.28263591121635,480.8442653404968,479.40589476977715,476.90071657362034,475.27634085764714,472.81787852317217,470.70665794186897,467.91253458336143,466.13469758552566,464.51333607194147,462.40284719866139,460.16217736973891,458.33150367907706,456.16503071369294,454.1531930591774,451.8628526171334,449.68538579647276,447.93374943311466,445.39171477053782,443.24486022541265,441.00862583061388,438.81314794526531,436.87386471186602,434.669920442305,432.80557064978694,430.67341792528026,428.51992077064614,426.23180355183922,424.23334423548584,422.18781971482673,419.89408248379965,414.15330148171927]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"(L313+L503)*($S$33-1)","v":486.59774762337508},485.15937705265554,483.72100648193594,482.28263591121635,480.8442653404968,479.40589476977715,476.90071657362034,475.27634085764714,472.81787852317217,470.70665794186897,467.91253458336143,466.13469758552566,464.51333607194147,462.40284719866139,460.16217736973891,458.33150367907706,456.16503071369294,454.1531930591774,451.8628526171334,449.68538579647276,447.93374943311466,445.39171477053782,443.24486022541265,441.00862583061388,438.81314794526531,436.87386471186602,434.669920442305,432.80557064978694,430.67341792528026,428.51992077064614,426.23180355183922,424.23334423548584,422.18781971482673,419.89408248379965,414.15330148171927]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",{"$f":"(L314+L504)*($S$33-1)","v":486.59774762337508},485.15937705265554,483.72100648193594,482.28263591121635,480.8442653404968,479.40589476977715,476.90071657362034,475.27634085764714,472.81787852317217,470.70665794186897,467.91253458336143,466.13469758552566,464.51333607194147,462.40284719866139,460.16217736973891,458.33150367907706,456.16503071369294,454.1531930591774,451.8628526171334,449.68538579647276,447.93374943311466,445.39171477053782,443.24486022541265,441.00862583061388,438.81314794526531,436.87386471186602,434.669920442305,432.80557064978694,430.67341792528026,428.51992077064614,426.23180355183922,424.23334423548584,422.18781971482673,419.89408248379965,414.15330148171927]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"(L315+L505)*($S$33-1)","v":440.05513673958586},438.7470470769278,437.43895741426979,436.13086775161179,434.82277808895373,433.51468842629578,431.2492927446047,429.78042937666271,427.55729627116983,425.64820519429981,423.12155142631764,421.51393559765853,420.04770718548781,418.13928747543719,416.11304304084666,414.45767060940341,412.49854483571573,410.67926240135688,408.60818366945807,406.6392029093235,405.05524029265149,402.75654520668621,400.81517864144308,398.79305179180409,396.80768004635104,395.05404362914413,393.0610720574594,391.37522670165112,389.44713067878564,387.49979405326309,385.43068764251245,383.62353219248877,381.7738588244622,379.69969205898076,374.50843940132705]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"(L316+L506)*($S$33-1)","v":440.05513673958586},438.7470470769278,437.43895741426979,436.13086775161179,434.82277808895373,433.51468842629578,431.2492927446047,429.78042937666271,427.55729627116983,425.64820519429981,423.12155142631764,421.51393559765853,420.04770718548781,418.13928747543719,416.11304304084666,414.45767060940341,412.49854483571573,410.67926240135688,408.60818366945807,406.6392029093235,405.05524029265149,402.75654520668621,400.81517864144308,398.79305179180409,396.80768004635104,395.05404362914413,393.0610720574594,391.37522670165112,389.44713067878564,387.49979405326309,385.43068764251245,383.62353219248877,381.7738588244622,379.69969205898076,374.50843940132705]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",{"$f":"(L317+L507)*($S$33-1)","v":440.05513673958586},438.7470470769278,437.43895741426979,436.13086775161179,434.82277808895373,433.51468842629578,431.2492927446047,429.78042937666271,427.55729627116983,425.64820519429981,423.12155142631764,421.51393559765853,420.04770718548781,418.13928747543719,416.11304304084666,414.45767060940341,412.49854483571573,410.67926240135688,408.60818366945807,406.6392029093235,405.05524029265149,402.75654520668621,400.81517864144308,398.79305179180409,396.80768004635104,395.05404362914413,393.0610720574594,391.37522670165112,389.44713067878564,387.49979405326309,385.43068764251245,383.62353219248877,381.7738588244622,379.69969205898076,374.50843940132705]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"(L318+L508)*($S$33-1)","v":486.59774762337508},485.15937705265554,483.72100648193594,482.28263591121635,480.8442653404968,479.40589476977715,476.90071657362034,475.27634085764714,472.81787852317217,470.70665794186897,467.91253458336143,466.13469758552566,464.51333607194147,462.40284719866139,460.16217736973891,458.33150367907706,456.16503071369294,454.1531930591774,451.8628526171334,449.68538579647276,447.93374943311466,445.39171477053782,443.24486022541265,441.00862583061388,438.81314794526531,436.87386471186602,434.669920442305,432.80557064978694,430.67341792528026,428.51992077064614,426.23180355183922,424.23334423548584,422.18781971482673,419.89408248379965,414.15330148171927]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"(L319+L509)*($S$33-1)","v":486.59774762337508},485.15937705265554,483.72100648193594,482.28263591121635,480.8442653404968,479.40589476977715,476.90071657362034,475.27634085764714,472.81787852317217,470.70665794186897,467.91253458336143,466.13469758552566,464.51333607194147,462.40284719866139,460.16217736973891,458.33150367907706,456.16503071369294,454.1531930591774,451.8628526171334,449.68538579647276,447.93374943311466,445.39171477053782,443.24486022541265,441.00862583061388,438.81314794526531,436.87386471186602,434.669920442305,432.80557064978694,430.67341792528026,428.51992077064614,426.23180355183922,424.23334423548584,422.18781971482673,419.89408248379965,414.15330148171927]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",{"$f":"(L320+L510)*($S$33-1)","v":486.59774762337508},485.15937705265554,483.72100648193594,482.28263591121635,480.8442653404968,479.40589476977715,476.90071657362034,475.27634085764714,472.81787852317217,470.70665794186897,467.91253458336143,466.13469758552566,464.51333607194147,462.40284719866139,460.16217736973891,458.33150367907706,456.16503071369294,454.1531930591774,451.8628526171334,449.68538579647276,447.93374943311466,445.39171477053782,443.24486022541265,441.00862583061388,438.81314794526531,436.87386471186602,434.669920442305,432.80557064978694,430.67341792528026,428.51992077064614,426.23180355183922,424.23334423548584,422.18781971482673,419.89408248379965,414.15330148171927]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Coal-new-AvgCF-Low",3634.1590649099999,3622.7712783274146,3611.3834917448298,3599.995705162245,3588.6079185796598,3577.2201319970745,3565.4656256657722,3560.2988786888886,3548.8869697913042,3540.0774122501771,3526.1224596100237,3519.8212939852187,3514.7159285078424,3505.9180399761503,3496.1314910758902,3489.4646305447764,3480.2447779330964,3472.206404517482,3462.0396265992417,3452.734203729422,3446.7044309937191,3434.5929152081753,3425.5217912660009,3415.7588224964179,3406.3082314028038,3398.8499647593967,3389.3347880324045,3382.4716922354733,3373.5207369035493,3364.4031901262451,3354.2254813121099,3346.3276538700061,3338.0637791521744,3327.8356687026312,3290.217562942601]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",3634.1590649099999,3622.7712783274146,3611.3834917448298,3599.995705162245,3588.6079185796598,3577.2201319970745,3565.4656256657722,3560.2988786888886,3548.8869697913042,3540.0774122501771,3526.1224596100237,3519.8212939852187,3514.7159285078424,3505.9180399761503,3496.1314910758902,3489.4646305447764,3480.2447779330964,3472.206404517482,3462.0396265992417,3452.734203729422,3446.7044309937191,3434.5929152081753,3425.5217912660009,3415.7588224964179,3406.3082314028038,3398.8499647593967,3389.3347880324045,3382.4716922354733,3373.5207369035493,3364.4031901262451,3354.2254813121099,3346.3276538700061,3338.0637791521744,3327.8356687026312,3290.217562942601]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",3634.1590649099999,3622.7712783274146,3611.3834917448298,3599.995705162245,3588.6079185796598,3577.2201319970745,3565.4656256657722,3560.2988786888886,3548.8869697913042,3540.0774122501771,3526.1224596100237,3519.8212939852187,3514.7159285078424,3505.9180399761503,3496.1314910758902,3489.4646305447764,3480.2447779330964,3472.206404517482,3462.0396265992417,3452.734203729422,3446.7044309937191,3434.5929152081753,3425.5217912660009,3415.7588224964179,3406.3082314028038,3398.8499647593967,3389.3347880324045,3382.4716922354733,3373.5207369035493,3364.4031901262451,3354.2254813121099,3346.3276538700061,3338.0637791521744,3327.8356687026312,3290.217562942601]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",3634.1590649099999,3622.7712783274146,3611.3834917448298,3599.995705162245,3588.6079185796598,3577.2201319970745,3565.4656256657722,3560.2988786888886,3548.8869697913042,3540.0774122501771,3526.1224596100237,3519.8212939852187,3514.7159285078424,3505.9180399761503,3496.1314910758902,3489.4646305447764,3480.2447779330964,3472.206404517482,3462.0396265992417,3452.734203729422,3446.7044309937191,3434.5929152081753,3425.5217912660009,3415.7588224964179,3406.3082314028038,3398.8499647593967,3389.3347880324045,3382.4716922354733,3373.5207369035493,3364.4031901262451,3354.2254813121099,3346.3276538700061,3338.0637791521744,3327.8356687026312,3290.217562942601]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",3634.1590649099999,3622.7712783274146,3611.3834917448298,3599.995705162245,3588.6079185796598,3577.2201319970745,3565.4656256657722,3560.2988786888886,3548.8869697913042,3540.0774122501771,3526.1224596100237,3519.8212939852187,3514.7159285078424,3505.9180399761503,3496.1314910758902,3489.4646305447764,3480.2447779330964,3472.206404517482,3462.0396265992417,3452.734203729422,3446.7044309937191,3434.5929152081753,3425.5217912660009,3415.7588224964179,3406.3082314028038,3398.8499647593967,3389.3347880324045,3382.4716922354733,3373.5207369035493,3364.4031901262451,3354.2254813121099,3346.3276538700061,3338.0637791521744,3327.8356687026312,3290.217562942601]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",3634.1590649099999,3622.7712783274146,3611.3834917448298,3599.995705162245,3588.6079185796598,3577.2201319970745,3565.4656256657722,3560.2988786888886,3548.8869697913042,3540.0774122501771,3526.1224596100237,3519.8212939852187,3514.7159285078424,3505.9180399761503,3496.1314910758902,3489.4646305447764,3480.2447779330964,3472.206404517482,3462.0396265992417,3452.734203729422,3446.7044309937191,3434.5929152081753,3425.5217912660009,3415.7588224964179,3406.3082314028038,3398.8499647593967,3389.3347880324045,3382.4716922354733,3373.5207369035493,3364.4031901262451,3354.2254813121099,3346.3276538700061,3338.0637791521744,3327.8356687026312,3290.217562942601]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",3899.6562942065998,3885.7055957283246,3871.7548972500499,3857.8041987717747,3843.8535002934996,3829.9028018152253,3810.3325885472,3794.8047301466145,3769.7479504430462,3741.0800755271302,3708.4906573600788,3690.7702900138279,3672.0884131820421,3654.6874478268728,3636.3416849891532,3621.0105202349368,3602.4377979208894,3584.9638574868941,3567.8456782588728,3552.0944335599338,3539.571248497115,3521.0968142465899,3504.4869645261056,3487.3912747272166,3470.4202442452888,3455.7028427355185,3439.3008737846994,3425.0785388974964,3407.5131210906338,3390.8789434694154,3371.8832246916536,3354.9702767168278,3341.9352129961053,3328.453418719193,3287.60570882005]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",3899.6562942065998,3885.7055957283246,3871.7548972500499,3857.8041987717747,3843.8535002934996,3829.9028018152253,3810.3325885472,3794.8047301466145,3769.7479504430462,3741.0800755271302,3708.4906573600788,3690.7702900138279,3672.0884131820421,3654.6874478268728,3636.3416849891532,3621.0105202349368,3602.4377979208894,3584.9638574868941,3567.8456782588728,3552.0944335599338,3539.571248497115,3521.0968142465899,3504.4869645261056,3487.3912747272166,3470.4202442452888,3455.7028427355185,3439.3008737846994,3425.0785388974964,3407.5131210906338,3390.8789434694154,3371.8832246916536,3354.9702767168278,3341.9352129961053,3328.453418719193,3287.60570882005]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",3899.6562942065998,3885.7055957283246,3871.7548972500499,3857.8041987717747,3843.8535002934996,3829.9028018152253,3810.3325885472,3794.8047301466145,3769.7479504430462,3741.0800755271302,3708.4906573600788,3690.7702900138279,3672.0884131820421,3654.6874478268728,3636.3416849891532,3621.0105202349368,3602.4377979208894,3584.9638574868941,3567.8456782588728,3552.0944335599338,3539.571248497115,3521.0968142465899,3504.4869645261056,3487.3912747272166,3470.4202442452888,3455.7028427355185,3439.3008737846994,3425.0785388974964,3407.5131210906338,3390.8789434694154,3371.8832246916536,3354.9702767168278,3341.9352129961053,3328.453418719193,3287.60570882005]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",3899.6562942065998,3885.7055957283246,3871.7548972500499,3857.8041987717747,3843.8535002934996,3829.9028018152253,3810.3325885472,3794.8047301466145,3769.7479504430462,3741.0800755271302,3708.4906573600788,3690.7702900138279,3672.0884131820421,3654.6874478268728,3636.3416849891532,3621.0105202349368,3602.4377979208894,3584.9638574868941,3567.8456782588728,3552.0944335599338,3539.571248497115,3521.0968142465899,3504.4869645261056,3487.3912747272166,3470.4202442452888,3455.7028427355185,3439.3008737846994,3425.0785388974964,3407.5131210906338,3390.8789434694154,3371.8832246916536,3354.9702767168278,3341.9352129961053,3328.453418719193,3287.60570882005]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",3899.6562942065998,3885.7055957283246,3871.7548972500499,3857.8041987717747,3843.8535002934996,3829.9028018152253,3810.3325885472,3794.8047301466145,3769.7479504430462,3741.0800755271302,3708.4906573600788,3690.7702900138279,3672.0884131820421,3654.6874478268728,3636.3416849891532,3621.0105202349368,3602.4377979208894,3584.9638574868941,3567.8456782588728,3552.0944335599338,3539.571248497115,3521.0968142465899,3504.4869645261056,3487.3912747272166,3470.4202442452888,3455.7028427355185,3439.3008737846994,3425.0785388974964,3407.5131210906338,3390.8789434694154,3371.8832246916536,3354.9702767168278,3341.9352129961053,3328.453418719193,3287.60570882005]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",3899.6562942065998,3885.7055957283246,3871.7548972500499,3857.8041987717747,3843.8535002934996,3829.9028018152253,3810.3325885472,3794.8047301466145,3769.7479504430462,3741.0800755271302,3708.4906573600788,3690.7702900138279,3672.0884131820421,3654.6874478268728,3636.3416849891532,3621.0105202349368,3602.4377979208894,3584.9638574868941,3567.8456782588728,3552.0944335599338,3539.571248497115,3521.0968142465899,3504.4869645261056,3487.3912747272166,3470.4202442452888,3455.7028427355185,3439.3008737846994,3425.0785388974964,3407.5131210906338,3390.8789434694154,3371.8832246916536,3354.9702767168278,3341.9352129961053,3328.453418719193,3287.60570882005]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",5030,5015.0480304538205,5000.0960609076419,4985.1440913614633,4970.1921218152838,4955.2401522691061,4929.3458055667079,4912.5561305375977,4887.1448613873717,4865.3232137915638,4836.4425863612987,4818.0669171711434,4801.3073607031474,4779.49338708912,4756.3326314131291,4737.4110858271561,4715.0175223417682,4694.2224221808528,4670.5491931881506,4648.042983405312,4629.9376795543194,4603.6627078131132,4581.4721389323058,4558.3584488410042,4535.6648837718194,4515.6201429152416,4492.8397088999773,4473.5698460311032,4451.5309645698635,4429.2721555966255,4405.6214709956303,4384.9649869446366,4363.8225066861241,4340.1139802781126,4280.7759594531208]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",5030,5015.0480304538205,5000.0960609076419,4985.1440913614633,4970.1921218152838,4955.2401522691061,4929.3458055667079,4912.5561305375977,4887.1448613873717,4865.3232137915638,4836.4425863612987,4818.0669171711434,4801.3073607031474,4779.49338708912,4756.3326314131291,4737.4110858271561,4715.0175223417682,4694.2224221808528,4670.5491931881506,4648.042983405312,4629.9376795543194,4603.6627078131132,4581.4721389323058,4558.3584488410042,4535.6648837718194,4515.6201429152416,4492.8397088999773,4473.5698460311032,4451.5309645698635,4429.2721555966255,4405.6214709956303,4384.9649869446366,4363.8225066861241,4340.1139802781126,4280.7759594531208]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",5030,5015.0480304538205,5000.0960609076419,4985.1440913614633,4970.1921218152838,4955.2401522691061,4929.3458055667079,4912.5561305375977,4887.1448613873717,4865.3232137915638,4836.4425863612987,4818.0669171711434,4801.3073607031474,4779.49338708912,4756.3326314131291,4737.4110858271561,4715.0175223417682,4694.2224221808528,4670.5491931881506,4648.042983405312,4629.9376795543194,4603.6627078131132,4581.4721389323058,4558.3584488410042,4535.6648837718194,4515.6201429152416,4492.8397088999773,4473.5698460311032,4451.5309645698635,4429.2721555966255,4405.6214709956303,4384.9649869446366,4363.8225066861241,4340.1139802781126,4280.7759594531208]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",5562,5545.5588694082198,5529.1177388164388,5512.6766082246577,5496.2354776328775,5479.7943470410955,5451.1591936827435,5432.591952514098,5404.4907794792125,5380.3587136598344,5348.4208056117122,5328.0994427812038,5309.5666551088389,5285.4429529944809,5259.8312323292366,5238.9059257136742,5214.1423038261491,5191.1462232050026,5164.9667482673003,5140.0774623721909,5120.055582902789,5090.9991459128751,5066.4597701383118,5040.8987481964314,5015.8035888827053,4993.6368332886877,4968.4448999368169,4947.1346624837424,4922.7633341912715,4898.1480308270939,4871.9939681887799,4849.1508071346097,4825.7696726359927,4799.5513710896257,4733.9320292625753]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",5562,5545.5588694082198,5529.1177388164388,5512.6766082246577,5496.2354776328775,5479.7943470410955,5451.1591936827435,5432.591952514098,5404.4907794792125,5380.3587136598344,5348.4208056117122,5328.0994427812038,5309.5666551088389,5285.4429529944809,5259.8312323292366,5238.9059257136742,5214.1423038261491,5191.1462232050026,5164.9667482673003,5140.0774623721909,5120.055582902789,5090.9991459128751,5066.4597701383118,5040.8987481964314,5015.8035888827053,4993.6368332886877,4968.4448999368169,4947.1346624837424,4922.7633341912715,4898.1480308270939,4871.9939681887799,4849.1508071346097,4825.7696726359927,4799.5513710896257,4733.9320292625753]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",5562,5545.5588694082198,5529.1177388164388,5512.6766082246577,5496.2354776328775,5479.7943470410955,5451.1591936827435,5432.591952514098,5404.4907794792125,5380.3587136598344,5348.4208056117122,5328.0994427812038,5309.5666551088389,5285.4429529944809,5259.8312323292366,5238.9059257136742,5214.1423038261491,5191.1462232050026,5164.9667482673003,5140.0774623721909,5120.055582902789,5090.9991459128751,5066.4597701383118,5040.8987481964314,5015.8035888827053,4993.6368332886877,4968.4448999368169,4947.1346624837424,4922.7633341912715,4898.1480308270939,4871.9939681887799,4849.1508071346097,4825.7696726359927,4799.5513710896257,4733.9320292625753]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",5030,5015.0480304538205,5000.0960609076419,4985.1440913614633,4970.1921218152838,4955.2401522691061,4929.3458055667079,4912.5561305375977,4887.1448613873717,4865.3232137915638,4836.4425863612987,4818.0669171711434,4801.3073607031474,4779.49338708912,4756.3326314131291,4737.4110858271561,4715.0175223417682,4694.2224221808528,4670.5491931881506,4648.042983405312,4629.9376795543194,4603.6627078131132,4581.4721389323058,4558.3584488410042,4535.6648837718194,4515.6201429152416,4492.8397088999773,4473.5698460311032,4451.5309645698635,4429.2721555966255,4405.6214709956303,4384.9649869446366,4363.8225066861241,4340.1139802781126,4280.7759594531208]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",5030,5015.0480304538205,5000.0960609076419,4985.1440913614633,4970.1921218152838,4955.2401522691061,4929.3458055667079,4912.5561305375977,4887.1448613873717,4865.3232137915638,4836.4425863612987,4818.0669171711434,4801.3073607031474,4779.49338708912,4756.3326314131291,4737.4110858271561,4715.0175223417682,4694.2224221808528,4670.5491931881506,4648.042983405312,4629.9376795543194,4603.6627078131132,4581.4721389323058,4558.3584488410042,4535.6648837718194,4515.6201429152416,4492.8397088999773,4473.5698460311032,4451.5309645698635,4429.2721555966255,4405.6214709956303,4384.9649869446366,4363.8225066861241,4340.1139802781126,4280.7759594531208]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",5030,5015.0480304538205,5000.0960609076419,4985.1440913614633,4970.1921218152838,4955.2401522691061,4929.3458055667079,4912.5561305375977,4887.1448613873717,4865.3232137915638,4836.4425863612987,4818.0669171711434,4801.3073607031474,4779.49338708912,4756.3326314131291,4737.4110858271561,4715.0175223417682,4694.2224221808528,4670.5491931881506,4648.042983405312,4629.9376795543194,4603.6627078131132,4581.4721389323058,4558.3584488410042,4535.6648837718194,4515.6201429152416,4492.8397088999773,4473.5698460311032,4451.5309645698635,4429.2721555966255,4405.6214709956303,4384.9649869446366,4363.8225066861241,4340.1139802781126,4280.7759594531208]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",5562,5545.5588694082198,5529.1177388164388,5512.6766082246577,5496.2354776328775,5479.7943470410955,5451.1591936827435,5432.591952514098,5404.4907794792125,5380.3587136598344,5348.4208056117122,5328.0994427812038,5309.5666551088389,5285.4429529944809,5259.8312323292366,5238.9059257136742,5214.1423038261491,5191.1462232050026,5164.9667482673003,5140.0774623721909,5120.055582902789,5090.9991459128751,5066.4597701383118,5040.8987481964314,5015.8035888827053,4993.6368332886877,4968.4448999368169,4947.1346624837424,4922.7633341912715,4898.1480308270939,4871.9939681887799,4849.1508071346097,4825.7696726359927,4799.5513710896257,4733.9320292625753]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",5562,5545.5588694082198,5529.1177388164388,5512.6766082246577,5496.2354776328775,5479.7943470410955,5451.1591936827435,5432.591952514098,5404.4907794792125,5380.3587136598344,5348.4208056117122,5328.0994427812038,5309.5666551088389,5285.4429529944809,5259.8312323292366,5238.9059257136742,5214.1423038261491,5191.1462232050026,5164.9667482673003,5140.0774623721909,5120.055582902789,5090.9991459128751,5066.4597701383118,5040.8987481964314,5015.8035888827053,4993.6368332886877,4968.4448999368169,4947.1346624837424,4922.7633341912715,4898.1480308270939,4871.9939681887799,4849.1508071346097,4825.7696726359927,4799.5513710896257,4733.9320292625753]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",5562,5545.5588694082198,5529.1177388164388,5512.6766082246577,5496.2354776328775,5479.7943470410955,5451.1591936827435,5432.591952514098,5404.4907794792125,5380.3587136598344,5348.4208056117122,5328.0994427812038,5309.5666551088389,5285.4429529944809,5259.8312323292366,5238.9059257136742,5214.1423038261491,5191.1462232050026,5164.9667482673003,5140.0774623721909,5120.055582902789,5090.9991459128751,5066.4597701383118,5040.8987481964314,5015.8035888827053,4993.6368332886877,4968.4448999368169,4947.1346624837424,4922.7633341912715,4898.1480308270939,4871.9939681887799,4849.1508071346097,4825.7696726359927,4799.5513710896257,4733.9320292625753]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF-Low",32.531040000000004,{"$f":"$L$66","v":32.531040000000004},32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$L$66","v":32.531040000000004},32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"$L$67","v":32.531040000000004},{"$f":"$L$67","v":32.531040000000004},32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"$L$67","v":32.531040000000004},32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",53.630279999999999,{"$f":"$L$68","v":53.630279999999999},53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"$L$68","v":53.630279999999999},53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"$L$69","v":53.630279999999999},{"$f":"$L$69","v":53.630279999999999},53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"$L$69","v":53.630279999999999},53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999,53.630279999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",69.2458374142997,{"$f":"$L$70","v":69.2458374142997},69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"$L$70","v":69.2458374142997},69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",80.411361410381986,{"$f":"$L$72","v":80.411361410381986},80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"$L$72","v":80.411361410381986},80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"$L$71","v":69.2458374142997},{"$f":"$L$71","v":69.2458374142997},69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"$L$71","v":69.2458374142997},69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997,69.2458374142997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"$L$73","v":80.411361410381986},{"$f":"$L$73","v":80.411361410381986},80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"$L$73","v":80.411361410381986},80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986,80.411361410381986]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF-Low",4.6666799999999995,{"$f":"$L$75","v":4.6666799999999995},4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$L$75","v":4.6666799999999995},4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"$L$76","v":4.6666799999999995},{"$f":"$L$76","v":4.6666799999999995},4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"$L$76","v":4.6666799999999995},4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",7.5376799999999999,{"$f":"$L$77","v":7.5376799999999999},7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"$L$77","v":7.5376799999999999},7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"$L$78","v":7.5376799999999999},{"$f":"$L$78","v":7.5376799999999999},7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"$L$78","v":7.5376799999999999},7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999,7.5376799999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",7.0225269343780612,{"$f":"$L$79","v":7.0225269343780612},7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"$L$79","v":7.0225269343780612},7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",9.5004897159647399,{"$f":"$L$81","v":9.5004897159647399},9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"$L$81","v":9.5004897159647399},9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"$L$80","v":7.0225269343780612},{"$f":"$L$80","v":7.0225269343780612},7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"$L$80","v":7.0225269343780612},7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612,7.0225269343780612]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"$L$82","v":9.5004897159647399},{"$f":"$L$82","v":9.5004897159647399},9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"$L$82","v":9.5004897159647399},9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399,9.5004897159647399]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Coal-new-AvgCF-Low",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[" ",null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",2.1530969637610187,2.1014760039177278,2.1167766895200786,2.1608530852105781,2.1893055827619983,2.1946924583741434,2.1846072477962784,2.1928442703232127,2.2167404505386878,2.2310979431929483,2.2371811949069538,2.2418129285014694,2.2430372184133205,2.2499559255631736,2.259015670910872,2.2622664054848189,2.2657502448579825,2.2766807051909894,2.2854466209598434,2.3002066601371203,2.3111018609206662,2.3262252693437806,2.3375259549461314,2.3535318315377083,2.3595024485798239,2.368254652301665,2.3752820763956906,2.379871694417238,2.3855053868756126,2.3887913809990211,2.3939236043095007,2.3969128305582763,2.3998785504407447,2.4082615083251717,2.4124681684622922]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Coal-new-AvgCF-Low",{"$f":"L375*L219","v":18.95648083951308},18.492988834476005,18.617865129209676,18.995560813681912,19.235575666390417,19.272776234460935,19.174129767196565,19.236304660589166,19.435698196338436,19.551282899118512,19.594265450161984,19.624485481805173,19.62485024787162,19.674999201386274,19.743796963761021,19.772208383937318,19.802657140058766,19.898189363369248,19.97480346718903,20.103806209598432,20.199030264446623,20.331208854064641,20.429976846229188,20.569868207639573,20.622051400587662,20.698545661116551,20.759965347698337,20.800078609206661,20.849317081292856,20.878036669931443,20.922892301665037,20.949018139079335,20.974938530852111,21.048205582762002,21.084971792360435]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",18.95648083951308,18.492988834476005,18.617865129209676,18.995560813681912,19.235575666390417,19.272776234460935,19.174129767196565,19.236304660589166,19.435698196338436,19.551282899118512,19.594265450161984,19.624485481805173,19.62485024787162,19.674999201386274,19.743796963761021,19.772208383937318,19.802657140058766,19.898189363369248,19.97480346718903,20.103806209598432,20.199030264446623,20.331208854064641,20.429976846229188,20.569868207639573,20.622051400587662,20.698545661116551,20.759965347698337,20.800078609206661,20.849317081292856,20.878036669931443,20.922892301665037,20.949018139079335,20.974938530852111,21.048205582762002,21.084971792360435]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",18.95648083951308,18.492988834476005,18.617865129209676,18.995560813681912,19.235575666390417,19.272776234460935,19.174129767196565,19.236304660589166,19.435698196338436,19.551282899118512,19.594265450161984,19.624485481805173,19.62485024787162,19.674999201386274,19.743796963761021,19.772208383937318,19.802657140058766,19.898189363369248,19.97480346718903,20.103806209598432,20.199030264446623,20.331208854064641,20.429976846229188,20.569868207639573,20.622051400587662,20.698545661116551,20.759965347698337,20.800078609206661,20.849317081292856,20.878036669931443,20.922892301665037,20.949018139079335,20.974938530852111,21.048205582762002,21.084971792360435]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",18.95648083951308,18.492988834476005,18.617865129209676,18.995560813681912,19.235575666390417,19.272776234460935,19.174129767196565,19.236304660589166,19.435698196338436,19.551282899118512,19.594265450161984,19.624485481805173,19.62485024787162,19.674999201386274,19.743796963761021,19.772208383937318,19.802657140058766,19.898189363369248,19.97480346718903,20.103806209598432,20.199030264446623,20.331208854064641,20.429976846229188,20.569868207639573,20.622051400587662,20.698545661116551,20.759965347698337,20.800078609206661,20.849317081292856,20.878036669931443,20.922892301665037,20.949018139079335,20.974938530852111,21.048205582762002,21.084971792360435]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",18.95648083951308,18.492988834476005,18.617865129209676,18.995560813681912,19.235575666390417,19.272776234460935,19.174129767196565,19.236304660589166,19.435698196338436,19.551282899118512,19.594265450161984,19.624485481805173,19.62485024787162,19.674999201386274,19.743796963761021,19.772208383937318,19.802657140058766,19.898189363369248,19.97480346718903,20.103806209598432,20.199030264446623,20.331208854064641,20.429976846229188,20.569868207639573,20.622051400587662,20.698545661116551,20.759965347698337,20.800078609206661,20.849317081292856,20.878036669931443,20.922892301665037,20.949018139079335,20.974938530852111,21.048205582762002,21.084971792360435]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",18.95648083951308,18.492988834476005,18.617865129209676,18.995560813681912,19.235575666390417,19.272776234460935,19.174129767196565,19.236304660589166,19.435698196338436,19.551282899118512,19.594265450161984,19.624485481805173,19.62485024787162,19.674999201386274,19.743796963761021,19.772208383937318,19.802657140058766,19.898189363369248,19.97480346718903,20.103806209598432,20.199030264446623,20.331208854064641,20.429976846229188,20.569868207639573,20.622051400587662,20.698545661116551,20.759965347698337,20.800078609206661,20.849317081292856,20.878036669931443,20.922892301665037,20.949018139079335,20.974938530852111,21.048205582762002,21.084971792360435]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",18.92418438505667,18.282841234084231,18.212420978678523,18.383873171099225,18.415428113463424,18.249711903864995,17.95579110977172,17.812642688163944,17.793605077977855,17.694322918707151,17.52745420779025,17.348183123634449,17.141980588412569,16.97851356136518,16.829666748285998,16.853884720861902,16.87983932419197,16.961271253672873,17.026577326150832,17.136539618021548,17.217708863858963,17.330378256611166,17.414568364348678,17.533812144955927,17.578293241919688,17.643497159647403,17.695851469147897,17.730044123408423,17.772015132223313,17.796495788442709,17.834730852105782,17.857000587659158,17.879095200783549,17.941548237022531,17.972887855044078]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",18.92418438505667,18.282841234084231,18.212420978678523,{"$f":"O382*O226","v":18.383873171099225},18.415428113463424,18.249711903864995,17.95579110977172,17.812642688163944,17.793605077977855,17.694322918707151,17.52745420779025,17.348183123634449,17.141980588412569,16.97851356136518,16.829666748285998,16.853884720861902,16.87983932419197,16.961271253672873,17.026577326150832,17.136539618021548,17.217708863858963,17.330378256611166,17.414568364348678,17.533812144955927,17.578293241919688,17.643497159647403,17.695851469147897,17.730044123408423,17.772015132223313,17.796495788442709,17.834730852105782,17.857000587659158,17.879095200783549,17.941548237022531,17.972887855044078]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"L383*L227","v":18.92418438505667},18.282841234084231,18.212420978678523,18.383873171099225,18.415428113463424,18.249711903864995,17.95579110977172,17.812642688163944,17.793605077977855,17.694322918707151,17.52745420779025,17.348183123634449,17.141980588412569,16.97851356136518,16.829666748285998,16.853884720861902,16.87983932419197,16.961271253672873,17.026577326150832,17.136539618021548,17.217708863858963,17.330378256611166,17.414568364348678,17.533812144955927,17.578293241919688,17.643497159647403,17.695851469147897,17.730044123408423,17.772015132223313,17.796495788442709,17.834730852105782,17.857000587659158,17.879095200783549,17.941548237022531,17.972887855044078]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",18.92418438505667,18.282841234084231,18.212420978678523,18.383873171099225,18.415428113463424,18.249711903864995,17.95579110977172,17.812642688163944,17.793605077977855,17.694322918707151,17.52745420779025,17.348183123634449,17.141980588412569,16.97851356136518,16.829666748285998,16.853884720861902,16.87983932419197,16.961271253672873,17.026577326150832,17.136539618021548,17.217708863858963,17.330378256611166,17.414568364348678,17.533812144955927,17.578293241919688,17.643497159647403,17.695851469147897,17.730044123408423,17.772015132223313,17.796495788442709,17.834730852105782,17.857000587659158,17.879095200783549,17.941548237022531,17.972887855044078]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",18.92418438505667,18.282841234084231,18.212420978678523,18.383873171099225,18.415428113463424,18.249711903864995,17.95579110977172,17.812642688163944,17.793605077977855,17.694322918707151,17.52745420779025,17.348183123634449,17.141980588412569,16.97851356136518,16.829666748285998,16.853884720861902,16.87983932419197,16.961271253672873,17.026577326150832,17.136539618021548,17.217708863858963,17.330378256611166,17.414568364348678,17.533812144955927,17.578293241919688,17.643497159647403,17.695851469147897,17.730044123408423,17.772015132223313,17.796495788442709,17.834730852105782,17.857000587659158,17.879095200783549,17.941548237022531,17.972887855044078]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",18.92418438505667,18.282841234084231,18.212420978678523,18.383873171099225,18.415428113463424,18.249711903864995,17.95579110977172,17.812642688163944,17.793605077977855,17.694322918707151,17.52745420779025,17.348183123634449,17.141980588412569,16.97851356136518,16.829666748285998,16.853884720861902,16.87983932419197,16.961271253672873,17.026577326150832,17.136539618021548,17.217708863858963,17.330378256611166,17.414568364348678,17.533812144955927,17.578293241919688,17.643497159647403,17.695851469147897,17.730044123408423,17.772015132223313,17.796495788442709,17.834730852105782,17.857000587659158,17.879095200783549,17.941548237022531,17.972887855044078]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",20.992695396669934,20.489391038197848,20.552436194454909,20.892457383560608,21.078465742710765,21.041023065923302,20.855437114442847,20.844840273035476,20.981789401341061,21.026896754162575,20.993192060423397,20.945430638137555,20.865594912303152,20.838399488435151,20.83038350146915,20.860358524975517,20.892483007835455,20.993272782566113,21.074103291870717,21.210205613124387,21.310670259549465,21.450123208619001,21.554326830558278,21.701917018609208,21.756972078354558,21.837676148873651,21.902476026444663,21.944796894221351,21.996745172380024,22.027045324191974,22.074369555337906,22.101933210577865,22.129280113614108,22.206579368266407,22.245368981390797]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",20.992695396669934,20.489391038197848,20.552436194454909,20.892457383560608,21.078465742710765,21.041023065923302,20.855437114442847,20.844840273035476,20.981789401341061,21.026896754162575,20.993192060423397,20.945430638137555,20.865594912303152,20.838399488435151,20.83038350146915,20.860358524975517,20.892483007835455,20.993272782566113,21.074103291870717,21.210205613124387,21.310670259549465,21.450123208619001,21.554326830558278,21.701917018609208,21.756972078354558,21.837676148873651,21.902476026444663,21.944796894221351,21.996745172380024,22.027045324191974,22.074369555337906,22.101933210577865,22.129280113614108,22.206579368266407,22.245368981390797]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",20.992695396669934,20.489391038197848,20.552436194454909,20.892457383560608,21.078465742710765,21.041023065923302,20.855437114442847,20.844840273035476,20.981789401341061,21.026896754162575,20.993192060423397,20.945430638137555,20.865594912303152,20.838399488435151,20.83038350146915,20.860358524975517,20.892483007835455,20.993272782566113,21.074103291870717,21.210205613124387,21.310670259549465,21.450123208619001,21.554326830558278,21.701917018609208,21.756972078354558,21.837676148873651,21.902476026444663,21.944796894221351,21.996745172380024,22.027045324191974,22.074369555337906,22.101933210577865,22.129280113614108,22.206579368266407,22.245368981390797]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",25.451605415978729,24.48219544564153,24.270798693061103,{"$f":"O390*O234","v":24.378412068409556},24.296408133127404,23.95219820070821,23.439995535297221,23.124723592857681,22.968670919008517,22.706741882468169,22.356840044149774,21.990460357115953,21.589578309877197,21.24200696677466,20.911708065621941,20.941800115572967,20.974050016650342,21.075233287952987,21.15637937022527,21.293013052889322,21.393869926542607,21.533867318315377,21.638477764936336,21.786644164544565,21.841914166503429,21.922933316356513,21.987986181194906,22.030472275220372,22.082623366307544,22.113041813907937,22.160550805093045,22.188222072477963,22.215675741429973,22.293276782566114,22.332217835455438]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"L391*L235","v":25.451605415978729},24.48219544564153,24.270798693061103,24.378412068409556,24.296408133127404,23.95219820070821,23.439995535297221,23.124723592857681,22.968670919008517,22.706741882468169,22.356840044149774,21.990460357115953,21.589578309877197,21.24200696677466,20.911708065621941,20.941800115572967,20.974050016650342,21.075233287952987,21.15637937022527,21.293013052889322,21.393869926542607,21.533867318315377,21.638477764936336,21.786644164544565,21.841914166503429,21.922933316356513,21.987986181194906,22.030472275220372,22.082623366307544,22.113041813907937,22.160550805093045,22.188222072477963,22.215675741429973,22.293276782566114,22.332217835455438]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",25.451605415978729,24.48219544564153,24.270798693061103,24.378412068409556,24.296408133127404,23.95219820070821,23.439995535297221,23.124723592857681,22.968670919008517,22.706741882468169,22.356840044149774,21.990460357115953,21.589578309877197,21.24200696677466,20.911708065621941,20.941800115572967,20.974050016650342,21.075233287952987,21.15637937022527,21.293013052889322,21.393869926542607,21.533867318315377,21.638477764936336,21.786644164544565,21.841914166503429,21.922933316356513,21.987986181194906,22.030472275220372,22.082623366307544,22.113041813907937,22.160550805093045,22.188222072477963,22.215675741429973,22.293276782566114,22.332217835455438]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",20.992695396669934,20.489391038197848,20.552436194454909,20.892457383560608,21.078465742710765,21.041023065923302,20.855437114442847,20.844840273035476,20.981789401341061,21.026896754162575,20.993192060423397,20.945430638137555,20.865594912303152,20.838399488435151,20.83038350146915,20.860358524975517,20.892483007835455,20.993272782566113,21.074103291870717,21.210205613124387,21.310670259549465,21.450123208619001,21.554326830558278,21.701917018609208,21.756972078354558,21.837676148873651,21.902476026444663,21.944796894221351,21.996745172380024,22.027045324191974,22.074369555337906,22.101933210577865,22.129280113614108,22.206579368266407,22.245368981390797]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",20.992695396669934,20.489391038197848,20.552436194454909,20.892457383560608,21.078465742710765,21.041023065923302,20.855437114442847,20.844840273035476,20.981789401341061,21.026896754162575,20.993192060423397,20.945430638137555,20.865594912303152,20.838399488435151,20.83038350146915,20.860358524975517,20.892483007835455,20.993272782566113,21.074103291870717,21.210205613124387,21.310670259549465,21.450123208619001,21.554326830558278,21.701917018609208,21.756972078354558,21.837676148873651,21.902476026444663,21.944796894221351,21.996745172380024,22.027045324191974,22.074369555337906,22.101933210577865,22.129280113614108,22.206579368266407,22.245368981390797]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",20.992695396669934,20.489391038197848,20.552436194454909,20.892457383560608,21.078465742710765,21.041023065923302,20.855437114442847,20.844840273035476,20.981789401341061,21.026896754162575,20.993192060423397,20.945430638137555,20.865594912303152,20.838399488435151,20.83038350146915,20.860358524975517,20.892483007835455,20.993272782566113,21.074103291870717,21.210205613124387,21.310670259549465,21.450123208619001,21.554326830558278,21.701917018609208,21.756972078354558,21.837676148873651,21.902476026444663,21.944796894221351,21.996745172380024,22.027045324191974,22.074369555337906,22.101933210577865,22.129280113614108,22.206579368266407,22.245368981390797]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",25.451605415978729,24.48219544564153,24.270798693061103,24.378412068409556,24.296408133127404,23.95219820070821,23.439995535297221,23.124723592857681,22.968670919008517,22.706741882468169,22.356840044149774,21.990460357115953,21.589578309877197,21.24200696677466,20.911708065621941,20.941800115572967,20.974050016650342,21.075233287952987,21.15637937022527,21.293013052889322,21.393869926542607,21.533867318315377,21.638477764936336,21.786644164544565,21.841914166503429,21.922933316356513,21.987986181194906,22.030472275220372,22.082623366307544,22.113041813907937,22.160550805093045,22.188222072477963,22.215675741429973,22.293276782566114,22.332217835455438]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",25.451605415978729,24.48219544564153,24.270798693061103,24.378412068409556,24.296408133127404,23.95219820070821,23.439995535297221,23.124723592857681,22.968670919008517,22.706741882468169,22.356840044149774,21.990460357115953,21.589578309877197,21.24200696677466,20.911708065621941,20.941800115572967,20.974050016650342,21.075233287952987,21.15637937022527,21.293013052889322,21.393869926542607,21.533867318315377,21.638477764936336,21.786644164544565,21.841914166503429,21.922933316356513,21.987986181194906,22.030472275220372,22.082623366307544,22.113041813907937,22.160550805093045,22.188222072477963,22.215675741429973,22.293276782566114,22.332217835455438]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",25.451605415978729,24.48219544564153,24.270798693061103,{"$f":"O398*O242","v":24.378412068409556},24.296408133127404,23.95219820070821,23.439995535297221,23.124723592857681,22.968670919008517,22.706741882468169,22.356840044149774,21.990460357115953,21.589578309877197,21.24200696677466,20.911708065621941,20.941800115572967,20.974050016650342,21.075233287952987,21.15637937022527,21.293013052889322,21.393869926542607,21.533867318315377,21.638477764936336,21.786644164544565,21.841914166503429,21.922933316356513,21.987986181194906,22.030472275220372,22.082623366307544,22.113041813907937,22.160550805093045,22.188222072477963,22.215675741429973,22.293276782566114,22.332217835455438]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN550","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F551","v":3.73E-2},{"$f":"'WACC Calc'!G551","v":3.73E-2},{"$f":"'WACC Calc'!H551","v":3.73E-2},{"$f":"'WACC Calc'!I551","v":3.73E-2},{"$f":"'WACC Calc'!J551","v":3.73E-2},{"$f":"'WACC Calc'!K551","v":3.73E-2},{"$f":"'WACC Calc'!L551","v":3.73E-2},{"$f":"'WACC Calc'!M551","v":3.73E-2},{"$f":"'WACC Calc'!N551","v":3.73E-2},{"$f":"'WACC Calc'!O551","v":3.73E-2},{"$f":"'WACC Calc'!P551","v":3.73E-2},{"$f":"'WACC Calc'!Q551","v":3.73E-2},{"$f":"'WACC Calc'!R551","v":3.73E-2},{"$f":"'WACC Calc'!S551","v":3.73E-2},{"$f":"'WACC Calc'!T551","v":3.73E-2},{"$f":"'WACC Calc'!U551","v":3.73E-2},{"$f":"'WACC Calc'!V551","v":3.73E-2},{"$f":"'WACC Calc'!W551","v":3.73E-2},{"$f":"'WACC Calc'!X551","v":3.73E-2},{"$f":"'WACC Calc'!Y551","v":3.73E-2},{"$f":"'WACC Calc'!Z551","v":3.73E-2},{"$f":"'WACC Calc'!AA551","v":3.73E-2},{"$f":"'WACC Calc'!AB551","v":3.73E-2},{"$f":"'WACC Calc'!AC551","v":3.73E-2},{"$f":"'WACC Calc'!AD551","v":3.73E-2},{"$f":"'WACC Calc'!AE551","v":3.73E-2},{"$f":"'WACC Calc'!AF551","v":3.73E-2},{"$f":"'WACC Calc'!AG551","v":3.73E-2},{"$f":"'WACC Calc'!AH551","v":3.73E-2},{"$f":"'WACC Calc'!AI551","v":3.73E-2},{"$f":"'WACC Calc'!AJ551","v":3.73E-2},{"$f":"'WACC Calc'!AK551","v":3.73E-2},{"$f":"'WACC Calc'!AL551","v":3.73E-2},{"$f":"'WACC Calc'!AM551","v":3.73E-2},{"$f":"'WACC Calc'!AN551","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F552","v":3.73E-2},{"$f":"'WACC Calc'!G552","v":3.73E-2},{"$f":"'WACC Calc'!H552","v":3.73E-2},{"$f":"'WACC Calc'!I552","v":3.73E-2},{"$f":"'WACC Calc'!J552","v":3.73E-2},{"$f":"'WACC Calc'!K552","v":3.73E-2},{"$f":"'WACC Calc'!L552","v":3.73E-2},{"$f":"'WACC Calc'!M552","v":3.73E-2},{"$f":"'WACC Calc'!N552","v":3.73E-2},{"$f":"'WACC Calc'!O552","v":3.73E-2},{"$f":"'WACC Calc'!P552","v":3.73E-2},{"$f":"'WACC Calc'!Q552","v":3.73E-2},{"$f":"'WACC Calc'!R552","v":3.73E-2},{"$f":"'WACC Calc'!S552","v":3.73E-2},{"$f":"'WACC Calc'!T552","v":3.73E-2},{"$f":"'WACC Calc'!U552","v":3.73E-2},{"$f":"'WACC Calc'!V552","v":3.73E-2},{"$f":"'WACC Calc'!W552","v":3.73E-2},{"$f":"'WACC Calc'!X552","v":3.73E-2},{"$f":"'WACC Calc'!Y552","v":3.73E-2},{"$f":"'WACC Calc'!Z552","v":3.73E-2},{"$f":"'WACC Calc'!AA552","v":3.73E-2},{"$f":"'WACC Calc'!AB552","v":3.73E-2},{"$f":"'WACC Calc'!AC552","v":3.73E-2},{"$f":"'WACC Calc'!AD552","v":3.73E-2},{"$f":"'WACC Calc'!AE552","v":3.73E-2},{"$f":"'WACC Calc'!AF552","v":3.73E-2},{"$f":"'WACC Calc'!AG552","v":3.73E-2},{"$f":"'WACC Calc'!AH552","v":3.73E-2},{"$f":"'WACC Calc'!AI552","v":3.73E-2},{"$f":"'WACC Calc'!AJ552","v":3.73E-2},{"$f":"'WACC Calc'!AK552","v":3.73E-2},{"$f":"'WACC Calc'!AL552","v":3.73E-2},{"$f":"'WACC Calc'!AM552","v":3.73E-2},{"$f":"'WACC Calc'!AN552","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F553","v":3.73E-2},{"$f":"'WACC Calc'!G553","v":3.73E-2},{"$f":"'WACC Calc'!H553","v":3.73E-2},{"$f":"'WACC Calc'!I553","v":3.73E-2},{"$f":"'WACC Calc'!J553","v":3.73E-2},{"$f":"'WACC Calc'!K553","v":3.73E-2},{"$f":"'WACC Calc'!L553","v":3.73E-2},{"$f":"'WACC Calc'!M553","v":3.73E-2},{"$f":"'WACC Calc'!N553","v":3.73E-2},{"$f":"'WACC Calc'!O553","v":3.73E-2},{"$f":"'WACC Calc'!P553","v":3.73E-2},{"$f":"'WACC Calc'!Q553","v":3.73E-2},{"$f":"'WACC Calc'!R553","v":3.73E-2},{"$f":"'WACC Calc'!S553","v":3.73E-2},{"$f":"'WACC Calc'!T553","v":3.73E-2},{"$f":"'WACC Calc'!U553","v":3.73E-2},{"$f":"'WACC Calc'!V553","v":3.73E-2},{"$f":"'WACC Calc'!W553","v":3.73E-2},{"$f":"'WACC Calc'!X553","v":3.73E-2},{"$f":"'WACC Calc'!Y553","v":3.73E-2},{"$f":"'WACC Calc'!Z553","v":3.73E-2},{"$f":"'WACC Calc'!AA553","v":3.73E-2},{"$f":"'WACC Calc'!AB553","v":3.73E-2},{"$f":"'WACC Calc'!AC553","v":3.73E-2},{"$f":"'WACC Calc'!AD553","v":3.73E-2},{"$f":"'WACC Calc'!AE553","v":3.73E-2},{"$f":"'WACC Calc'!AF553","v":3.73E-2},{"$f":"'WACC Calc'!AG553","v":3.73E-2},{"$f":"'WACC Calc'!AH553","v":3.73E-2},{"$f":"'WACC Calc'!AI553","v":3.73E-2},{"$f":"'WACC Calc'!AJ553","v":3.73E-2},{"$f":"'WACC Calc'!AK553","v":3.73E-2},{"$f":"'WACC Calc'!AL553","v":3.73E-2},{"$f":"'WACC Calc'!AM553","v":3.73E-2},{"$f":"'WACC Calc'!AN553","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM554","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN554","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM555","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN555","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM556","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN556","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F557","v":3.73E-2},{"$f":"'WACC Calc'!G557","v":3.73E-2},{"$f":"'WACC Calc'!H557","v":3.73E-2},{"$f":"'WACC Calc'!I557","v":3.73E-2},{"$f":"'WACC Calc'!J557","v":3.73E-2},{"$f":"'WACC Calc'!K557","v":3.73E-2},{"$f":"'WACC Calc'!L557","v":3.73E-2},{"$f":"'WACC Calc'!M557","v":3.73E-2},{"$f":"'WACC Calc'!N557","v":3.73E-2},{"$f":"'WACC Calc'!O557","v":3.73E-2},{"$f":"'WACC Calc'!P557","v":3.73E-2},{"$f":"'WACC Calc'!Q557","v":3.73E-2},{"$f":"'WACC Calc'!R557","v":3.73E-2},{"$f":"'WACC Calc'!S557","v":3.73E-2},{"$f":"'WACC Calc'!T557","v":3.73E-2},{"$f":"'WACC Calc'!U557","v":3.73E-2},{"$f":"'WACC Calc'!V557","v":3.73E-2},{"$f":"'WACC Calc'!W557","v":3.73E-2},{"$f":"'WACC Calc'!X557","v":3.73E-2},{"$f":"'WACC Calc'!Y557","v":3.73E-2},{"$f":"'WACC Calc'!Z557","v":3.73E-2},{"$f":"'WACC Calc'!AA557","v":3.73E-2},{"$f":"'WACC Calc'!AB557","v":3.73E-2},{"$f":"'WACC Calc'!AC557","v":3.73E-2},{"$f":"'WACC Calc'!AD557","v":3.73E-2},{"$f":"'WACC Calc'!AE557","v":3.73E-2},{"$f":"'WACC Calc'!AF557","v":3.73E-2},{"$f":"'WACC Calc'!AG557","v":3.73E-2},{"$f":"'WACC Calc'!AH557","v":3.73E-2},{"$f":"'WACC Calc'!AI557","v":3.73E-2},{"$f":"'WACC Calc'!AJ557","v":3.73E-2},{"$f":"'WACC Calc'!AK557","v":3.73E-2},{"$f":"'WACC Calc'!AL557","v":3.73E-2},{"$f":"'WACC Calc'!AM557","v":3.73E-2},{"$f":"'WACC Calc'!AN557","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM558","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN558","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM559","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN559","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM560","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN560","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM561","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN561","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM562","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN562","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM563","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN563","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F564","v":0.6},{"$f":"'WACC Calc'!G564","v":0.6},{"$f":"'WACC Calc'!H564","v":0.6},{"$f":"'WACC Calc'!I564","v":0.6},{"$f":"'WACC Calc'!J564","v":0.6},{"$f":"'WACC Calc'!K564","v":0.6},{"$f":"'WACC Calc'!L564","v":0.6},{"$f":"'WACC Calc'!M564","v":0.6},{"$f":"'WACC Calc'!N564","v":0.6},{"$f":"'WACC Calc'!O564","v":0.6},{"$f":"'WACC Calc'!P564","v":0.6},{"$f":"'WACC Calc'!Q564","v":0.6},{"$f":"'WACC Calc'!R564","v":0.6},{"$f":"'WACC Calc'!S564","v":0.6},{"$f":"'WACC Calc'!T564","v":0.6},{"$f":"'WACC Calc'!U564","v":0.6},{"$f":"'WACC Calc'!V564","v":0.6},{"$f":"'WACC Calc'!W564","v":0.6},{"$f":"'WACC Calc'!X564","v":0.6},{"$f":"'WACC Calc'!Y564","v":0.6},{"$f":"'WACC Calc'!Z564","v":0.6},{"$f":"'WACC Calc'!AA564","v":0.6},{"$f":"'WACC Calc'!AB564","v":0.6},{"$f":"'WACC Calc'!AC564","v":0.6},{"$f":"'WACC Calc'!AD564","v":0.6},{"$f":"'WACC Calc'!AE564","v":0.6},{"$f":"'WACC Calc'!AF564","v":0.6},{"$f":"'WACC Calc'!AG564","v":0.6},{"$f":"'WACC Calc'!AH564","v":0.6},{"$f":"'WACC Calc'!AI564","v":0.6},{"$f":"'WACC Calc'!AJ564","v":0.6},{"$f":"'WACC Calc'!AK564","v":0.6},{"$f":"'WACC Calc'!AL564","v":0.6},{"$f":"'WACC Calc'!AM564","v":0.6},{"$f":"'WACC Calc'!AN564","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F565","v":0.6},{"$f":"'WACC Calc'!G565","v":0.6},{"$f":"'WACC Calc'!H565","v":0.6},{"$f":"'WACC Calc'!I565","v":0.6},{"$f":"'WACC Calc'!J565","v":0.6},{"$f":"'WACC Calc'!K565","v":0.6},{"$f":"'WACC Calc'!L565","v":0.6},{"$f":"'WACC Calc'!M565","v":0.6},{"$f":"'WACC Calc'!N565","v":0.6},{"$f":"'WACC Calc'!O565","v":0.6},{"$f":"'WACC Calc'!P565","v":0.6},{"$f":"'WACC Calc'!Q565","v":0.6},{"$f":"'WACC Calc'!R565","v":0.6},{"$f":"'WACC Calc'!S565","v":0.6},{"$f":"'WACC Calc'!T565","v":0.6},{"$f":"'WACC Calc'!U565","v":0.6},{"$f":"'WACC Calc'!V565","v":0.6},{"$f":"'WACC Calc'!W565","v":0.6},{"$f":"'WACC Calc'!X565","v":0.6},{"$f":"'WACC Calc'!Y565","v":0.6},{"$f":"'WACC Calc'!Z565","v":0.6},{"$f":"'WACC Calc'!AA565","v":0.6},{"$f":"'WACC Calc'!AB565","v":0.6},{"$f":"'WACC Calc'!AC565","v":0.6},{"$f":"'WACC Calc'!AD565","v":0.6},{"$f":"'WACC Calc'!AE565","v":0.6},{"$f":"'WACC Calc'!AF565","v":0.6},{"$f":"'WACC Calc'!AG565","v":0.6},{"$f":"'WACC Calc'!AH565","v":0.6},{"$f":"'WACC Calc'!AI565","v":0.6},{"$f":"'WACC Calc'!AJ565","v":0.6},{"$f":"'WACC Calc'!AK565","v":0.6},{"$f":"'WACC Calc'!AL565","v":0.6},{"$f":"'WACC Calc'!AM565","v":0.6},{"$f":"'WACC Calc'!AN565","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F566","v":0.6},{"$f":"'WACC Calc'!G566","v":0.6},{"$f":"'WACC Calc'!H566","v":0.6},{"$f":"'WACC Calc'!I566","v":0.6},{"$f":"'WACC Calc'!J566","v":0.6},{"$f":"'WACC Calc'!K566","v":0.6},{"$f":"'WACC Calc'!L566","v":0.6},{"$f":"'WACC Calc'!M566","v":0.6},{"$f":"'WACC Calc'!N566","v":0.6},{"$f":"'WACC Calc'!O566","v":0.6},{"$f":"'WACC Calc'!P566","v":0.6},{"$f":"'WACC Calc'!Q566","v":0.6},{"$f":"'WACC Calc'!R566","v":0.6},{"$f":"'WACC Calc'!S566","v":0.6},{"$f":"'WACC Calc'!T566","v":0.6},{"$f":"'WACC Calc'!U566","v":0.6},{"$f":"'WACC Calc'!V566","v":0.6},{"$f":"'WACC Calc'!W566","v":0.6},{"$f":"'WACC Calc'!X566","v":0.6},{"$f":"'WACC Calc'!Y566","v":0.6},{"$f":"'WACC Calc'!Z566","v":0.6},{"$f":"'WACC Calc'!AA566","v":0.6},{"$f":"'WACC Calc'!AB566","v":0.6},{"$f":"'WACC Calc'!AC566","v":0.6},{"$f":"'WACC Calc'!AD566","v":0.6},{"$f":"'WACC Calc'!AE566","v":0.6},{"$f":"'WACC Calc'!AF566","v":0.6},{"$f":"'WACC Calc'!AG566","v":0.6},{"$f":"'WACC Calc'!AH566","v":0.6},{"$f":"'WACC Calc'!AI566","v":0.6},{"$f":"'WACC Calc'!AJ566","v":0.6},{"$f":"'WACC Calc'!AK566","v":0.6},{"$f":"'WACC Calc'!AL566","v":0.6},{"$f":"'WACC Calc'!AM566","v":0.6},{"$f":"'WACC Calc'!AN566","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F567","v":0.25740000000000002},{"$f":"'WACC Calc'!G567","v":0.25740000000000002},{"$f":"'WACC Calc'!H567","v":0.25740000000000002},{"$f":"'WACC Calc'!I567","v":0.25740000000000002},{"$f":"'WACC Calc'!J567","v":0.25740000000000002},{"$f":"'WACC Calc'!K567","v":0.25740000000000002},{"$f":"'WACC Calc'!L567","v":0.25740000000000002},{"$f":"'WACC Calc'!M567","v":0.25740000000000002},{"$f":"'WACC Calc'!N567","v":0.25740000000000002},{"$f":"'WACC Calc'!O567","v":0.25740000000000002},{"$f":"'WACC Calc'!P567","v":0.25740000000000002},{"$f":"'WACC Calc'!Q567","v":0.25740000000000002},{"$f":"'WACC Calc'!R567","v":0.25740000000000002},{"$f":"'WACC Calc'!S567","v":0.25740000000000002},{"$f":"'WACC Calc'!T567","v":0.25740000000000002},{"$f":"'WACC Calc'!U567","v":0.25740000000000002},{"$f":"'WACC Calc'!V567","v":0.25740000000000002},{"$f":"'WACC Calc'!W567","v":0.25740000000000002},{"$f":"'WACC Calc'!X567","v":0.25740000000000002},{"$f":"'WACC Calc'!Y567","v":0.25740000000000002},{"$f":"'WACC Calc'!Z567","v":0.25740000000000002},{"$f":"'WACC Calc'!AA567","v":0.25740000000000002},{"$f":"'WACC Calc'!AB567","v":0.25740000000000002},{"$f":"'WACC Calc'!AC567","v":0.25740000000000002},{"$f":"'WACC Calc'!AD567","v":0.25740000000000002},{"$f":"'WACC Calc'!AE567","v":0.25740000000000002},{"$f":"'WACC Calc'!AF567","v":0.25740000000000002},{"$f":"'WACC Calc'!AG567","v":0.25740000000000002},{"$f":"'WACC Calc'!AH567","v":0.25740000000000002},{"$f":"'WACC Calc'!AI567","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ567","v":0.25740000000000002},{"$f":"'WACC Calc'!AK567","v":0.25740000000000002},{"$f":"'WACC Calc'!AL567","v":0.25740000000000002},{"$f":"'WACC Calc'!AM567","v":0.25740000000000002},{"$f":"'WACC Calc'!AN567","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!G568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!H568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!I568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!J568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!K568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!L568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!M568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!N568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!O568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!P568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!Q568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!R568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!S568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!T568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!U568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!V568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!W568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!X568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!Y568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!Z568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AA568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AB568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AC568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AD568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AE568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AF568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AG568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AH568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AI568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AJ568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AK568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AL568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AM568","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AN568","v":8.2739387999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!G569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!H569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!I569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!J569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!K569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!L569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!M569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!N569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!O569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!P569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!Q569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!R569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!S569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!T569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!U569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!V569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!W569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!X569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!Y569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!Z569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AA569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AB569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AC569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AD569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AE569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AF569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AG569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AH569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AI569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AJ569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AK569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AL569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AM569","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AN569","v":8.2739387999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!G570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!H570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!I570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!J570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!K570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!L570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!M570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!N570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!O570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!P570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!Q570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!R570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!S570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!T570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!U570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!V570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!W570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!X570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!Y570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!Z570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AA570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AB570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AC570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AD570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AE570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AF570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AG570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AH570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AI570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AJ570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AK570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AL570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AM570","v":8.2739387999999997E-2},{"$f":"'WACC Calc'!AN570","v":8.2739387999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!G571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!H571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!I571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!J571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!K571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!L571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!M571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!N571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!O571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!P571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!Q571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!R571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!S571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!T571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!U571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!V571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!W571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!X571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!Y571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!Z571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AA571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AB571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AC571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AD571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AE571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AF571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AG571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AH571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AI571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AJ571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AK571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AL571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AM571","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AN571","v":5.6331110243902582E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!G572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!H572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!I572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!J572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!K572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!L572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!M572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!N572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!O572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!P572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!Q572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!R572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!S572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!T572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!U572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!V572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!W572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!X572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!Y572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!Z572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AA572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AB572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AC572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AD572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AE572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AF572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AG572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AH572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AI572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AJ572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AK572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AL572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AM572","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AN572","v":5.6331110243902582E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!G573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!H573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!I573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!J573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!K573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!L573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!M573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!N573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!O573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!P573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!Q573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!R573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!S573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!T573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!U573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!V573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!W573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!X573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!Y573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!Z573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AA573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AB573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AC573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AD573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AE573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AF573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AG573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AH573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AI573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AJ573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AK573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AL573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AM573","v":5.6331110243902582E-2},{"$f":"'WACC Calc'!AN573","v":5.6331110243902582E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L446 / (1 - (1 / (1 + L446)^$S$22))","v":9.1133185226012256E-2},{"$f":" M446 / (1 - (1 / (1 + M446)^$S$22))","v":9.1133185226012256E-2},9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",9.1133185226012256E-2,{"$f":" M447 / (1 - (1 / (1 + M447)^$S$22))","v":9.1133185226012256E-2},9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2,9.1133185226012256E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2,6.9820058699610041E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Coal-new-AvgCF-Low",{"$f":"L446","v":8.2739387999999997E-2},{"$f":"M446","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"L447","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"L446","v":8.2739387999999997E-2},{"$f":"M446","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"L447","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"L446","v":8.2739387999999997E-2},{"$f":"M446","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"L447","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"L446","v":8.2739387999999997E-2},{"$f":"M446","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"L447","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":"L446","v":8.2739387999999997E-2},{"$f":"M446","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":"L447","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":"L446","v":8.2739387999999997E-2},{"$f":"M446","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":"L447","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":"L446","v":8.2739387999999997E-2},{"$f":"M446","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":"L447","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":"L446","v":8.2739387999999997E-2},{"$f":"M446","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":"L447","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF-Low",{"$f":" ((L455 * $S$35 * $S$33 * (L297 * 1 + L487) +L323) * 1000 / (L167 * 8760)) + L349 + L401","v":100.00048665374216},{"$f":" ((M455 * $S$35 * $S$33 * (M297 * 1 + M487) +M323) * 1000 / (M167 * 8760)) + M349 + M401","v":99.319495590751501},99.226872827531579,99.387069454050248,99.409585248805158,99.229286758922072,98.906137133363757,98.869630637532296,98.851064395349596,98.798392479313748,98.574844828811138,98.484716838697352,98.387572560860903,98.269687765784766,98.151569032053203,98.052647903932296,97.907003681583447,97.849008383746934,97.731443873170988,97.682719302781905,97.662778757364819,97.563635548436466,97.489151179600469,97.442576409527319,97.314259674323537,97.248306062551379,97.127992278860049,97.037025030591295,96.915306281240319,96.769886863977277,96.620355108561739,96.495637758313535,96.363723705864857,96.241640733317581,95.559926445808927]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":" ((L456 * $S$35 * $S$33 * (L298 * 1 + L488) +L324) * 1000 / (L168 * 8760)) + L350 + L402","v":100.00048665374216},99.319495590751501,99.226872827531579,99.387069454050248,99.409585248805158,99.229286758922072,98.906137133363757,98.869630637532296,98.851064395349596,98.798392479313748,98.574844828811138,98.484716838697352,98.387572560860903,98.269687765784766,98.151569032053203,98.052647903932296,97.907003681583447,97.849008383746934,97.731443873170988,97.682719302781905,97.662778757364819,97.563635548436466,97.489151179600469,97.442576409527319,97.314259674323537,97.248306062551379,97.127992278860049,97.037025030591295,96.915306281240319,96.769886863977277,96.620355108561739,96.495637758313535,96.363723705864857,96.241640733317581,95.559926445808927]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",100.00048665374216,99.319495590751501,99.226872827531579,99.387069454050248,99.409585248805158,99.229286758922072,98.906137133363757,98.869630637532296,98.851064395349596,98.798392479313748,98.574844828811138,98.484716838697352,98.387572560860903,98.269687765784766,98.151569032053203,98.052647903932296,97.907003681583447,97.849008383746934,97.731443873170988,97.682719302781905,97.662778757364819,97.563635548436466,97.489151179600469,97.442576409527319,97.314259674323537,97.248306062551379,97.127992278860049,97.037025030591295,96.915306281240319,96.769886863977277,96.620355108561739,96.495637758313535,96.363723705864857,96.241640733317581,95.559926445808927]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":" ((L455 * $S$35 * $S$33 * (L300 * 1 + L490) +L326) * 1000 / (L170 * 8760)) + L352 + L404","v":71.516236908906137},{"$f":" ((M455 * $S$35 * $S$33 * (M300 * 1 + M490) +M326) * 1000 / (M170 * 8760)) + M352 + M404","v":70.916360200469938},70.904851791804475,71.146162772877574,71.249792922186955,71.150608786858328,70.911185633275522,70.911481490837033,70.974201424659555,70.984279329993882,70.860131766420807,70.814886509126978,70.754107368840195,70.698889277650267,70.650479401878357,70.599045824122399,70.519073924332474,70.518335360853143,70.473188051175356,70.490745313912299,70.513754390005914,70.500880604770742,70.49100917527258,70.513975303646831,70.452974424000857,70.440145489310382,70.387607599826794,70.345525671086676,70.287563909024627,70.207088097491948,70.13005140293086,70.061589688552075,69.988538599418916,69.939309694816274,69.525546369169902]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":" ((L456 * $S$35 * $S$33 * (L301 * 1 + L491) +L327) * 1000 / (L171 * 8760)) + L353 + L405","v":71.516236908906137},70.916360200469938,70.904851791804475,71.146162772877574,71.249792922186955,71.150608786858328,70.911185633275522,70.911481490837033,70.974201424659555,70.984279329993882,70.860131766420807,70.814886509126978,70.754107368840195,70.698889277650267,70.650479401878357,70.599045824122399,70.519073924332474,70.518335360853143,70.473188051175356,70.490745313912299,70.513754390005914,70.500880604770742,70.49100917527258,70.513975303646831,70.452974424000857,70.440145489310382,70.387607599826794,70.345525671086676,70.287563909024627,70.207088097491948,70.13005140293086,70.061589688552075,69.988538599418916,69.939309694816274,69.525546369169902]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",71.516236908906137,70.916360200469938,70.904851791804475,71.146162772877574,71.249792922186955,71.150608786858328,70.911185633275522,70.911481490837033,70.974201424659555,70.984279329993882,70.860131766420807,70.814886509126978,70.754107368840195,70.698889277650267,70.650479401878357,70.599045824122399,70.519073924332474,70.518335360853143,70.473188051175356,70.490745313912299,70.513754390005914,70.500880604770742,70.49100917527258,70.513975303646831,70.452974424000857,70.440145489310382,70.387607599826794,70.345525671086676,70.287563909024627,70.207088097491948,70.13005140293086,70.061589688552075,69.988538599418916,69.939309694816274,69.525546369169902]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":" ((L455 * $S$35 * $S$33 * (L303 * 1 + L493) +L329) * 1000 / (L173 * 8760)) + L355 + L407","v":112.42893733994734},{"$f":" ((M455 * $S$35 * $S$33 * (M303 * 1 + M493) +M329) * 1000 / (M173 * 8760)) + M355 + M407","v":111.52114523905696},111.18427603373331,111.08927927623608,110.85438526868232,110.42222010916598,109.75452141548898,109.31480135112413,108.81719611575875,108.17037684358863,107.38107218349185,106.86335401162057,106.30034020475681,105.80452645301578,105.30528791932376,105.03669096538243,104.70791907488126,104.45561050478668,104.19397087723991,104.00309499842916,103.84507983964249,103.60489997441341,103.37185313353433,103.16458074707435,102.88492658600953,102.66903804202963,102.40812578567764,102.17068141746378,101.87716477046011,101.58394383153541,101.25937345365351,100.95861726796527,100.73175093867458,100.53671077959527,99.787886635484895]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":" ((L456 * $S$35 * $S$33 * (L304 * 1 + L494) +L330) * 1000 / (L174 * 8760)) + L356 + L408","v":112.42893733994734},111.52114523905696,111.18427603373331,111.08927927623608,110.85438526868232,110.42222010916598,109.75452141548898,109.31480135112413,108.81719611575875,108.17037684358863,107.38107218349185,106.86335401162057,106.30034020475681,105.80452645301578,105.30528791932376,105.03669096538243,104.70791907488126,104.45561050478668,104.19397087723991,104.00309499842916,103.84507983964249,103.60489997441341,103.37185313353433,103.16458074707435,102.88492658600953,102.66903804202963,102.40812578567764,102.17068141746378,101.87716477046011,101.58394383153541,101.25937345365351,100.95861726796527,100.73175093867458,100.53671077959527,99.787886635484895]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",112.42893733994734,111.52114523905696,111.18427603373331,111.08927927623608,110.85438526868232,110.42222010916598,109.75452141548898,109.31480135112413,108.81719611575875,108.17037684358863,107.38107218349185,106.86335401162057,106.30034020475681,105.80452645301578,105.30528791932376,105.03669096538243,104.70791907488126,104.45561050478668,104.19397087723991,104.00309499842916,103.84507983964249,103.60489997441341,103.37185313353433,103.16458074707435,102.88492658600953,102.66903804202963,102.40812578567764,102.17068141746378,101.87716477046011,101.58394383153541,101.25937345365351,100.95861726796527,100.73175093867458,100.53671077959527,99.787886635484895]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":" ((L455 * $S$35 * $S$33 * (L306 * 1 + L496) +L332) * 1000 / (L176 * 8760)) + L358 + L410","v":80.368276014417518},{"$f":" ((M455 * $S$35 * $S$33 * (M306 * 1 + M496) +M332) * 1000 / (M176 * 8760)) + M358 + M410","v":79.559853698378902},79.32235427790701,79.326727305261528,79.191203082559511,78.858407707894912,78.330106183827368,78.000989896820158,77.681862234609866,77.239242097485771,76.682069432553732,76.290572115748091,75.860627924308432,75.488759951070804,75.120196917889686,74.960802707131847,74.764322932565364,74.63647993701835,74.496771823480813,74.418090885971267,74.349277440438527,74.240689592597747,74.125953472555679,74.040452409578435,73.881681632978371,73.77062404236473,73.626541787630671,73.490402050151374,73.322002564200034,73.147265631934957,72.958000342252774,72.777713823662879,72.643695281131684,72.544684937247553,72.08681598442638]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":" ((L456 * $S$35 * $S$33 * (L307 * 1 + L497) +L333) * 1000 / (L177 * 8760)) + L359 + L411","v":80.368276014417518},79.559853698378902,79.32235427790701,79.326727305261528,79.191203082559511,78.858407707894912,78.330106183827368,78.000989896820158,77.681862234609866,77.239242097485771,76.682069432553732,76.290572115748091,75.860627924308432,75.488759951070804,75.120196917889686,74.960802707131847,74.764322932565364,74.63647993701835,74.496771823480813,74.418090885971267,74.349277440438527,74.240689592597747,74.125953472555679,74.040452409578435,73.881681632978371,73.77062404236473,73.626541787630671,73.490402050151374,73.322002564200034,73.147265631934957,72.958000342252774,72.777713823662879,72.643695281131684,72.544684937247553,72.08681598442638]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",80.368276014417518,79.559853698378902,79.32235427790701,79.326727305261528,79.191203082559511,78.858407707894912,78.330106183827368,78.000989896820158,77.681862234609866,77.239242097485771,76.682069432553732,76.290572115748091,75.860627924308432,75.488759951070804,75.120196917889686,74.960802707131847,74.764322932565364,74.63647993701835,74.496771823480813,74.418090885971267,74.349277440438527,74.240689592597747,74.125953472555679,74.040452409578435,73.881681632978371,73.77062404236473,73.626541787630671,73.490402050151374,73.322002564200034,73.147265631934957,72.958000342252774,72.777713823662879,72.643695281131684,72.544684937247553,72.08681598442638]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Low",{"$f":" ((L455 * $S$35 * $S$33 * (L309 * 1 + L499) +L335) * 1000 / (L179 * 8760)) + L361 + L413","v":138.91556047748077},{"$f":" ((M455 * $S$35 * $S$33 * (M309 * 1 + M499) +M335) * 1000 / (M179 * 8760)) + M361 + M413","v":138.12668356570688},137.90415616866215,137.95860480446606,137.85904061031442,137.5360253802252,136.85587483770226,136.52460650533433,136.17621749865663,135.80454607180366,135.21924083535697,134.82051650125842,134.42058452870617,133.9767568930499,133.52638606350854,133.19497230350288,132.7993947981868,132.50301215822131,132.13169992957663,131.83794879420168,131.5926143247936,131.23023300079998,130.91061169486341,130.616745961324,130.23836920459112,129.93623221801693,129.56594114071609,129.24022059934973,128.87124107723676,128.47641296134373,128.07202503724605,127.7050637521789,127.32860351449642,126.95308587432771,125.85855923352769]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Mid",{"$f":" ((L456 * $S$35 * $S$33 * (L310 * 1 + L500) +L336) * 1000 / (L180 * 8760)) + L362 + L414","v":138.91556047748077},138.12668356570688,137.90415616866215,137.95860480446606,137.85904061031442,137.5360253802252,136.85587483770226,136.52460650533433,136.17621749865663,135.80454607180366,135.21924083535697,134.82051650125842,134.42058452870617,133.9767568930499,133.52638606350854,133.19497230350288,132.7993947981868,132.50301215822131,132.13169992957663,131.83794879420168,131.5926143247936,131.23023300079998,130.91061169486341,130.616745961324,130.23836920459112,129.93623221801693,129.56594114071609,129.24022059934973,128.87124107723676,128.47641296134373,128.07202503724605,127.7050637521789,127.32860351449642,126.95308587432771,125.85855923352769]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-High",138.91556047748077,138.12668356570688,137.90415616866215,137.95860480446606,137.85904061031442,137.5360253802252,136.85587483770226,136.52460650533433,136.17621749865663,135.80454607180366,135.21924083535697,134.82051650125842,134.42058452870617,133.9767568930499,133.52638606350854,133.19497230350288,132.7993947981868,132.50301215822131,132.13169992957663,131.83794879420168,131.5926143247936,131.23023300079998,130.91061169486341,130.616745961324,130.23836920459112,129.93623221801693,129.56594114071609,129.24022059934973,128.87124107723676,128.47641296134373,128.07202503724605,127.7050637521789,127.32860351449642,126.95308587432771,125.85855923352769]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Low",{"$f":" ((L455 * $S$35 * $S$33 * (L312 * 1 + L502) +L338) * 1000 / (L182 * 8760)) + L364 + L416","v":158.4046507606572},{"$f":" ((M455 * $S$35 * $S$33 * (M312 * 1 + M502) +M338) * 1000 / (M182 * 8760)) + M364 + M416","v":157.12122626348716},156.59581498407385,156.38941383258941,155.99339537047442,155.33517091122229,154.2760560926346,153.60616234255136,152.91339618025086,152.19056093124115,151.2306665484455,150.47616251082647,149.72131669453029,148.91299888009416,148.09353335495678,147.72396613457735,147.28324752742046,146.94522113884301,146.5263568727147,146.18762194919128,145.90607440285703,145.49111340768053,145.12703829587181,144.78700638298338,144.36297573504447,144.02062477476926,143.60452867072544,143.24000357454307,142.82667870098612,142.38696142430643,141.93494542490276,141.52632769319794,141.10721743241206,140.68406656305856,139.46972235920236]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Mid",{"$f":" ((L456 * $S$35 * $S$33 * (L313 * 1 + L503) +L339) * 1000 / (L183 * 8760)) + L365 + L417","v":158.4046507606572},157.12122626348716,156.59581498407385,156.38941383258941,155.99339537047442,155.33517091122229,154.2760560926346,153.60616234255136,152.91339618025086,152.19056093124115,151.2306665484455,150.47616251082647,149.72131669453029,148.91299888009416,148.09353335495678,147.72396613457735,147.28324752742046,146.94522113884301,146.5263568727147,146.18762194919128,145.90607440285703,145.49111340768053,145.12703829587181,144.78700638298338,144.36297573504447,144.02062477476926,143.60452867072544,143.24000357454307,142.82667870098612,142.38696142430643,141.93494542490276,141.52632769319794,141.10721743241206,140.68406656305856,139.46972235920236]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-High",158.4046507606572,157.12122626348716,156.59581498407385,156.38941383258941,155.99339537047442,155.33517091122229,154.2760560926346,153.60616234255136,152.91339618025086,152.19056093124115,151.2306665484455,150.47616251082647,149.72131669453029,148.91299888009416,148.09353335495678,147.72396613457735,147.28324752742046,146.94522113884301,146.5263568727147,146.18762194919128,145.90607440285703,145.49111340768053,145.12703829587181,144.78700638298338,144.36297573504447,144.02062477476926,143.60452867072544,143.24000357454307,142.82667870098612,142.38696142430643,141.93494542490276,141.52632769319794,141.10721743241206,140.68406656305856,139.46972235920236]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Low",{"$f":" ((L455 * $S$35 * $S$33 * (L315 * 1 + L505) +L341) * 1000 / (L185 * 8760)) + L367 + L419","v":97.556257898164077},{"$f":" ((M455 * $S$35 * $S$33 * (M315 * 1 + M505) +M341) * 1000 / (M185 * 8760)) + M367 + M419","v":96.873882750386272},96.757857117337636,96.918807517137623,96.925745086982062,96.709231620888886,96.213524578790043,96.001847849521511,95.834461417890537,95.618223959457339,95.238633278349781,94.970797465480217,94.690242563762752,94.401794235326349,94.116395741192491,93.919758739273078,93.683688916606158,93.535428224239141,93.332738640217883,93.199297558667965,93.082925818341195,92.907699158537014,92.746139619820028,92.61691097703843,92.400178791862714,92.240818999522133,92.032791254802916,91.844328509552255,91.632330296481769,91.396050016897547,91.160124155402485,90.940297465720448,90.714433538164826,90.507789963476426,89.83592361972822]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Mid",{"$f":" ((L456 * $S$35 * $S$33 * (L316 * 1 + L506) +L342) * 1000 / (L186 * 8760)) + L368 + L420","v":97.556257898164077},96.873882750386272,96.757857117337636,96.918807517137623,96.925745086982062,96.709231620888886,96.213524578790043,96.001847849521511,95.834461417890537,95.618223959457339,95.238633278349781,94.970797465480217,94.690242563762752,94.401794235326349,94.116395741192491,93.919758739273078,93.683688916606158,93.535428224239141,93.332738640217883,93.199297558667965,93.082925818341195,92.907699158537014,92.746139619820028,92.61691097703843,92.400178791862714,92.240818999522133,92.032791254802916,91.844328509552255,91.632330296481769,91.396050016897547,91.160124155402485,90.940297465720448,90.714433538164826,90.507789963476426,89.83592361972822]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-ConstantCF-High",97.556257898164077,96.873882750386272,96.757857117337636,96.918807517137623,96.925745086982062,96.709231620888886,96.213524578790043,96.001847849521511,95.834461417890537,95.618223959457339,95.238633278349781,94.970797465480217,94.690242563762752,94.401794235326349,94.116395741192491,93.919758739273078,93.683688916606158,93.535428224239141,93.332738640217883,93.199297558667965,93.082925818341195,92.907699158537014,92.746139619820028,92.61691097703843,92.400178791862714,92.240818999522133,92.032791254802916,91.844328509552255,91.632330296481769,91.396050016897547,91.160124155402485,90.940297465720448,90.714433538164826,90.507789963476426,89.83592361972822]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Low",{"$f":" ((L455 * $S$35 * $S$33 * (L318 * 1 + L508) +L344) * 1000 / (L188 * 8760)) + L370 + L422","v":112.36410942618396},{"$f":" ((M455 * $S$35 * $S$33 * (M318 * 1 + M508) +M344) * 1000 / (M188 * 8760)) + M370 + M422","v":111.19779387607983},110.78949154373242,110.7001993393139,110.42128982426478,109.88017431207859,109.02502555532269,108.48738487938421,107.99478127689439,107.44383693300558,106.7114338873856,106.10167740169069,105.47883924985476,104.84235276649244,104.20531761759405,103.98479979567904,103.72047062041655,103.54624359911205,103.31385378056373,103.15240338428906,103.01347019223252,102.80547603077707,102.61619306252391,102.45823040264894,102.21295070296601,102.02849188964453,101.79183604811325,101.57910218404368,101.3393724643599,101.0749881577941,100.80926559605706,100.56335799695393,100.31078981349381,100.0743899507582,99.327447425005928]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Mid",{"$f":" ((L456 * $S$35 * $S$33 * (L319 * 1 + L509) +L345) * 1000 / (L189 * 8760)) + L371 + L423","v":112.36410942618396},111.19779387607983,110.78949154373242,110.7001993393139,110.42128982426478,109.88017431207859,109.02502555532269,108.48738487938421,107.99478127689439,107.44383693300558,106.7114338873856,106.10167740169069,105.47883924985476,104.84235276649244,104.20531761759405,103.98479979567904,103.72047062041655,103.54624359911205,103.31385378056373,103.15240338428906,103.01347019223252,102.80547603077707,102.61619306252391,102.45823040264894,102.21295070296601,102.02849188964453,101.79183604811325,101.57910218404368,101.3393724643599,101.0749881577941,100.80926559605706,100.56335799695393,100.31078981349381,100.0743899507582,99.327447425005928]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-High",112.36410942618396,111.19779387607983,110.78949154373242,110.7001993393139,110.42128982426478,109.88017431207859,109.02502555532269,108.48738487938421,107.99478127689439,107.44383693300558,106.7114338873856,106.10167740169069,105.47883924985476,104.84235276649244,104.20531761759405,103.98479979567904,103.72047062041655,103.54624359911205,103.31385378056373,103.15240338428906,103.01347019223252,102.80547603077707,102.61619306252391,102.45823040264894,102.21295070296601,102.02849188964453,101.79183604811325,101.57910218404368,101.3393724643599,101.0749881577941,100.80926559605706,100.56335799695393,100.31078981349381,100.0743899507582,99.327447425005928]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$547:$I$567,L547:L567)","v":0.49664291627061841},{"$f":"SUMPRODUCT($I$547:$I$567,M547:M567)","v":0.49664291627061841},{"$f":"SUMPRODUCT($I$547:$I$567,N547:N567)","v":0.49664291627061841},0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$547:$I$567,L547:L567)","v":0.49664291627061841},{"$f":"SUMPRODUCT($I$547:$I$567,M547:M567)","v":0.49664291627061841},{"$f":"SUMPRODUCT($I$547:$I$567,N547:N567)","v":0.49664291627061841},0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$547:$I$567,L547:L567)","v":0.49664291627061841},{"$f":"SUMPRODUCT($I$547:$I$567,M547:M567)","v":0.49664291627061841},{"$f":"SUMPRODUCT($I$547:$I$567,N547:N567)","v":0.49664291627061841},0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841,0.49664291627061841]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$445*L540*(1-0/2)-0)/(1-L$445)","v":1.17447362422831},1.17447362422831,{"$f":"(1-N$445*N540*(1-0/2)-0)/(1-N$445)","v":1.17447362422831},1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",1.17447362422831,1.17447362422831,{"$f":"(1-N$445*N541*(1-0/2)-0)/(1-N$445)","v":1.17447362422831},1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",1.17447362422831,1.17447362422831,{"$f":"(1-N$445*N542*(1-0/2)-0)/(1-N$445)","v":1.17447362422831},1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831,1.17447362422831]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2016,{"$f":"L546+1","v":2017},{"$f":"M546+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,3.7499999999999999E-2,"Depreciation Factor",1,{"$f":"1/((1+L$449)*(1+L$428))^$K547","v":0.92358328429075309},0.92358328429075309,{"$f":"1/((1+N$449)*(1+N$428))^$K547","v":0.92358328429075309},0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309,0.92358328429075309]
[null,null,null,null,null,null,null,null,7.2190000000000004E-2,null,{"$f":"K547+1","v":2},0.85300608302129399,0.85300608302129399,{"$f":"1/((1+N$449)*(1+N$428))^$K548","v":0.85300608302129399},0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399,0.85300608302129399]
[null,null,null,null,null,null,null,null,6.6769999999999996E-2,null,{"$f":"K548+1","v":3},0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736,0.78782215967679736]
[null,null,null,null,null,null,null,null,6.1769999999999999E-2,null,4,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067,0.72761937767133067]
[null,null,null,null,null,null,null,null,5.713E-2,null,5,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814,0.6720170945432814]
[null,null,null,null,null,null,null,null,5.2850000000000001E-2,null,6,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337,0.62066375527781337]
[null,null,null,null,null,null,null,null,4.888E-2,null,7,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502,0.57323466953971502]
[null,null,null,null,null,null,null,null,4.5220000000000003E-2,null,8,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451,0.52942995876281451]
[null,null,null,null,null,null,null,null,4.462E-2,null,9,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,{"$f":"1/((1+S$449)*(1+S$428))^$K555","v":0.48897266011607826},0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826,0.48897266011607826]
[null,null,null,null,null,null,null,null,4.462E-2,null,10,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361,0.45160697535839361]
[null,null,null,null,null,null,null,null,4.462E-2,null,11,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832,0.41709665351011832]
[null,null,null,null,null,null,null,null,4.462E-2,null,12,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742,0.38522349711555742]
[null,null,null,null,null,null,null,null,4.462E-2,null,13,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593,0.35578598265195593]
[null,null,null,null,null,null,null,null,4.462E-2,null,14,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063,0.3285979863623063]
[null,null,null,null,null,null,null,null,4.462E-2,null,15,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692,0.30348760745582692]
[null,null,null,null,null,null,null,null,4.462E-2,null,16,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,0.28029608123559552,{"$f":"1/((1+AQ$449)*(1+AQ$428))^$K562","v":0.28029608123559552},0.28029608123559552,0.28029608123559552,0.28029608123559552]
[null,null,null,null,null,null,null,null,4.462E-2,null,17,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902,0.25887677528139902]
[null,null,null,null,null,null,null,null,4.462E-2,null,18,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374,0.23909426234099374]
[null,null,null,null,null,null,null,null,4.462E-2,null,19,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988,0.22082346406796988]
[null,null,null,null,null,null,null,null,4.462E-2,null,20,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678,0.20394886019235678]
[null,null,null,null,null,null,null,null,2.23E-2,null,{"$f":"K566+1","v":21},0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248,0.18836375812381248]
[]
[null,null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2018 Reference Case outputs (converted to 2016$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2018 Reference Coal Prices. High and low coal prices were created using the ratio of reference case scenario coal prices in AEO 2014 to the high/low coal price scenarios in AEO 2014."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2018 Reference Case outputs (converted to 2016$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2018 Reference Coal Prices. High and low coal prices were created using the ratio of reference case scenario coal prices in AEO 2014 to the high/low coal price scenarios in AEO 2014."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Nuclear","index":12,"n_rows":441,"n_cols":46,"rows_kept":441,"cut":false,"hidden":false,"merged":[[9,6,9,19],[11,7,49,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,15,14,19],[15,9,17,9],[15,15,15,19],[22,14,22,17],[23,9,25,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[26,14,26,17],[16,15,16,19],[18,14,18,18],[19,9,21,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[40,18,40,25],[27,9,29,9],[27,14,27,17],[52,7,54,7],[52,9,54,9],[34,14,34,17],[35,9,37,9],[35,14,35,17],[37,14,37,15],[39,9,41,9],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[43,9,45,9],[47,9,49,9],[57,7,67,7],[57,9,59,9],[57,14,57,27],[58,20,58,23],[58,25,58,26],[59,18,59,19],[59,20,59,23],[61,9,63,9],[65,9,67,9],[71,21,71,27],[72,13,72,18],[72,21,72,22],[73,13,73,19],[73,21,73,22],[74,9,76,9],[75,13,75,18],[174,7,176,7],[174,9,176,9],[76,13,76,18],[82,6,82,19],[85,7,122,7],[85,9,87,9],[90,9,92,9],[95,9,97,9],[100,9,102,9],[105,9,107,9],[110,9,112,9],[70,7,76,7],[70,9,72,9],[71,13,71,18],[136,9,165,9],[180,7,182,7],[180,9,182,9],[209,6,209,19],[224,0,241,4],[115,9,117,9],[120,9,122,9],[125,9,127,9],[130,9,132,9],[168,9,170,9],[136,7,170,7],[425,7,425,11],[425,12,425,28],[426,7,426,11],[426,12,426,28],[427,7,427,11],[427,12,427,28],[277,0,294,4],[330,0,347,4],[375,0,392,4],[421,6,421,19],[423,7,423,11],[424,7,424,11],[424,12,424,28],[431,7,431,11],[431,12,431,28],[432,7,432,11],[433,7,433,11],[434,7,434,11],[434,12,434,28],[428,7,428,11],[428,12,428,28],[429,7,429,11],[429,12,429,28],[430,7,430,11],[430,12,430,28],[438,7,438,11],[438,12,438,28],[439,7,439,11],[439,12,439,28],[440,7,440,11],[440,12,440,28],[435,7,435,11],[435,12,435,28],[436,7,436,11],[436,12,436,28],[437,7,437,11],[437,12,437,28]]}
["Nuclear Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=cn"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear",0.92300000000000004,"*",null,"Basis Year:",null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear Technologies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear","Advanced Nuclear"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear",{"$f":"L12*8760","v":8085.4800000000005}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear",10.46,null,null,"Inflation Rate",null,null,null,{"$f":"L137","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L139","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L142","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear",{"$f":" $S$32 * (L32 + L58)","v":6157.890530570382},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L144","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L146","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L149","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,{"$f":"L152","v":0.6}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear",{"$f":"(L32 + L58)*($S$32-1)","v":495.39013624508499},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L154","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC - Nominal",null,null,null,{"$f":"L156","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC - Real",null,null,null,{"$f":"L159","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,15]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Nuclear",{"$f":"L112","v":5662.5003943252968},"**",null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P46,Q41:Q46)","v":1.0874861106838143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O49:AD49,O51:AD51)","v":0.68608897820727388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.1088078333011684}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L162","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear",99.196865817825667,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L165","v":4.9101401138875428E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear",2.2722820763956904,null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,{"$f":"1+(1-$S$28)*((1+$S$24)^(O41+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.2,1.041933533975707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,1.0711966347930009]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear",{"$f":"L127","v":0.63271302644466221},null,null,3,0.2,1.10155124927078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.2,1.1330380908685802]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.1,1.1656993916579783]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear",{"$f":"L44*L20","v":6.6181782566111673},null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O48","v":0.94990271229407064},{"$f":"1/((1+$S$30)*(1+$S$20))^P48","v":0.90231516282363189},0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912,0.69783684204060492,0.66287710899309948,0.62966876375019754,0.59812406653316696,0.56815967308821447,0.5396964144826073,0.51265908793241377,0.4869762581092042,0.46258006840075044,0.43940606162704959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear",{"$f":"$S$29","v":5.2739388000000005E-2}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear",{"$f":"L62+L66","v":0},null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Nuclear",0,null,null,"Nuclear","Y",{"$f":"L20","v":10.46},1,0.04,0.06,0,0,0,0,0,0,0,"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Nuclear",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear",{"$f":" (($S$36 * $S$34 * $S$32 * (L32 * 1 + L58) +L36) * 1000 / (L12 * 8760)) + L40 + L48","v":62.623469380372271}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Nuclear",{"$f":"(((L32*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L36/(8760*L12))*1000)+L40","v":52.66955476695717},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$L$12","v":0.92300000000000004},{"$f":"$L$12","v":0.92300000000000004},0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004,0.92300000000000004]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"L87*8760","v":8085.4800000000005},8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005,8085.4800000000005]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$L$20","v":10.46},{"$f":"$L$20","v":10.46},10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46,10.46]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$S$32*(L112+L176)","v":6157.890530570382},6154.263323833281,6150.63611709618,6147.0089103590799,6143.3817036219789,6139.7544968848779,6136.1272901477778,6110.9788270125709,6075.1030055986175,6043.6927532134932,6003.518662013098,5976.3870671090117,5951.2530073709459,5919.8477194627394,5886.7761483186641,5858.9483501228733,5826.823429694372,5796.6730334547738,5762.9695017918411,5730.7064011316925,5703.8661066258019,5666.961491222206,5635.0885523953766,5602.0810670490891,5569.5910179425937,5540.3529664833959,5507.756229794717,5479.4598958606357,5447.7700997286638,5415.8095921300228,5382.1494323195502,5352.1480377911885,5321.5500110535868,5287.8219491564478,5210.7289574540737]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"(L112+L176)*($S$32-1)","v":495.39013624508499},495.0983346239355,494.80653300278601,494.51473138163652,494.22292976048709,493.9311281393376,493.63932651818823,491.61618230718659,488.73004330066613,486.20315050656541,482.97122418139202,480.78854093469317,478.76655544855629,476.24006203682279,473.57951942834853,471.34082800128016,468.75644157399114,466.33090171958349,463.61951913498689,461.02401638085797,458.86476767610714,455.89586422417023,453.3317492192723,450.67636218671169,448.06260187811688,445.71045836013667,443.08811524617846,440.81173104395026,438.26234950729241,435.69118976758097,432.98329636288986,430.56974340199127,428.10819255773367,425.39483656422294,419.1928575791494]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",5662.5003943252968,5659.1649892093455,5655.8295840933943,5652.494178977443,5649.1587738614917,5645.8233687455404,5642.48796362959,5619.3626447053839,5586.3729622979517,5557.4896027069281,5520.5474378317058,5495.598526174319,5472.4864519223893,5443.6076574259168,5413.1966288903159,5387.6075221215933,5358.0669881203812,5330.3421317351904,5299.3499826568541,5269.6823847508349,5245.0013389496944,5211.0656269980354,5181.7568031761039,5151.4047048623779,5121.5284160644769,5094.6425081232592,5064.6681145485381,5038.6481648166855,5009.5077502213717,4980.1184023624419,4949.1661359566606,4921.5782943891973,4893.4418184958531,4862.4271125922251,4791.5360998749238]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$L$36","v":99.196865817825667},99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667,99.196865817825667]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$L$40","v":2.2722820763956904},2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904,2.2722820763956904]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",0.63271302644466221,0.63369245837414312,0.63565132223310483,0.63663075416258574,0.63858961802154757,0.63956904995102848,0.64054848188050939,0.64250734573947121,0.64348677766895213,0.64544564152791395,0.64642507345739475,0.64838393731635657,0.64936336924583749,0.6503428011753184,0.65230166503428022,0.65328109696376113,0.65523996082272296,0.65719882468168467,0.65817825661116558,0.6601371204701274,0.66209598432908923,0.66307541625857014,0.66503428011753196,0.66699314397649379,0.6689520078354555,0.67091087169441732,0.67189030362389823,0.67384916748285995,0.67580803134182177,0.67776689520078359,0.67972575905974542,0.68168462291870713,0.68364348677766895,0.68560235063663078,0.6875612144955926]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"L127*L97","v":6.6181782566111673},{"$f":"M127*M97","v":6.6284231145935379},6.6489128305582774,6.6591576885406472,6.6796474045053884,6.6898922624877581,6.7001371204701288,6.7206268364348691,6.7308716944172398,6.7513614103819801,6.7616062683643499,6.7820959843290902,6.7923408423114608,6.8025857002938306,6.8230754162585718,6.8333202742409416,6.8538099902056828,6.8742997061704223,6.8845445641527929,6.9050342801175333,6.9255239960822736,6.9357688540646443,6.9562585700293846,6.9767482859941259,6.9972380019588654,7.0177277179236057,7.0279725759059763,7.0484622918707158,7.0689520078354562,7.0894417238001965,7.1099314397649378,7.1304211557296773,7.1509108716944176,7.1714005876591589,7.1918903036238992]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN576","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F577","v":3.73E-2},{"$f":"'WACC Calc'!G577","v":3.73E-2},{"$f":"'WACC Calc'!H577","v":3.73E-2},{"$f":"'WACC Calc'!I577","v":3.73E-2},{"$f":"'WACC Calc'!J577","v":3.73E-2},{"$f":"'WACC Calc'!K577","v":3.73E-2},{"$f":"'WACC Calc'!L577","v":3.73E-2},{"$f":"'WACC Calc'!M577","v":3.73E-2},{"$f":"'WACC Calc'!N577","v":3.73E-2},{"$f":"'WACC Calc'!O577","v":3.73E-2},{"$f":"'WACC Calc'!P577","v":3.73E-2},{"$f":"'WACC Calc'!Q577","v":3.73E-2},{"$f":"'WACC Calc'!R577","v":3.73E-2},{"$f":"'WACC Calc'!S577","v":3.73E-2},{"$f":"'WACC Calc'!T577","v":3.73E-2},{"$f":"'WACC Calc'!U577","v":3.73E-2},{"$f":"'WACC Calc'!V577","v":3.73E-2},{"$f":"'WACC Calc'!W577","v":3.73E-2},{"$f":"'WACC Calc'!X577","v":3.73E-2},{"$f":"'WACC Calc'!Y577","v":3.73E-2},{"$f":"'WACC Calc'!Z577","v":3.73E-2},{"$f":"'WACC Calc'!AA577","v":3.73E-2},{"$f":"'WACC Calc'!AB577","v":3.73E-2},{"$f":"'WACC Calc'!AC577","v":3.73E-2},{"$f":"'WACC Calc'!AD577","v":3.73E-2},{"$f":"'WACC Calc'!AE577","v":3.73E-2},{"$f":"'WACC Calc'!AF577","v":3.73E-2},{"$f":"'WACC Calc'!AG577","v":3.73E-2},{"$f":"'WACC Calc'!AH577","v":3.73E-2},{"$f":"'WACC Calc'!AI577","v":3.73E-2},{"$f":"'WACC Calc'!AJ577","v":3.73E-2},{"$f":"'WACC Calc'!AK577","v":3.73E-2},{"$f":"'WACC Calc'!AL577","v":3.73E-2},{"$f":"'WACC Calc'!AM577","v":3.73E-2},{"$f":"'WACC Calc'!AN577","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F578","v":3.73E-2},{"$f":"'WACC Calc'!G578","v":3.73E-2},{"$f":"'WACC Calc'!H578","v":3.73E-2},{"$f":"'WACC Calc'!I578","v":3.73E-2},{"$f":"'WACC Calc'!J578","v":3.73E-2},{"$f":"'WACC Calc'!K578","v":3.73E-2},{"$f":"'WACC Calc'!L578","v":3.73E-2},{"$f":"'WACC Calc'!M578","v":3.73E-2},{"$f":"'WACC Calc'!N578","v":3.73E-2},{"$f":"'WACC Calc'!O578","v":3.73E-2},{"$f":"'WACC Calc'!P578","v":3.73E-2},{"$f":"'WACC Calc'!Q578","v":3.73E-2},{"$f":"'WACC Calc'!R578","v":3.73E-2},{"$f":"'WACC Calc'!S578","v":3.73E-2},{"$f":"'WACC Calc'!T578","v":3.73E-2},{"$f":"'WACC Calc'!U578","v":3.73E-2},{"$f":"'WACC Calc'!V578","v":3.73E-2},{"$f":"'WACC Calc'!W578","v":3.73E-2},{"$f":"'WACC Calc'!X578","v":3.73E-2},{"$f":"'WACC Calc'!Y578","v":3.73E-2},{"$f":"'WACC Calc'!Z578","v":3.73E-2},{"$f":"'WACC Calc'!AA578","v":3.73E-2},{"$f":"'WACC Calc'!AB578","v":3.73E-2},{"$f":"'WACC Calc'!AC578","v":3.73E-2},{"$f":"'WACC Calc'!AD578","v":3.73E-2},{"$f":"'WACC Calc'!AE578","v":3.73E-2},{"$f":"'WACC Calc'!AF578","v":3.73E-2},{"$f":"'WACC Calc'!AG578","v":3.73E-2},{"$f":"'WACC Calc'!AH578","v":3.73E-2},{"$f":"'WACC Calc'!AI578","v":3.73E-2},{"$f":"'WACC Calc'!AJ578","v":3.73E-2},{"$f":"'WACC Calc'!AK578","v":3.73E-2},{"$f":"'WACC Calc'!AL578","v":3.73E-2},{"$f":"'WACC Calc'!AM578","v":3.73E-2},{"$f":"'WACC Calc'!AN578","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F579","v":3.73E-2},{"$f":"'WACC Calc'!G579","v":3.73E-2},{"$f":"'WACC Calc'!H579","v":3.73E-2},{"$f":"'WACC Calc'!I579","v":3.73E-2},{"$f":"'WACC Calc'!J579","v":3.73E-2},{"$f":"'WACC Calc'!K579","v":3.73E-2},{"$f":"'WACC Calc'!L579","v":3.73E-2},{"$f":"'WACC Calc'!M579","v":3.73E-2},{"$f":"'WACC Calc'!N579","v":3.73E-2},{"$f":"'WACC Calc'!O579","v":3.73E-2},{"$f":"'WACC Calc'!P579","v":3.73E-2},{"$f":"'WACC Calc'!Q579","v":3.73E-2},{"$f":"'WACC Calc'!R579","v":3.73E-2},{"$f":"'WACC Calc'!S579","v":3.73E-2},{"$f":"'WACC Calc'!T579","v":3.73E-2},{"$f":"'WACC Calc'!U579","v":3.73E-2},{"$f":"'WACC Calc'!V579","v":3.73E-2},{"$f":"'WACC Calc'!W579","v":3.73E-2},{"$f":"'WACC Calc'!X579","v":3.73E-2},{"$f":"'WACC Calc'!Y579","v":3.73E-2},{"$f":"'WACC Calc'!Z579","v":3.73E-2},{"$f":"'WACC Calc'!AA579","v":3.73E-2},{"$f":"'WACC Calc'!AB579","v":3.73E-2},{"$f":"'WACC Calc'!AC579","v":3.73E-2},{"$f":"'WACC Calc'!AD579","v":3.73E-2},{"$f":"'WACC Calc'!AE579","v":3.73E-2},{"$f":"'WACC Calc'!AF579","v":3.73E-2},{"$f":"'WACC Calc'!AG579","v":3.73E-2},{"$f":"'WACC Calc'!AH579","v":3.73E-2},{"$f":"'WACC Calc'!AI579","v":3.73E-2},{"$f":"'WACC Calc'!AJ579","v":3.73E-2},{"$f":"'WACC Calc'!AK579","v":3.73E-2},{"$f":"'WACC Calc'!AL579","v":3.73E-2},{"$f":"'WACC Calc'!AM579","v":3.73E-2},{"$f":"'WACC Calc'!AN579","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM580","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN580","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM581","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN581","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM582","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN582","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F583","v":3.73E-2},{"$f":"'WACC Calc'!G583","v":3.73E-2},{"$f":"'WACC Calc'!H583","v":3.73E-2},{"$f":"'WACC Calc'!I583","v":3.73E-2},{"$f":"'WACC Calc'!J583","v":3.73E-2},{"$f":"'WACC Calc'!K583","v":3.73E-2},{"$f":"'WACC Calc'!L583","v":3.73E-2},{"$f":"'WACC Calc'!M583","v":3.73E-2},{"$f":"'WACC Calc'!N583","v":3.73E-2},{"$f":"'WACC Calc'!O583","v":3.73E-2},{"$f":"'WACC Calc'!P583","v":3.73E-2},{"$f":"'WACC Calc'!Q583","v":3.73E-2},{"$f":"'WACC Calc'!R583","v":3.73E-2},{"$f":"'WACC Calc'!S583","v":3.73E-2},{"$f":"'WACC Calc'!T583","v":3.73E-2},{"$f":"'WACC Calc'!U583","v":3.73E-2},{"$f":"'WACC Calc'!V583","v":3.73E-2},{"$f":"'WACC Calc'!W583","v":3.73E-2},{"$f":"'WACC Calc'!X583","v":3.73E-2},{"$f":"'WACC Calc'!Y583","v":3.73E-2},{"$f":"'WACC Calc'!Z583","v":3.73E-2},{"$f":"'WACC Calc'!AA583","v":3.73E-2},{"$f":"'WACC Calc'!AB583","v":3.73E-2},{"$f":"'WACC Calc'!AC583","v":3.73E-2},{"$f":"'WACC Calc'!AD583","v":3.73E-2},{"$f":"'WACC Calc'!AE583","v":3.73E-2},{"$f":"'WACC Calc'!AF583","v":3.73E-2},{"$f":"'WACC Calc'!AG583","v":3.73E-2},{"$f":"'WACC Calc'!AH583","v":3.73E-2},{"$f":"'WACC Calc'!AI583","v":3.73E-2},{"$f":"'WACC Calc'!AJ583","v":3.73E-2},{"$f":"'WACC Calc'!AK583","v":3.73E-2},{"$f":"'WACC Calc'!AL583","v":3.73E-2},{"$f":"'WACC Calc'!AM583","v":3.73E-2},{"$f":"'WACC Calc'!AN583","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM584","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN584","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM585","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN585","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM586","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN586","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM587","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN587","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM588","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN588","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM589","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN589","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F590","v":0.6},{"$f":"'WACC Calc'!G590","v":0.6},{"$f":"'WACC Calc'!H590","v":0.6},{"$f":"'WACC Calc'!I590","v":0.6},{"$f":"'WACC Calc'!J590","v":0.6},{"$f":"'WACC Calc'!K590","v":0.6},{"$f":"'WACC Calc'!L590","v":0.6},{"$f":"'WACC Calc'!M590","v":0.6},{"$f":"'WACC Calc'!N590","v":0.6},{"$f":"'WACC Calc'!O590","v":0.6},{"$f":"'WACC Calc'!P590","v":0.6},{"$f":"'WACC Calc'!Q590","v":0.6},{"$f":"'WACC Calc'!R590","v":0.6},{"$f":"'WACC Calc'!S590","v":0.6},{"$f":"'WACC Calc'!T590","v":0.6},{"$f":"'WACC Calc'!U590","v":0.6},{"$f":"'WACC Calc'!V590","v":0.6},{"$f":"'WACC Calc'!W590","v":0.6},{"$f":"'WACC Calc'!X590","v":0.6},{"$f":"'WACC Calc'!Y590","v":0.6},{"$f":"'WACC Calc'!Z590","v":0.6},{"$f":"'WACC Calc'!AA590","v":0.6},{"$f":"'WACC Calc'!AB590","v":0.6},{"$f":"'WACC Calc'!AC590","v":0.6},{"$f":"'WACC Calc'!AD590","v":0.6},{"$f":"'WACC Calc'!AE590","v":0.6},{"$f":"'WACC Calc'!AF590","v":0.6},{"$f":"'WACC Calc'!AG590","v":0.6},{"$f":"'WACC Calc'!AH590","v":0.6},{"$f":"'WACC Calc'!AI590","v":0.6},{"$f":"'WACC Calc'!AJ590","v":0.6},{"$f":"'WACC Calc'!AK590","v":0.6},{"$f":"'WACC Calc'!AL590","v":0.6},{"$f":"'WACC Calc'!AM590","v":0.6},{"$f":"'WACC Calc'!AN590","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F591","v":0.6},{"$f":"'WACC Calc'!G591","v":0.6},{"$f":"'WACC Calc'!H591","v":0.6},{"$f":"'WACC Calc'!I591","v":0.6},{"$f":"'WACC Calc'!J591","v":0.6},{"$f":"'WACC Calc'!K591","v":0.6},{"$f":"'WACC Calc'!L591","v":0.6},{"$f":"'WACC Calc'!M591","v":0.6},{"$f":"'WACC Calc'!N591","v":0.6},{"$f":"'WACC Calc'!O591","v":0.6},{"$f":"'WACC Calc'!P591","v":0.6},{"$f":"'WACC Calc'!Q591","v":0.6},{"$f":"'WACC Calc'!R591","v":0.6},{"$f":"'WACC Calc'!S591","v":0.6},{"$f":"'WACC Calc'!T591","v":0.6},{"$f":"'WACC Calc'!U591","v":0.6},{"$f":"'WACC Calc'!V591","v":0.6},{"$f":"'WACC Calc'!W591","v":0.6},{"$f":"'WACC Calc'!X591","v":0.6},{"$f":"'WACC Calc'!Y591","v":0.6},{"$f":"'WACC Calc'!Z591","v":0.6},{"$f":"'WACC Calc'!AA591","v":0.6},{"$f":"'WACC Calc'!AB591","v":0.6},{"$f":"'WACC Calc'!AC591","v":0.6},{"$f":"'WACC Calc'!AD591","v":0.6},{"$f":"'WACC Calc'!AE591","v":0.6},{"$f":"'WACC Calc'!AF591","v":0.6},{"$f":"'WACC Calc'!AG591","v":0.6},{"$f":"'WACC Calc'!AH591","v":0.6},{"$f":"'WACC Calc'!AI591","v":0.6},{"$f":"'WACC Calc'!AJ591","v":0.6},{"$f":"'WACC Calc'!AK591","v":0.6},{"$f":"'WACC Calc'!AL591","v":0.6},{"$f":"'WACC Calc'!AM591","v":0.6},{"$f":"'WACC Calc'!AN591","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F592","v":0.6},{"$f":"'WACC Calc'!G592","v":0.6},{"$f":"'WACC Calc'!H592","v":0.6},{"$f":"'WACC Calc'!I592","v":0.6},{"$f":"'WACC Calc'!J592","v":0.6},{"$f":"'WACC Calc'!K592","v":0.6},{"$f":"'WACC Calc'!L592","v":0.6},{"$f":"'WACC Calc'!M592","v":0.6},{"$f":"'WACC Calc'!N592","v":0.6},{"$f":"'WACC Calc'!O592","v":0.6},{"$f":"'WACC Calc'!P592","v":0.6},{"$f":"'WACC Calc'!Q592","v":0.6},{"$f":"'WACC Calc'!R592","v":0.6},{"$f":"'WACC Calc'!S592","v":0.6},{"$f":"'WACC Calc'!T592","v":0.6},{"$f":"'WACC Calc'!U592","v":0.6},{"$f":"'WACC Calc'!V592","v":0.6},{"$f":"'WACC Calc'!W592","v":0.6},{"$f":"'WACC Calc'!X592","v":0.6},{"$f":"'WACC Calc'!Y592","v":0.6},{"$f":"'WACC Calc'!Z592","v":0.6},{"$f":"'WACC Calc'!AA592","v":0.6},{"$f":"'WACC Calc'!AB592","v":0.6},{"$f":"'WACC Calc'!AC592","v":0.6},{"$f":"'WACC Calc'!AD592","v":0.6},{"$f":"'WACC Calc'!AE592","v":0.6},{"$f":"'WACC Calc'!AF592","v":0.6},{"$f":"'WACC Calc'!AG592","v":0.6},{"$f":"'WACC Calc'!AH592","v":0.6},{"$f":"'WACC Calc'!AI592","v":0.6},{"$f":"'WACC Calc'!AJ592","v":0.6},{"$f":"'WACC Calc'!AK592","v":0.6},{"$f":"'WACC Calc'!AL592","v":0.6},{"$f":"'WACC Calc'!AM592","v":0.6},{"$f":"'WACC Calc'!AN592","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F593","v":0.25740000000000002},{"$f":"'WACC Calc'!G593","v":0.25740000000000002},{"$f":"'WACC Calc'!H593","v":0.25740000000000002},{"$f":"'WACC Calc'!I593","v":0.25740000000000002},{"$f":"'WACC Calc'!J593","v":0.25740000000000002},{"$f":"'WACC Calc'!K593","v":0.25740000000000002},{"$f":"'WACC Calc'!L593","v":0.25740000000000002},{"$f":"'WACC Calc'!M593","v":0.25740000000000002},{"$f":"'WACC Calc'!N593","v":0.25740000000000002},{"$f":"'WACC Calc'!O593","v":0.25740000000000002},{"$f":"'WACC Calc'!P593","v":0.25740000000000002},{"$f":"'WACC Calc'!Q593","v":0.25740000000000002},{"$f":"'WACC Calc'!R593","v":0.25740000000000002},{"$f":"'WACC Calc'!S593","v":0.25740000000000002},{"$f":"'WACC Calc'!T593","v":0.25740000000000002},{"$f":"'WACC Calc'!U593","v":0.25740000000000002},{"$f":"'WACC Calc'!V593","v":0.25740000000000002},{"$f":"'WACC Calc'!W593","v":0.25740000000000002},{"$f":"'WACC Calc'!X593","v":0.25740000000000002},{"$f":"'WACC Calc'!Y593","v":0.25740000000000002},{"$f":"'WACC Calc'!Z593","v":0.25740000000000002},{"$f":"'WACC Calc'!AA593","v":0.25740000000000002},{"$f":"'WACC Calc'!AB593","v":0.25740000000000002},{"$f":"'WACC Calc'!AC593","v":0.25740000000000002},{"$f":"'WACC Calc'!AD593","v":0.25740000000000002},{"$f":"'WACC Calc'!AE593","v":0.25740000000000002},{"$f":"'WACC Calc'!AF593","v":0.25740000000000002},{"$f":"'WACC Calc'!AG593","v":0.25740000000000002},{"$f":"'WACC Calc'!AH593","v":0.25740000000000002},{"$f":"'WACC Calc'!AI593","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ593","v":0.25740000000000002},{"$f":"'WACC Calc'!AK593","v":0.25740000000000002},{"$f":"'WACC Calc'!AL593","v":0.25740000000000002},{"$f":"'WACC Calc'!AM593","v":0.25740000000000002},{"$f":"'WACC Calc'!AN593","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM594","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN594","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM595","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN595","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM596","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN596","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM597","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN597","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM598","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN598","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM599","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN599","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L155 / (1 - (1 / (1 + L155)^$S$21))","v":6.7096778007694757E-2},{"$f":" M155 / (1 - (1 / (1 + M155)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",6.7096778007694757E-2,{"$f":" M156 / (1 - (1 / (1 + M156)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"L156","v":5.2739388000000005E-2},{"$f":"M156","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":" ((L165 * L187 * $S$32 * (L112 * 1 + L176) +L117) * 1000 / (L87 * 8760)) + L122 + L132","v":62.623469380372271},{"$f":" ((M165 * M187 * $S$32 * (M112 * 1 + M176) +M117) * 1000 / (M87 * 8760)) + M122 + M132","v":62.609290245018194},62.605355967646489,62.591176832292405,62.587242554920699,62.57306341956663,62.55888428421256,62.410035459378506,62.178708527644169,61.98769560520028,61.727426040682289,61.565223690499671,61.406226993739274,61.20500264188766,61.002803139455565,60.82566800865758,60.629842830173622,60.4473132174315,60.230613516580114,60.033857894010225,59.873617030861588,59.635362658986992,59.441234212287625,59.23946623505153,59.041182442806431,58.864796153136901,58.655549116287119,58.485503932660151,58.292608687231905,58.09789059145703,57.891727795309428,57.710201493673118,57.524657736689221,57.318037718157427,56.819417592279919]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$189:$I$204,L189:L204)","v":0.68608897820727388},{"$f":"SUMPRODUCT($I$189:$I$204,M189:M204)","v":0.68608897820727388},0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388,0.68608897820727388]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$154*L186*(1-0/2)-0)/(1-L$154)","v":1.1088078333011684},{"$f":"(1-M$154*M186*(1-0/2)-0)/(1-M$154)","v":1.1088078333011684},1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684,1.1088078333011684]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.05,"Depreciation Factor",1,{"$f":"1/((1+L$158)*(1+L$137))^$K189","v":0.94990271229407064},{"$f":"1/((1+M$158)*(1+M$137))^$K189","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,9.5000000000000001E-2,null,{"$f":"K189+1","v":2},0.90231516282363189,{"$f":"1/((1+M$158)*(1+M$137))^$K190","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,8.5500000000000007E-2,null,{"$f":"K190+1","v":3},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,7.6999999999999999E-2,null,4,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,6.93E-2,null,5,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,6.2300000000000001E-2,null,6,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,7,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492,0.69783684204060492]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,8,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,0.66287710899309948,{"$f":"1/((1+AS$158)*(1+AS$137))^$K196","v":0.66287710899309948},0.66287710899309948]
[null,null,null,null,null,null,null,null,5.91E-2,null,9,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754,0.62966876375019754]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,10,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696,0.59812406653316696]
[null,null,null,null,null,null,null,null,5.91E-2,null,11,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447,0.56815967308821447]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,12,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073,0.5396964144826073]
[null,null,null,null,null,null,null,null,5.91E-2,null,13,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377,0.51265908793241377]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,14,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042,0.4869762581092042]
[null,null,null,null,null,null,null,null,5.91E-2,null,15,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044,0.46258006840075044]
[null,null,null,null,null,null,null,null,2.9499999999999998E-2,null,16,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,{"$f":"1/((1+AB$158)*(1+AB$137))^$K204","v":0.43940606162704959},0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959,0.43940606162704959]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2018 Reference Case outputs (converted to 2016$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2018 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2016 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2018 Reference Case outputs (converted to 2016$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2018 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Biopower","index":13,"n_rows":504,"n_cols":46,"rows_kept":504,"cut":false,"hidden":false,"merged":[[9,6,9,19],[11,7,49,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,15,14,19],[15,9,17,9],[15,15,15,19],[22,14,22,17],[23,9,25,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[26,14,26,17],[16,15,16,19],[18,14,18,18],[19,9,21,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[34,14,34,17],[35,9,37,9],[35,14,35,17],[37,14,37,15],[39,9,41,9],[43,9,45,9],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[56,25,56,26],[57,7,67,7],[57,9,59,9],[57,18,57,19],[57,20,57,23],[61,9,63,9],[65,9,67,9],[47,9,49,9],[52,7,54,7],[52,9,54,9],[55,14,55,27],[70,7,76,7],[70,9,72,9],[74,9,76,9],[82,6,82,19],[85,7,192,7],[85,9,93,9],[96,9,104,9],[107,9,115,9],[118,9,126,9],[129,9,137,9],[240,7,248,7],[240,9,248,9],[252,7,260,7],[252,9,260,9],[280,6,280,19],[296,0,313,4],[140,9,148,9],[151,9,159,9],[162,9,170,9],[173,9,181,9],[184,9,192,9],[228,9,236,9],[196,7,236,7],[196,9,225,9],[488,7,488,11],[488,12,488,28],[489,7,489,11],[489,12,489,28],[490,7,490,11],[490,12,490,28],[340,0,357,4],[393,0,410,4],[438,0,455,4],[484,6,484,19],[486,7,486,11],[487,7,487,11],[487,12,487,28],[494,7,494,11],[494,12,494,28],[495,7,495,11],[496,7,496,11],[497,7,497,11],[497,12,497,28],[491,7,491,11],[491,12,491,28],[492,7,492,11],[492,12,492,28],[493,7,493,11],[493,12,493,28],[501,7,501,11],[501,12,501,28],[502,7,502,11],[502,12,502,28],[503,7,503,11],[503,12,503,28],[498,7,498,11],[498,12,498,28],[499,7,499,11],[499,12,499,28],[500,7,500,11],[500,12,500,28]]}
["Biopower Inputs",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2017/index.html?t=cb"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated",0.55600000000000005,"*",null,"Basis Year:",null,2016]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L12","v":0.55600000000000005}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L12","v":0.55600000000000005},null,null,"Biopower Technologies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dedicated","Dedicated biomass plant"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated",{"$f":"L12*8760","v":4870.5600000000004},null,null,"CofireOld","Pulverized with sulfur dioxide (SO2) scrubbers and biomass co-firing"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L13*8760","v":4870.5600000000004},null,null,"CofireNew","Advanced super critical with SO2 & NOx controls & biomass co-firing"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L14*8760","v":4870.5600000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated",{"$f":"L109","v":13.5},null,null,"Inflation Rate",null,null,null,{"$f":"L197","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L112","v":9.6697626418988651},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L115","v":9.6697626418988651},null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L199","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L202","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Dedicated",{"$f":" $S$32 * (L32 + L58)","v":3970.3582800461068},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L204","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":" $S$32 * (L33 + L59)","v":4100.1147394412956},null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L206","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":" $S$32 * (L34 + L60)","v":4100.1147394412956},null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L209","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,{"$f":"L212","v":0.6}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated",{"$f":"(L32+L58)*($S$32-1)","v":161.72811374354728},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L214","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"(L33+L59)*($S$32-1)","v":167.01359831290998},null,null,"WACC - Nominal",null,null,null,{"$f":"L216","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"(L34+L60)*($S$32-1)","v":167.01359831290998},null,null,"WACC - Real",null,null,null,{"$f":"L219","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Dedicated",{"$f":"L142","v":3808.6301663025592},"**",null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P44,Q41:Q44)","v":1.0424635910240017}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L145","v":3933.1011411283853},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O47:T47,O49:T49)","v":0.86848872861724324}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L148","v":3933.1011411283853},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.0455844347615428}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L222","v":6.7096778007694757E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated",{"$f":"L153","v":109.84329089128306},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L225","v":4.9101401138875428E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L156","v":32.531040000000004}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L159","v":32.531040000000004},null,null,"Construction Duration yrs",null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated",{"$f":"L164","v":5.4652301665034289},null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L167","v":4.6666799999999995},null,null,0,0.4,{"$f":"1+(1-$S$28)*((1+$S$24)^(O41+0.5)-1)","v":1.0137226973640288}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L170","v":4.6666799999999995},null,null,1,0.3,{"$f":"1+(1-$S$28)*((1+$S$24)^(O42+0.5)-1)","v":1.041933533975707}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,{"$f":"1+(1-$S$28)*((1+$S$24)^(O43+0.5)-1)","v":1.0711966347930009}]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated",{"$f":"L175","v":2.9202999999999997},null,null,3,0.1,{"$f":"1+(1-$S$28)*((1+$S$24)^(O44+0.5)-1)","v":1.10155124927078}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L178","v":5.4456970760078454}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L181","v":5.4456970760078454},null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated",{"$f":"L44*L20","v":39.424049999999994},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L45*L21","v":52.65859814467855},null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O46","v":0.94990271229407064},0.90231516282363189,0.85711162051023382,0.81417265306143727,0.77338481141871873,0.73464033001367912]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L46*L22","v":52.65859814467855},null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated",{"$f":"$S$29","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"$S$29","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"$S$29","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated",{"$f":"L62+L66","v":0},null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L63+L67","v":0},null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L64+L68","v":0},null,null,"Dedicated","Y",{"$f":"L20","v":13.5},0.4,0.09,7.5999999999999998E-2,0.08,0,0,0,6.3E-2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CofireOld","N",{"$f":"L21","v":9.6697626418988651},0.4,7.0000000000000007E-2,0.1,0.2,0.19,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Dedicated",0,null,null,"CofireNew","Y",{"$f":"L22","v":9.6697626418988651},0.4,7.0000000000000007E-2,0.1,0.1,0.08,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Dedicated",0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated",{"$f":" (($S$36 * $S$34 * $S$32 * (L32 * 1 + L58) +L36) * 1000 / (L12 * 8760)) + L40 + L48","v":109.29258041694595}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":" (($S$36 * $S$34 * $S$32 * (L33 * 1 + L59) +L37) * 1000 / (L13 * 8760)) + L41 + L49","v":107.22293668553091}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":" (($S$36 * $S$34 * $S$32 * (L34 * 1 + L60) +L38) * 1000 / (L14 * 8760)) + L42 + L50","v":107.22293668553091}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Dedicated",{"$f":"(((L32*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L36/(8760*L12))*1000)+L40+L48","v":107.58783465993491},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"(((L33*$S$36*(1-$S$28*$S$33))/(8760*L13*(1-$S$28))+L37/(8760*L13))*1000)+L41+L49","v":105.46247762558939}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"(((L34*$S$36*(1-$S$28*$S$33))/(8760*L14*(1-$S$28))+L38/(8760*L14))*1000)+L42+L50","v":105.46247762558939}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"The same CF is assumed for all biomass technologies."]
[null,null,null,null,null,null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated - Low",{"$f":"$L$12","v":0.55600000000000005},{"$f":"L86","v":0.55600000000000005},{"$f":"M86","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"$L$12","v":0.55600000000000005},0.55600000000000005,{"$f":"M87","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"$L$12","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"$L$13","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"$L$13","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"$L$13","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"$L$14","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"$L$14","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"$L$14","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,{"$f":"S94","v":0.55600000000000005},0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005,0.55600000000000005]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated - Low",{"$f":"L86*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",4870.5600000000004,4870.5600000000004,4870.5600000000004,{"$f":"O93*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L94*8760","v":4870.5600000000004},4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004,4870.5600000000004]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated - Low",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Dedicated - Low",{"$f":"$S$32*(L141+L241)","v":3970.3582800461068},3963.2897338566322,3956.2211876671577,3949.1526414776836,3919.512688306088,3866.758170480733,3848.9424494311147,3838.2370745721091,3820.7964990174455,3806.1603422177423,3785.9989670362024,3774.0593197660141,3763.3910030217144,3748.7627289085231,3733.0787543602396,3720.7229289422189,3705.6418834577776,3691.8173590316837,3675.7295653168944,3660.5590044164114,3648.8565119636351,3630.7155303743098,3615.7934483659728,3600.1424156207809,3584.8218316308667,3571.5962402390032,3556.2073170450467,3543.5989309564034,3528.7987915824447,3513.8243733463319,3497.7447083850407,3484.0429041936904,3469.9556801099661,3453.8280249729642,3409.3220571515303]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"$S$32*(L142+L242)","v":3970.3582800461068},3963.2897338566322,3956.2211876671577,3949.1526414776836,3919.512688306088,3866.758170480733,3848.9424494311147,3838.2370745721091,3820.7964990174455,3806.1603422177423,3785.9989670362024,3774.0593197660141,3763.3910030217144,3748.7627289085231,3733.0787543602396,3720.7229289422189,3705.6418834577776,3691.8173590316837,3675.7295653168944,3660.5590044164114,3648.8565119636351,3630.7155303743098,3615.7934483659728,3600.1424156207809,3584.8218316308667,3571.5962402390032,3556.2073170450467,3543.5989309564034,3528.7987915824447,3513.8243733463319,3497.7447083850407,3484.0429041936904,3469.9556801099661,3453.8280249729642,3409.3220571515303]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"$S$32*(L143+L243)","v":3970.3582800461068},3963.2897338566322,3956.2211876671577,3949.1526414776836,3919.512688306088,3866.758170480733,3848.9424494311147,3838.2370745721091,3820.7964990174455,3806.1603422177423,3785.9989670362024,3774.0593197660141,3763.3910030217144,3748.7627289085231,3733.0787543602396,3720.7229289422189,3705.6418834577776,3691.8173590316837,3675.7295653168944,3660.5590044164114,3648.8565119636351,3630.7155303743098,3615.7934483659728,3600.1424156207809,3584.8218316308667,3571.5962402390032,3556.2073170450467,3543.5989309564034,3528.7987915824447,3513.8243733463319,3497.7447083850407,3484.0429041936904,3469.9556801099661,3453.8280249729642,3409.3220571515303]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"$S$32*(L144+L244)","v":4100.1147394412956},4088.2433865465991,4076.3720336519023,4064.5006807572058,4052.6293278625094,4040.7579749678125,4028.5043300869688,4023.1181844795342,4011.2216849497199,4002.0380419600638,3987.4905119182395,3980.9217761733689,3975.5996185443323,3966.4281400721561,3956.2260191618589,3949.2760597917377,3939.6646991294538,3931.2849875126208,3920.6864916948289,3910.985927153959,3904.7001086148398,3892.0742943762984,3882.6179779369149,3872.4404384543204,3862.5885413255724,3854.8135698976712,3844.8943445976229,3837.739817107612,3828.4087720691996,3818.9040615144013,3808.2941706356214,3800.0609730790379,3791.4461845649148,3780.7837518162937,3741.5682461981719]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"$S$32*(L145+L245)","v":4100.1147394412956},4088.2433865465991,4076.3720336519023,4064.5006807572058,4052.6293278625094,4040.7579749678125,4028.5043300869688,4023.1181844795342,4011.2216849497199,4002.0380419600638,3987.4905119182395,3980.9217761733689,3975.5996185443323,3966.4281400721561,3956.2260191618589,3949.2760597917377,3939.6646991294538,3931.2849875126208,3920.6864916948289,3910.985927153959,3904.7001086148398,3892.0742943762984,3882.6179779369149,3872.4404384543204,3862.5885413255724,3854.8135698976712,3844.8943445976229,3837.739817107612,3828.4087720691996,3818.9040615144013,3808.2941706356214,3800.0609730790379,3791.4461845649148,3780.7837518162937,3741.5682461981719]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"$S$32*(L146+L246)","v":4100.1147394412956},4088.2433865465991,4076.3720336519023,4064.5006807572058,4052.6293278625094,4040.7579749678125,4028.5043300869688,4023.1181844795342,4011.2216849497199,4002.0380419600638,3987.4905119182395,3980.9217761733689,3975.5996185443323,3966.4281400721561,3956.2260191618589,3949.2760597917377,3939.6646991294538,3931.2849875126208,3920.6864916948289,3910.985927153959,3904.7001086148398,3892.0742943762984,3882.6179779369149,3872.4404384543204,3862.5885413255724,3854.8135698976712,3844.8943445976229,3837.739817107612,3828.4087720691996,3818.9040615144013,3808.2941706356214,3800.0609730790379,3791.4461845649148,3780.7837518162937,3741.5682461981719]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"$S$32*(L147+L247)","v":4100.1147394412956},4088.2433865465991,4076.3720336519023,4064.5006807572058,4052.6293278625094,4040.7579749678125,4028.5043300869688,4023.1181844795342,4011.2216849497199,4002.0380419600638,3987.4905119182395,3980.9217761733689,3975.5996185443323,3966.4281400721561,3956.2260191618589,3949.2760597917377,3939.6646991294538,3931.2849875126208,3920.6864916948289,3910.985927153959,3904.7001086148398,3892.0742943762984,3882.6179779369149,3872.4404384543204,3862.5885413255724,3854.8135698976712,3844.8943445976229,3837.739817107612,3828.4087720691996,3818.9040615144013,3808.2941706356214,3800.0609730790379,3791.4461845649148,3780.7837518162937,3741.5682461981719]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"$S$32*(L148+L248)","v":4100.1147394412956},{"$f":"$S$32*(M148+M248)","v":4088.2433865465991},{"$f":"$S$32*(N148+N248)","v":4076.3720336519023},{"$f":"$S$32*(O148+O248)","v":4064.5006807572058},4052.6293278625094,4040.7579749678125,4028.5043300869688,4023.1181844795342,4011.2216849497199,4002.0380419600638,3987.4905119182395,3980.9217761733689,3975.5996185443323,3966.4281400721561,3956.2260191618589,3949.2760597917377,3939.6646991294538,3931.2849875126208,3920.6864916948289,3910.985927153959,3904.7001086148398,3892.0742943762984,3882.6179779369149,3872.4404384543204,3862.5885413255724,3854.8135698976712,3844.8943445976229,3837.739817107612,3828.4087720691996,3818.9040615144013,3808.2941706356214,3800.0609730790379,3791.4461845649148,3780.7837518162937,3741.5682461981719]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"$S$32*(L149+L249)","v":4100.1147394412956},4088.2433865465991,4076.3720336519023,4064.5006807572058,4052.6293278625094,4040.7579749678125,4028.5043300869688,4023.1181844795342,4011.2216849497199,4002.0380419600638,3987.4905119182395,3980.9217761733689,3975.5996185443323,3966.4281400721561,3956.2260191618589,3949.2760597917377,3939.6646991294538,3931.2849875126208,3920.6864916948289,3910.985927153959,3904.7001086148398,3892.0742943762984,3882.6179779369149,3872.4404384543204,3862.5885413255724,3854.8135698976712,3844.8943445976229,3837.739817107612,3828.4087720691996,3818.9040615144013,3808.2941706356214,3800.0609730790379,3791.4461845649148,3780.7837518162937,3741.5682461981719]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated - Low",{"$f":"(L141+L241)*($S$32-1)","v":161.72811374354728},161.4401844027928,161.15225506203828,160.86432572128382,159.65697530608816,157.50807889484389,156.78237537966828,156.34630388164609,155.63588149955697,155.03969398580864,154.21844286724499,153.73209465996217,153.29753268288684,152.70166626157675,152.06279706117141,151.5594963014783,150.94518674363886,150.38206016887347,149.72674184536993,149.10878597695438,148.63209800650159,147.89314536622149,147.28531100818296,146.64778365536455,146.02371676382205,145.48498705781574,144.85813644506095,144.34454790829975,143.74168074738847,143.13171453151705,142.47672732371583,141.91859962076083,141.34477226860636,140.6878302345531,138.87492930259791]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"(L142+L242)*($S$32-1)","v":161.72811374354728},161.4401844027928,161.15225506203828,160.86432572128382,159.65697530608816,157.50807889484389,156.78237537966828,156.34630388164609,155.63588149955697,155.03969398580864,154.21844286724499,153.73209465996217,153.29753268288684,152.70166626157675,152.06279706117141,151.5594963014783,150.94518674363886,150.38206016887347,149.72674184536993,149.10878597695438,148.63209800650159,147.89314536622149,147.28531100818296,146.64778365536455,146.02371676382205,145.48498705781574,144.85813644506095,144.34454790829975,143.74168074738847,143.13171453151705,142.47672732371583,141.91859962076083,141.34477226860636,140.6878302345531,138.87492930259791]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",{"$f":"(L143+L243)*($S$32-1)","v":161.72811374354728},161.4401844027928,161.15225506203828,160.86432572128382,159.65697530608816,157.50807889484389,156.78237537966828,156.34630388164609,155.63588149955697,155.03969398580864,154.21844286724499,153.73209465996217,153.29753268288684,152.70166626157675,152.06279706117141,151.5594963014783,150.94518674363886,150.38206016887347,149.72674184536993,149.10878597695438,148.63209800650159,147.89314536622149,147.28531100818296,146.64778365536455,146.02371676382205,145.48498705781574,144.85813644506095,144.34454790829975,143.74168074738847,143.13171453151705,142.47672732371583,141.91859962076083,141.34477226860636,140.6878302345531,138.87492930259791]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"(L144+L244)*($S$32-1)","v":167.01359831290998},166.53003200079849,166.04646568868696,165.56289937657547,165.07933306446398,164.59576675235243,164.09662820281099,163.87722957226009,163.39263894002994,163.01855349150108,162.4259760898303,162.15840596976409,161.94161381810471,161.56802387762019,161.15245186758315,160.86935302857586,160.47784497797193,160.13650677675309,159.70478887720108,159.30964720615165,159.05360140273507,158.53930294973702,158.15411045252847,157.73953973951683,157.33823370438253,157.02152891988891,156.61748034683282,156.32604865375339,155.94595894726447,155.5587951697708,155.12661310512598,154.79124299064637,154.44032919435477,154.00600689527704,152.40860703718548]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"(L145+L245)*($S$32-1)","v":167.01359831290998},166.53003200079849,166.04646568868696,165.56289937657547,165.07933306446398,164.59576675235243,164.09662820281099,163.87722957226009,163.39263894002994,163.01855349150108,162.4259760898303,162.15840596976409,161.94161381810471,161.56802387762019,161.15245186758315,160.86935302857586,160.47784497797193,160.13650677675309,159.70478887720108,159.30964720615165,159.05360140273507,158.53930294973702,158.15411045252847,157.73953973951683,157.33823370438253,157.02152891988891,156.61748034683282,156.32604865375339,155.94595894726447,155.5587951697708,155.12661310512598,154.79124299064637,154.44032919435477,154.00600689527704,152.40860703718548]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"(L146+L246)*($S$32-1)","v":167.01359831290998},166.53003200079849,166.04646568868696,165.56289937657547,165.07933306446398,164.59576675235243,164.09662820281099,163.87722957226009,163.39263894002994,163.01855349150108,162.4259760898303,162.15840596976409,161.94161381810471,161.56802387762019,161.15245186758315,160.86935302857586,160.47784497797193,160.13650677675309,159.70478887720108,159.30964720615165,159.05360140273507,158.53930294973702,158.15411045252847,157.73953973951683,157.33823370438253,157.02152891988891,156.61748034683282,156.32604865375339,155.94595894726447,155.5587951697708,155.12661310512598,154.79124299064637,154.44032919435477,154.00600689527704,152.40860703718548]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"(L147+L247)*($S$32-1)","v":167.01359831290998},166.53003200079849,166.04646568868696,165.56289937657547,165.07933306446398,164.59576675235243,164.09662820281099,163.87722957226009,163.39263894002994,163.01855349150108,162.4259760898303,162.15840596976409,161.94161381810471,161.56802387762019,161.15245186758315,160.86935302857586,160.47784497797193,160.13650677675309,159.70478887720108,159.30964720615165,159.05360140273507,158.53930294973702,158.15411045252847,157.73953973951683,157.33823370438253,157.02152891988891,156.61748034683282,156.32604865375339,155.94595894726447,155.5587951697708,155.12661310512598,154.79124299064637,154.44032919435477,154.00600689527704,152.40860703718548]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"(L148+L248)*($S$32-1)","v":167.01359831290998},{"$f":"(M148+M248)*($S$32-1)","v":166.53003200079849},{"$f":"(N148+N248)*($S$32-1)","v":166.04646568868696},{"$f":"(O148+O248)*($S$32-1)","v":165.56289937657547},165.07933306446398,164.59576675235243,164.09662820281099,163.87722957226009,163.39263894002994,163.01855349150108,162.4259760898303,162.15840596976409,161.94161381810471,161.56802387762019,161.15245186758315,160.86935302857586,160.47784497797193,160.13650677675309,159.70478887720108,159.30964720615165,159.05360140273507,158.53930294973702,158.15411045252847,157.73953973951683,157.33823370438253,157.02152891988891,156.61748034683282,156.32604865375339,155.94595894726447,155.5587951697708,155.12661310512598,154.79124299064637,154.44032919435477,154.00600689527704,152.40860703718548]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"(L149+L249)*($S$32-1)","v":167.01359831290998},166.53003200079849,166.04646568868696,165.56289937657547,165.07933306446398,164.59576675235243,164.09662820281099,163.87722957226009,163.39263894002994,163.01855349150108,162.4259760898303,162.15840596976409,161.94161381810471,161.56802387762019,161.15245186758315,160.86935302857586,160.47784497797193,160.13650677675309,159.70478887720108,159.30964720615165,159.05360140273507,158.53930294973702,158.15411045252847,157.73953973951683,157.33823370438253,157.02152891988891,156.61748034683282,156.32604865375339,155.94595894726447,155.5587951697708,155.12661310512598,154.79124299064637,154.44032919435477,154.00600689527704,152.40860703718548]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Dedicated - Low",3808.6301663025592,3801.8495494538392,3795.0689326051192,3788.2883157563997,3759.8557129999999,3709.2500915858891,3692.1600740514464,3681.8907706904629,3665.1606175178886,3651.1206482319335,3631.7805241689575,3620.3272251060521,3610.0934703388275,3596.0610626469465,3581.0159572990683,3569.1634326407407,3554.6966967141389,3541.4352988628102,3526.0028234715246,3511.4502184394569,3500.2244139571335,3482.8223850080881,3468.50813735779,3453.4946319654164,3438.7981148670447,3426.1112531811873,3411.3491805999856,3399.2543830481036,3385.0571108350564,3370.6926588148149,3355.2679810613249,3342.1243045729298,3328.6109078413597,3313.1401947384111,3270.4471278489323]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",3808.6301663025592,3801.8495494538392,3795.0689326051192,3788.2883157563997,3759.8557129999999,3709.2500915858891,3692.1600740514464,3681.8907706904629,3665.1606175178886,3651.1206482319335,3631.7805241689575,3620.3272251060521,3610.0934703388275,3596.0610626469465,3581.0159572990683,3569.1634326407407,3554.6966967141389,3541.4352988628102,3526.0028234715246,3511.4502184394569,3500.2244139571335,3482.8223850080881,3468.50813735779,3453.4946319654164,3438.7981148670447,3426.1112531811873,3411.3491805999856,3399.2543830481036,3385.0571108350564,3370.6926588148149,3355.2679810613249,3342.1243045729298,3328.6109078413597,3313.1401947384111,3270.4471278489323]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",3808.6301663025592,3801.8495494538392,3795.0689326051192,3788.2883157563997,3759.8557129999999,3709.2500915858891,3692.1600740514464,3681.8907706904629,3665.1606175178886,3651.1206482319335,3631.7805241689575,3620.3272251060521,3610.0934703388275,3596.0610626469465,3581.0159572990683,3569.1634326407407,3554.6966967141389,3541.4352988628102,3526.0028234715246,3511.4502184394569,3500.2244139571335,3482.8223850080881,3468.50813735779,3453.4946319654164,3438.7981148670447,3426.1112531811873,3411.3491805999856,3399.2543830481036,3385.0571108350564,3370.6926588148149,3355.2679810613249,3342.1243045729298,3328.6109078413597,3313.1401947384111,3270.4471278489323]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L147","v":3933.1011411283853},3921.7133545458005,3910.3255679632152,3898.9377813806304,3887.5499947980456,3876.1622082154599,3864.4077018841576,3859.240954907274,3847.82904600969,3839.0194884685625,3825.0645358284091,3818.7633702036046,3813.6580047262278,3804.8601161945357,3795.0735672942756,3788.4067067631618,3779.1868541514818,3771.1484807358679,3760.9817028176276,3751.6762799478074,3745.6465072121046,3733.5349914265612,3724.4638674843864,3714.7008987148038,3705.2503076211897,3697.7920409777821,3688.2768642507899,3681.4137684538587,3672.4628131219351,3663.3452663446305,3653.1675575304953,3645.2697300883915,3637.0058553705599,3626.7777449210166,3589.1596391609864]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L144","v":3933.1011411283853},3921.7133545458005,3910.3255679632152,3898.9377813806304,3887.5499947980456,3876.1622082154599,3864.4077018841576,3859.240954907274,3847.82904600969,3839.0194884685625,3825.0645358284091,3818.7633702036046,3813.6580047262278,3804.8601161945357,3795.0735672942756,3788.4067067631618,3779.1868541514818,3771.1484807358679,3760.9817028176276,3751.6762799478074,3745.6465072121046,3733.5349914265612,3724.4638674843864,3714.7008987148038,3705.2503076211897,3697.7920409777821,3688.2768642507899,3681.4137684538587,3672.4628131219351,3663.3452663446305,3653.1675575304953,3645.2697300883915,3637.0058553705599,3626.7777449210166,3589.1596391609864]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"L145","v":3933.1011411283853},3921.7133545458005,3910.3255679632152,3898.9377813806304,3887.5499947980456,3876.1622082154599,3864.4077018841576,3859.240954907274,3847.82904600969,3839.0194884685625,3825.0645358284091,3818.7633702036046,3813.6580047262278,3804.8601161945357,3795.0735672942756,3788.4067067631618,3779.1868541514818,3771.1484807358679,3760.9817028176276,3751.6762799478074,3745.6465072121046,3733.5349914265612,3724.4638674843864,3714.7008987148038,3705.2503076211897,3697.7920409777821,3688.2768642507899,3681.4137684538587,3672.4628131219351,3663.3452663446305,3653.1675575304953,3645.2697300883915,3637.0058553705599,3626.7777449210166,3589.1596391609864]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",3933.1011411283853,3921.7133545458005,3910.3255679632152,3898.9377813806304,3887.5499947980456,3876.1622082154599,3864.4077018841576,3859.240954907274,3847.82904600969,3839.0194884685625,3825.0645358284091,3818.7633702036046,3813.6580047262278,3804.8601161945357,3795.0735672942756,3788.4067067631618,3779.1868541514818,3771.1484807358679,3760.9817028176276,3751.6762799478074,3745.6465072121046,3733.5349914265612,3724.4638674843864,3714.7008987148038,3705.2503076211897,3697.7920409777821,3688.2768642507899,3681.4137684538587,3672.4628131219351,3663.3452663446305,3653.1675575304953,3645.2697300883915,3637.0058553705599,3626.7777449210166,3589.1596391609864]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L147","v":3933.1011411283853},3921.7133545458005,3910.3255679632152,3898.9377813806304,3887.5499947980456,3876.1622082154599,3864.4077018841576,3859.240954907274,3847.82904600969,3839.0194884685625,3825.0645358284091,3818.7633702036046,3813.6580047262278,3804.8601161945357,3795.0735672942756,3788.4067067631618,3779.1868541514818,3771.1484807358679,3760.9817028176276,3751.6762799478074,3745.6465072121046,3733.5349914265612,3724.4638674843864,3714.7008987148038,3705.2503076211897,3697.7920409777821,3688.2768642507899,3681.4137684538587,3672.4628131219351,3663.3452663446305,3653.1675575304953,3645.2697300883915,3637.0058553705599,3626.7777449210166,3589.1596391609864]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L148","v":3933.1011411283853},3921.7133545458005,3910.3255679632152,3898.9377813806304,3887.5499947980456,3876.1622082154599,3864.4077018841576,3859.240954907274,3847.82904600969,3839.0194884685625,3825.0645358284091,3818.7633702036046,3813.6580047262278,3804.8601161945357,3795.0735672942756,3788.4067067631618,3779.1868541514818,3771.1484807358679,3760.9817028176276,3751.6762799478074,3745.6465072121046,3733.5349914265612,3724.4638674843864,3714.7008987148038,3705.2503076211897,3697.7920409777821,3688.2768642507899,3681.4137684538587,3672.4628131219351,3663.3452663446305,3653.1675575304953,3645.2697300883915,3637.0058553705599,3626.7777449210166,3589.1596391609864]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated - Low",109.84329089128306,{"$f":"$L$152","v":109.84329089128306},{"$f":"$M$152","v":109.84329089128306},109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L152","v":109.84329089128306},109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,{"$f":"V152","v":109.84329089128306},109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,{"$f":"AF152","v":109.84329089128306},109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,{"$f":"AP152","v":109.84329089128306},109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306,109.84329089128306]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L158","v":32.531040000000004},32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L155","v":32.531040000000004},32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"L156","v":32.531040000000004},32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L158","v":32.531040000000004},32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L159","v":32.531040000000004},32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004,32.531040000000004]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated - Low",5.4652301665034289,{"$f":"$L$163","v":5.4652301665034289},{"$f":"$M$163","v":5.4652301665034289},5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L163","v":5.4652301665034289},5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,{"$f":"V163","v":5.4652301665034289},5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,{"$f":"AF163","v":5.4652301665034289},5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,{"$f":"AP163","v":5.4652301665034289},5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289,5.4652301665034289]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L169","v":4.6666799999999995},4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L166","v":4.6666799999999995},4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"L167","v":4.6666799999999995},4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L169","v":4.6666799999999995},4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L170","v":4.6666799999999995},4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995,4.6666799999999995]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated - Low",2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997,2.9202999999999997]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L180","v":5.4456970760078454},5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L181","v":5.4456970760078454},5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",{"$f":"L182","v":5.4456970760078454},5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454,5.4456970760078454]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated - Low",{"$f":"L174*L108","v":39.424049999999994},39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994,39.424049999999994]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",52.65859814467855,52.65859814467855,52.65859814467855,52.65859814467855,52.65859814467855,52.242724477367318,51.826850810056087,51.410977142744869,50.995103475433638,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",52.65859814467855,52.65859814467855,52.65859814467855,52.65859814467855,52.65859814467855,52.242724477367318,51.826850810056087,51.410977142744869,50.995103475433638,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",52.65859814467855,52.65859814467855,52.65859814467855,52.65859814467855,52.65859814467855,52.242724477367318,51.826850810056087,51.410977142744869,50.995103475433638,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",52.65859814467855,52.65859814467855,52.65859814467855,52.65859814467855,52.65859814467855,52.242724477367318,51.826850810056087,51.410977142744869,50.995103475433638,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",52.65859814467855,52.65859814467855,52.65859814467855,{"$f":"O181*O115","v":52.65859814467855},52.65859814467855,52.242724477367318,51.826850810056087,51.410977142744869,50.995103475433638,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",{"$f":"L182*L116","v":52.65859814467855},52.65859814467855,52.65859814467855,52.65859814467855,52.65859814467855,52.242724477367318,51.826850810056087,51.410977142744869,50.995103475433638,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406,50.579229808122406]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AM602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AN602","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Low",{"$f":"'WACC Calc'!F603","v":3.73E-2},{"$f":"'WACC Calc'!G603","v":3.73E-2},{"$f":"'WACC Calc'!H603","v":3.73E-2},{"$f":"'WACC Calc'!I603","v":3.73E-2},{"$f":"'WACC Calc'!J603","v":3.73E-2},{"$f":"'WACC Calc'!K603","v":3.73E-2},{"$f":"'WACC Calc'!L603","v":3.73E-2},{"$f":"'WACC Calc'!M603","v":3.73E-2},{"$f":"'WACC Calc'!N603","v":3.73E-2},{"$f":"'WACC Calc'!O603","v":3.73E-2},{"$f":"'WACC Calc'!P603","v":3.73E-2},{"$f":"'WACC Calc'!Q603","v":3.73E-2},{"$f":"'WACC Calc'!R603","v":3.73E-2},{"$f":"'WACC Calc'!S603","v":3.73E-2},{"$f":"'WACC Calc'!T603","v":3.73E-2},{"$f":"'WACC Calc'!U603","v":3.73E-2},{"$f":"'WACC Calc'!V603","v":3.73E-2},{"$f":"'WACC Calc'!W603","v":3.73E-2},{"$f":"'WACC Calc'!X603","v":3.73E-2},{"$f":"'WACC Calc'!Y603","v":3.73E-2},{"$f":"'WACC Calc'!Z603","v":3.73E-2},{"$f":"'WACC Calc'!AA603","v":3.73E-2},{"$f":"'WACC Calc'!AB603","v":3.73E-2},{"$f":"'WACC Calc'!AC603","v":3.73E-2},{"$f":"'WACC Calc'!AD603","v":3.73E-2},{"$f":"'WACC Calc'!AE603","v":3.73E-2},{"$f":"'WACC Calc'!AF603","v":3.73E-2},{"$f":"'WACC Calc'!AG603","v":3.73E-2},{"$f":"'WACC Calc'!AH603","v":3.73E-2},{"$f":"'WACC Calc'!AI603","v":3.73E-2},{"$f":"'WACC Calc'!AJ603","v":3.73E-2},{"$f":"'WACC Calc'!AK603","v":3.73E-2},{"$f":"'WACC Calc'!AL603","v":3.73E-2},{"$f":"'WACC Calc'!AM603","v":3.73E-2},{"$f":"'WACC Calc'!AN603","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",{"$f":"'WACC Calc'!F604","v":3.73E-2},{"$f":"'WACC Calc'!G604","v":3.73E-2},{"$f":"'WACC Calc'!H604","v":3.73E-2},{"$f":"'WACC Calc'!I604","v":3.73E-2},{"$f":"'WACC Calc'!J604","v":3.73E-2},{"$f":"'WACC Calc'!K604","v":3.73E-2},{"$f":"'WACC Calc'!L604","v":3.73E-2},{"$f":"'WACC Calc'!M604","v":3.73E-2},{"$f":"'WACC Calc'!N604","v":3.73E-2},{"$f":"'WACC Calc'!O604","v":3.73E-2},{"$f":"'WACC Calc'!P604","v":3.73E-2},{"$f":"'WACC Calc'!Q604","v":3.73E-2},{"$f":"'WACC Calc'!R604","v":3.73E-2},{"$f":"'WACC Calc'!S604","v":3.73E-2},{"$f":"'WACC Calc'!T604","v":3.73E-2},{"$f":"'WACC Calc'!U604","v":3.73E-2},{"$f":"'WACC Calc'!V604","v":3.73E-2},{"$f":"'WACC Calc'!W604","v":3.73E-2},{"$f":"'WACC Calc'!X604","v":3.73E-2},{"$f":"'WACC Calc'!Y604","v":3.73E-2},{"$f":"'WACC Calc'!Z604","v":3.73E-2},{"$f":"'WACC Calc'!AA604","v":3.73E-2},{"$f":"'WACC Calc'!AB604","v":3.73E-2},{"$f":"'WACC Calc'!AC604","v":3.73E-2},{"$f":"'WACC Calc'!AD604","v":3.73E-2},{"$f":"'WACC Calc'!AE604","v":3.73E-2},{"$f":"'WACC Calc'!AF604","v":3.73E-2},{"$f":"'WACC Calc'!AG604","v":3.73E-2},{"$f":"'WACC Calc'!AH604","v":3.73E-2},{"$f":"'WACC Calc'!AI604","v":3.73E-2},{"$f":"'WACC Calc'!AJ604","v":3.73E-2},{"$f":"'WACC Calc'!AK604","v":3.73E-2},{"$f":"'WACC Calc'!AL604","v":3.73E-2},{"$f":"'WACC Calc'!AM604","v":3.73E-2},{"$f":"'WACC Calc'!AN604","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Constant",{"$f":"'WACC Calc'!F605","v":3.73E-2},{"$f":"'WACC Calc'!G605","v":3.73E-2},{"$f":"'WACC Calc'!H605","v":3.73E-2},{"$f":"'WACC Calc'!I605","v":3.73E-2},{"$f":"'WACC Calc'!J605","v":3.73E-2},{"$f":"'WACC Calc'!K605","v":3.73E-2},{"$f":"'WACC Calc'!L605","v":3.73E-2},{"$f":"'WACC Calc'!M605","v":3.73E-2},{"$f":"'WACC Calc'!N605","v":3.73E-2},{"$f":"'WACC Calc'!O605","v":3.73E-2},{"$f":"'WACC Calc'!P605","v":3.73E-2},{"$f":"'WACC Calc'!Q605","v":3.73E-2},{"$f":"'WACC Calc'!R605","v":3.73E-2},{"$f":"'WACC Calc'!S605","v":3.73E-2},{"$f":"'WACC Calc'!T605","v":3.73E-2},{"$f":"'WACC Calc'!U605","v":3.73E-2},{"$f":"'WACC Calc'!V605","v":3.73E-2},{"$f":"'WACC Calc'!W605","v":3.73E-2},{"$f":"'WACC Calc'!X605","v":3.73E-2},{"$f":"'WACC Calc'!Y605","v":3.73E-2},{"$f":"'WACC Calc'!Z605","v":3.73E-2},{"$f":"'WACC Calc'!AA605","v":3.73E-2},{"$f":"'WACC Calc'!AB605","v":3.73E-2},{"$f":"'WACC Calc'!AC605","v":3.73E-2},{"$f":"'WACC Calc'!AD605","v":3.73E-2},{"$f":"'WACC Calc'!AE605","v":3.73E-2},{"$f":"'WACC Calc'!AF605","v":3.73E-2},{"$f":"'WACC Calc'!AG605","v":3.73E-2},{"$f":"'WACC Calc'!AH605","v":3.73E-2},{"$f":"'WACC Calc'!AI605","v":3.73E-2},{"$f":"'WACC Calc'!AJ605","v":3.73E-2},{"$f":"'WACC Calc'!AK605","v":3.73E-2},{"$f":"'WACC Calc'!AL605","v":3.73E-2},{"$f":"'WACC Calc'!AM605","v":3.73E-2},{"$f":"'WACC Calc'!AN605","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Low",{"$f":"'WACC Calc'!F606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM606","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN606","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",{"$f":"'WACC Calc'!F607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM607","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN607","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Constant",{"$f":"'WACC Calc'!F608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AM608","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AN608","v":1.2000000000000233E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F609","v":3.73E-2},{"$f":"'WACC Calc'!G609","v":3.73E-2},{"$f":"'WACC Calc'!H609","v":3.73E-2},{"$f":"'WACC Calc'!I609","v":3.73E-2},{"$f":"'WACC Calc'!J609","v":3.73E-2},{"$f":"'WACC Calc'!K609","v":3.73E-2},{"$f":"'WACC Calc'!L609","v":3.73E-2},{"$f":"'WACC Calc'!M609","v":3.73E-2},{"$f":"'WACC Calc'!N609","v":3.73E-2},{"$f":"'WACC Calc'!O609","v":3.73E-2},{"$f":"'WACC Calc'!P609","v":3.73E-2},{"$f":"'WACC Calc'!Q609","v":3.73E-2},{"$f":"'WACC Calc'!R609","v":3.73E-2},{"$f":"'WACC Calc'!S609","v":3.73E-2},{"$f":"'WACC Calc'!T609","v":3.73E-2},{"$f":"'WACC Calc'!U609","v":3.73E-2},{"$f":"'WACC Calc'!V609","v":3.73E-2},{"$f":"'WACC Calc'!W609","v":3.73E-2},{"$f":"'WACC Calc'!X609","v":3.73E-2},{"$f":"'WACC Calc'!Y609","v":3.73E-2},{"$f":"'WACC Calc'!Z609","v":3.73E-2},{"$f":"'WACC Calc'!AA609","v":3.73E-2},{"$f":"'WACC Calc'!AB609","v":3.73E-2},{"$f":"'WACC Calc'!AC609","v":3.73E-2},{"$f":"'WACC Calc'!AD609","v":3.73E-2},{"$f":"'WACC Calc'!AE609","v":3.73E-2},{"$f":"'WACC Calc'!AF609","v":3.73E-2},{"$f":"'WACC Calc'!AG609","v":3.73E-2},{"$f":"'WACC Calc'!AH609","v":3.73E-2},{"$f":"'WACC Calc'!AI609","v":3.73E-2},{"$f":"'WACC Calc'!AJ609","v":3.73E-2},{"$f":"'WACC Calc'!AK609","v":3.73E-2},{"$f":"'WACC Calc'!AL609","v":3.73E-2},{"$f":"'WACC Calc'!AM609","v":3.73E-2},{"$f":"'WACC Calc'!AN609","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Low",{"$f":"'WACC Calc'!F610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM610","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN610","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",{"$f":"'WACC Calc'!F611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM611","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN611","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Constant",{"$f":"'WACC Calc'!F612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AM612","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AN612","v":9.0300000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Low",{"$f":"'WACC Calc'!F613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM613","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN613","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",{"$f":"'WACC Calc'!F614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM614","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN614","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Constant",{"$f":"'WACC Calc'!F615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AM615","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AN615","v":6.3707317073170788E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Low",{"$f":"'WACC Calc'!F616","v":0.6},{"$f":"'WACC Calc'!G616","v":0.6},{"$f":"'WACC Calc'!H616","v":0.6},{"$f":"'WACC Calc'!I616","v":0.6},{"$f":"'WACC Calc'!J616","v":0.6},{"$f":"'WACC Calc'!K616","v":0.6},{"$f":"'WACC Calc'!L616","v":0.6},{"$f":"'WACC Calc'!M616","v":0.6},{"$f":"'WACC Calc'!N616","v":0.6},{"$f":"'WACC Calc'!O616","v":0.6},{"$f":"'WACC Calc'!P616","v":0.6},{"$f":"'WACC Calc'!Q616","v":0.6},{"$f":"'WACC Calc'!R616","v":0.6},{"$f":"'WACC Calc'!S616","v":0.6},{"$f":"'WACC Calc'!T616","v":0.6},{"$f":"'WACC Calc'!U616","v":0.6},{"$f":"'WACC Calc'!V616","v":0.6},{"$f":"'WACC Calc'!W616","v":0.6},{"$f":"'WACC Calc'!X616","v":0.6},{"$f":"'WACC Calc'!Y616","v":0.6},{"$f":"'WACC Calc'!Z616","v":0.6},{"$f":"'WACC Calc'!AA616","v":0.6},{"$f":"'WACC Calc'!AB616","v":0.6},{"$f":"'WACC Calc'!AC616","v":0.6},{"$f":"'WACC Calc'!AD616","v":0.6},{"$f":"'WACC Calc'!AE616","v":0.6},{"$f":"'WACC Calc'!AF616","v":0.6},{"$f":"'WACC Calc'!AG616","v":0.6},{"$f":"'WACC Calc'!AH616","v":0.6},{"$f":"'WACC Calc'!AI616","v":0.6},{"$f":"'WACC Calc'!AJ616","v":0.6},{"$f":"'WACC Calc'!AK616","v":0.6},{"$f":"'WACC Calc'!AL616","v":0.6},{"$f":"'WACC Calc'!AM616","v":0.6},{"$f":"'WACC Calc'!AN616","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",{"$f":"'WACC Calc'!F617","v":0.6},{"$f":"'WACC Calc'!G617","v":0.6},{"$f":"'WACC Calc'!H617","v":0.6},{"$f":"'WACC Calc'!I617","v":0.6},{"$f":"'WACC Calc'!J617","v":0.6},{"$f":"'WACC Calc'!K617","v":0.6},{"$f":"'WACC Calc'!L617","v":0.6},{"$f":"'WACC Calc'!M617","v":0.6},{"$f":"'WACC Calc'!N617","v":0.6},{"$f":"'WACC Calc'!O617","v":0.6},{"$f":"'WACC Calc'!P617","v":0.6},{"$f":"'WACC Calc'!Q617","v":0.6},{"$f":"'WACC Calc'!R617","v":0.6},{"$f":"'WACC Calc'!S617","v":0.6},{"$f":"'WACC Calc'!T617","v":0.6},{"$f":"'WACC Calc'!U617","v":0.6},{"$f":"'WACC Calc'!V617","v":0.6},{"$f":"'WACC Calc'!W617","v":0.6},{"$f":"'WACC Calc'!X617","v":0.6},{"$f":"'WACC Calc'!Y617","v":0.6},{"$f":"'WACC Calc'!Z617","v":0.6},{"$f":"'WACC Calc'!AA617","v":0.6},{"$f":"'WACC Calc'!AB617","v":0.6},{"$f":"'WACC Calc'!AC617","v":0.6},{"$f":"'WACC Calc'!AD617","v":0.6},{"$f":"'WACC Calc'!AE617","v":0.6},{"$f":"'WACC Calc'!AF617","v":0.6},{"$f":"'WACC Calc'!AG617","v":0.6},{"$f":"'WACC Calc'!AH617","v":0.6},{"$f":"'WACC Calc'!AI617","v":0.6},{"$f":"'WACC Calc'!AJ617","v":0.6},{"$f":"'WACC Calc'!AK617","v":0.6},{"$f":"'WACC Calc'!AL617","v":0.6},{"$f":"'WACC Calc'!AM617","v":0.6},{"$f":"'WACC Calc'!AN617","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Constant",{"$f":"'WACC Calc'!F618","v":0.6},{"$f":"'WACC Calc'!G618","v":0.6},{"$f":"'WACC Calc'!H618","v":0.6},{"$f":"'WACC Calc'!I618","v":0.6},{"$f":"'WACC Calc'!J618","v":0.6},{"$f":"'WACC Calc'!K618","v":0.6},{"$f":"'WACC Calc'!L618","v":0.6},{"$f":"'WACC Calc'!M618","v":0.6},{"$f":"'WACC Calc'!N618","v":0.6},{"$f":"'WACC Calc'!O618","v":0.6},{"$f":"'WACC Calc'!P618","v":0.6},{"$f":"'WACC Calc'!Q618","v":0.6},{"$f":"'WACC Calc'!R618","v":0.6},{"$f":"'WACC Calc'!S618","v":0.6},{"$f":"'WACC Calc'!T618","v":0.6},{"$f":"'WACC Calc'!U618","v":0.6},{"$f":"'WACC Calc'!V618","v":0.6},{"$f":"'WACC Calc'!W618","v":0.6},{"$f":"'WACC Calc'!X618","v":0.6},{"$f":"'WACC Calc'!Y618","v":0.6},{"$f":"'WACC Calc'!Z618","v":0.6},{"$f":"'WACC Calc'!AA618","v":0.6},{"$f":"'WACC Calc'!AB618","v":0.6},{"$f":"'WACC Calc'!AC618","v":0.6},{"$f":"'WACC Calc'!AD618","v":0.6},{"$f":"'WACC Calc'!AE618","v":0.6},{"$f":"'WACC Calc'!AF618","v":0.6},{"$f":"'WACC Calc'!AG618","v":0.6},{"$f":"'WACC Calc'!AH618","v":0.6},{"$f":"'WACC Calc'!AI618","v":0.6},{"$f":"'WACC Calc'!AJ618","v":0.6},{"$f":"'WACC Calc'!AK618","v":0.6},{"$f":"'WACC Calc'!AL618","v":0.6},{"$f":"'WACC Calc'!AM618","v":0.6},{"$f":"'WACC Calc'!AN618","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F619","v":0.25740000000000002},{"$f":"'WACC Calc'!G619","v":0.25740000000000002},{"$f":"'WACC Calc'!H619","v":0.25740000000000002},{"$f":"'WACC Calc'!I619","v":0.25740000000000002},{"$f":"'WACC Calc'!J619","v":0.25740000000000002},{"$f":"'WACC Calc'!K619","v":0.25740000000000002},{"$f":"'WACC Calc'!L619","v":0.25740000000000002},{"$f":"'WACC Calc'!M619","v":0.25740000000000002},{"$f":"'WACC Calc'!N619","v":0.25740000000000002},{"$f":"'WACC Calc'!O619","v":0.25740000000000002},{"$f":"'WACC Calc'!P619","v":0.25740000000000002},{"$f":"'WACC Calc'!Q619","v":0.25740000000000002},{"$f":"'WACC Calc'!R619","v":0.25740000000000002},{"$f":"'WACC Calc'!S619","v":0.25740000000000002},{"$f":"'WACC Calc'!T619","v":0.25740000000000002},{"$f":"'WACC Calc'!U619","v":0.25740000000000002},{"$f":"'WACC Calc'!V619","v":0.25740000000000002},{"$f":"'WACC Calc'!W619","v":0.25740000000000002},{"$f":"'WACC Calc'!X619","v":0.25740000000000002},{"$f":"'WACC Calc'!Y619","v":0.25740000000000002},{"$f":"'WACC Calc'!Z619","v":0.25740000000000002},{"$f":"'WACC Calc'!AA619","v":0.25740000000000002},{"$f":"'WACC Calc'!AB619","v":0.25740000000000002},{"$f":"'WACC Calc'!AC619","v":0.25740000000000002},{"$f":"'WACC Calc'!AD619","v":0.25740000000000002},{"$f":"'WACC Calc'!AE619","v":0.25740000000000002},{"$f":"'WACC Calc'!AF619","v":0.25740000000000002},{"$f":"'WACC Calc'!AG619","v":0.25740000000000002},{"$f":"'WACC Calc'!AH619","v":0.25740000000000002},{"$f":"'WACC Calc'!AI619","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ619","v":0.25740000000000002},{"$f":"'WACC Calc'!AK619","v":0.25740000000000002},{"$f":"'WACC Calc'!AL619","v":0.25740000000000002},{"$f":"'WACC Calc'!AM619","v":0.25740000000000002},{"$f":"'WACC Calc'!AN619","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Low",{"$f":"'WACC Calc'!F620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM620","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN620","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Mid",{"$f":"'WACC Calc'!F621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM621","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN621","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Constant",{"$f":"'WACC Calc'!F622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AM622","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AN622","v":5.2739388000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Low",{"$f":"'WACC Calc'!F623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM623","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN623","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Mid",{"$f":"'WACC Calc'!F624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM624","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN624","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Constant",{"$f":"'WACC Calc'!F625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AM625","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AN625","v":2.7062817560975727E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L215 / (1 - (1 / (1 + L215)^$S$21))","v":6.7096778007694757E-2},{"$f":" M215 / (1 - (1 / (1 + M215)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",6.7096778007694757E-2,{"$f":" M216 / (1 - (1 / (1 + M216)^$S$21))","v":6.7096778007694757E-2},6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Constant",6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2,6.7096778007694757E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Constant",4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2,4.9101401138875428E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated - Low",{"$f":"L215","v":5.2739388000000005E-2},{"$f":"M215","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L216","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L215","v":5.2739388000000005E-2},{"$f":"M215","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L216","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"L215","v":5.2739388000000005E-2},{"$f":"M215","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L216","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated - Low",{"$f":" ((L224 * L269 * $S$32 * (L141 * 1 + L241) +L152) * 1000 / (L86 * 8760)) + L163 + L185","v":109.29258041694595},{"$f":" ((M224 * M269 * $S$32 * (M141 * 1 + M241) +M152) * 1000 / (M86 * 8760)) + M163 + M185","v":109.2180721954264},109.14356397390685,109.06905575238731,108.75662655725426,108.2005510652186,108.01275888633012,107.89991553494447,107.71607769445751,107.56180070682869,107.34928342705174,107.22342984134593,107.11097711260679,106.95678321490018,106.79146137662875,106.66122093501238,106.50225445908069,106.35653273629198,106.18695431581745,106.02704427465055,105.9036904934585,105.71246980413881,105.55517893243653,105.39020432754184,105.22871292108698,105.08930443923828,104.92709268203282,104.79419004568935,104.63818454845753,104.48034201038033,104.31084927357398,104.16642112179551,104.01793033111656,103.84793173885612,103.37880266754593]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":" ((L225 * L270 * $S$32 * (L142 * 1 + L242) +L153) * 1000 / (L87 * 8760)) + L164 + L186","v":109.29258041694595},109.2180721954264,109.14356397390685,109.06905575238731,108.75662655725426,108.2005510652186,108.01275888633012,107.89991553494447,107.71607769445751,107.56180070682869,107.34928342705174,107.22342984134593,107.11097711260679,106.95678321490018,106.79146137662875,106.66122093501238,106.50225445908069,106.35653273629198,106.18695431581745,106.02704427465055,105.9036904934585,105.71246980413881,105.55517893243653,105.39020432754184,105.22871292108698,105.08930443923828,104.92709268203282,104.79419004568935,104.63818454845753,104.48034201038033,104.31084927357398,104.16642112179551,104.01793033111656,103.84793173885612,103.37880266754593]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Constant",109.29258041694595,109.2180721954264,109.14356397390685,109.06905575238731,108.75662655725426,108.2005510652186,108.01275888633012,107.89991553494447,107.71607769445751,107.56180070682869,107.34928342705174,107.22342984134593,107.11097711260679,106.95678321490018,106.79146137662875,106.66122093501238,106.50225445908069,106.35653273629198,106.18695431581745,106.02704427465055,105.9036904934585,105.71246980413881,105.55517893243653,105.39020432754184,105.22871292108698,105.08930443923828,104.92709268203282,104.79419004568935,104.63818454845753,104.48034201038033,104.31084927357398,104.16642112179551,104.01793033111656,103.84793173885612,103.37880266754593]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":" ((L224 * L269 * $S$32 * (L144 * 1 + L244) +L155) * 1000 / (L89 * 8760)) + L166 + L188","v":107.22293668553091},{"$f":" ((M224 * M269 * $S$32 * (M144 * 1 + M244) +M155) * 1000 / (M89 * 8760)) + M166 + M188","v":107.09780297804635},106.97266927056179,106.84753556307723,106.72240185559266,106.18139448079687,105.63635743777434,105.16370941838308,104.62243697761619,104.10976024954989,103.95641745997705,103.88717764674487,103.83107777996085,103.73440294310626,103.62686429733979,103.553606077273,103.45229452463774,103.36396555391578,103.25224879448623,103.14999696047374,103.08373932452,102.95065298131259,102.85097572079277,102.7436961832519,102.63984918077358,102.55789466312171,102.45333796699956,102.37792343269444,102.27956663455026,102.17937926072358,102.06754238809035,101.98075779463693,101.88995092236804,101.77756021572534,101.36419691565283]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":" ((L225 * L270 * $S$32 * (L145 * 1 + L245) +L156) * 1000 / (L90 * 8760)) + L167 + L189","v":107.22293668553091},107.09780297804635,106.97266927056179,106.84753556307723,106.72240185559266,106.18139448079687,105.63635743777434,105.16370941838308,104.62243697761619,104.10976024954989,103.95641745997705,103.88717764674487,103.83107777996085,103.73440294310626,103.62686429733979,103.553606077273,103.45229452463774,103.36396555391578,103.25224879448623,103.14999696047374,103.08373932452,102.95065298131259,102.85097572079277,102.7436961832519,102.63984918077358,102.55789466312171,102.45333796699956,102.37792343269444,102.27956663455026,102.17937926072358,102.06754238809035,101.98075779463693,101.88995092236804,101.77756021572534,101.36419691565283]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Constant",107.22293668553091,107.09780297804635,106.97266927056179,106.84753556307723,106.72240185559266,106.18139448079687,105.63635743777434,105.16370941838308,104.62243697761619,104.10976024954989,103.95641745997705,103.88717764674487,103.83107777996085,103.73440294310626,103.62686429733979,103.553606077273,103.45229452463774,103.36396555391578,103.25224879448623,103.14999696047374,103.08373932452,102.95065298131259,102.85097572079277,102.7436961832519,102.63984918077358,102.55789466312171,102.45333796699956,102.37792343269444,102.27956663455026,102.17937926072358,102.06754238809035,101.98075779463693,101.88995092236804,101.77756021572534,101.36419691565283]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":" ((L224* L269 * $S$32 * (L147 * 1 + L247) +L158) * 1000 / (L92 * 8760)) + L169 + L191","v":107.22293668553091},{"$f":" ((M224* M269 * $S$32 * (M147 * 1 + M247) +M158) * 1000 / (M92 * 8760)) + M169 + M191","v":107.09780297804635},106.97266927056179,106.84753556307723,106.72240185559266,106.18139448079687,105.63635743777434,105.16370941838308,104.62243697761619,104.10976024954989,103.95641745997705,103.88717764674487,103.83107777996085,103.73440294310626,103.62686429733979,103.553606077273,103.45229452463774,103.36396555391578,103.25224879448623,103.14999696047374,103.08373932452,102.95065298131259,102.85097572079277,102.7436961832519,102.63984918077358,102.55789466312171,102.45333796699956,102.37792343269444,102.27956663455026,102.17937926072358,102.06754238809035,101.98075779463693,101.88995092236804,101.77756021572534,101.36419691565283]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":" ((L225* L270 * $S$32 * (L148 * 1 + L248) +L159) * 1000 / (L93 * 8760)) + L170 + L192","v":107.22293668553091},107.09780297804635,106.97266927056179,106.84753556307723,106.72240185559266,106.18139448079687,105.63635743777434,105.16370941838308,104.62243697761619,104.10976024954989,103.95641745997705,103.88717764674487,103.83107777996085,103.73440294310626,103.62686429733979,103.553606077273,103.45229452463774,103.36396555391578,103.25224879448623,103.14999696047374,103.08373932452,102.95065298131259,102.85097572079277,102.7436961832519,102.63984918077358,102.55789466312171,102.45333796699956,102.37792343269444,102.27956663455026,102.17937926072358,102.06754238809035,101.98075779463693,101.88995092236804,101.77756021572534,101.36419691565283]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Constant",107.22293668553091,107.09780297804635,106.97266927056179,106.84753556307723,106.72240185559266,106.18139448079687,105.63635743777434,105.16370941838308,104.62243697761619,104.10976024954989,103.95641745997705,103.88717764674487,103.83107777996085,103.73440294310626,103.62686429733979,103.553606077273,103.45229452463774,103.36396555391578,103.25224879448623,103.14999696047374,103.08373932452,102.95065298131259,102.85097572079277,102.7436961832519,102.63984918077358,102.55789466312171,102.45333796699956,102.37792343269444,102.27956663455026,102.17937926072358,102.06754238809035,101.98075779463693,101.88995092236804,101.77756021572534,101.36419691565283]
[]
[null,null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[null,null,null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Low",{"$f":"SUMPRODUCT($I$273:$I$278,L273:L278)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$273:$I$278,M273:M278)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PVD - Mid",{"$f":"SUMPRODUCT($I$273:$I$278,L273:L278)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$273:$I$278,M273:M278)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$273:$I$278,L273:L278)","v":0.86848872861724324},{"$f":"SUMPRODUCT($I$273:$I$278,M273:M278)","v":0.86848872861724324},0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324,0.86848872861724324]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$214*L266*(1-0/2)-0)/(1-L$214)","v":1.0455844347615428},{"$f":"(1-M$214*M266*(1-0/2)-0)/(1-M$214)","v":1.0455844347615428},1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,null,null,"PFF - Mid",{"$f":"(1-L$214*L267*(1-0/2)-0)/(1-L$214)","v":1.0455844347615428},1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,null,null,"PFF - Constant",1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428,1.0455844347615428]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$218)*(1+L$197))^$K273","v":0.94990271229407064},{"$f":"1/((1+M$218)*(1+M$197))^$K273","v":0.94990271229407064},0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064,0.94990271229407064]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K273+1","v":2},0.90231516282363189,{"$f":"1/((1+M$218)*(1+M$197))^$K274","v":0.90231516282363189},0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189,0.90231516282363189]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K274+1","v":3},0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382,0.85711162051023382]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K275+1","v":4},0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727,0.81417265306143727]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K276+1","v":5},0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873,0.77338481141871873]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K277+1","v":6},0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912,0.73464033001367912]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2016 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2018 Reference Case outputs (converted to 2016$).  Material price index is removed. CoFire assumes an upgrade cost of $290/kW per the Electricity Market Module documentation."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2018 (converted to 2016$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2018 (converted to 2016$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2016 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2018: Table 8.2 (converted to 2016$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2018 Reference Case outputs (converted to 2016$).  Material price index is removed. CoFire assumes an upgrade cost of $290/kW per the Electricity Market Module documentation."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2018 (converted to 2016$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2018 (converted to 2016$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Storage","index":14,"n_rows":21,"n_cols":31,"rows_kept":21,"cut":false,"hidden":false,"merged":[[9,9,11,9],[13,9,15,9],[18,9,20,9],[9,7,20,7],[4,7,5,19]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Reference: Battery Storage cost values from W. J. Cole, C. Marcy, V. K. Krishnan, and R. Margolis, “Utility-scale Lithium-Ion Storage Cost Projections for Use in Capacity Expansion Models,” in Proceedings of the 2016 IEEE North America Power System Meeting, Denver, CO, 2016, pp. 1-6.\n"]
[]
[]
[null,null,null,null,null,null,null,null,null,"For an 8-hour storage device with a 15-year life and 90% round-trip efficiency:",null,null,null,null,null,null,null,null,null,null,null,null,"Battery Pack Capital Cost ($/kWh)"]
[null,null,null,null,null,null,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"CAPEX ($/kW)","Battery Storage - Low",{"$f":"X10*8+X17","v":4070},{"$f":"Y10*8+Y17","v":2238.3052937892917},1452.547569336461,1046.2591649499652,927.026257086447,821.79654681483635,798.08627827086798,776.14340359772314,null,null,null,"Low",425,206.15671641791042,118.05555555555556,77.388059701492537,72.602500912801716,69.567341823099355,66.603558255103323,63.860698920960218]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - Mid",{"$f":"X11*8+X18","v":4070},2865.5562910244039,2331.3258546158158,2108.7661159942249,1971.7463408434207,1880.137424731658,1816.973636747761,1758.5181586479853,null,null,null,"Mid",425,281.25636487829109,221.2893888274582,200.28124999999997,189.96560660639008,185.32632059266038,177.43084709467325,170.12391233220129]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - Constant",4070,3840.0986760312649,3375.879841008436,2992.4449907927592,2896.8227092710245,2881.1497248638734,2786.9479191143473,2699.768036958536,null,null,null,"High",425,396.26233450390811,338.2349801260545,290.3056238490949,278.35283865887806,276.39371560798418,264.61848988929341,253.72100461981702]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/MW-yr)","Battery Storage - Low",9177.0000000000018,7873.6,6570.1999999999989,5266.7999999999975,3963.399999999996,2659.9999999999968,2659.9999999999968,2659.9999999999968]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - Mid",9177,8645.0000000000036,8113.0000000000055,7581.00000000001,7049.0000000000091,6517.0000000000064,6517.0000000000064,6517.00000000001,null,null,null,"Balance of System (BOS) Capital Cost ($/kW)"]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - Constant",9177.0000000000018,9177.0000000000018,9177.0000000000018,9177.0000000000018,9177.0000000000018,9177.0000000000018,9177.0000000000018,9177.0000000000018,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low",670,589.05156244600835,508.10312489201664,427.15468733802493,346.20624978403322,265.25781223004145,265.25781223004145,265.25781223004145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mid",670,615.50537199807502,561.01074399615004,506.51611599422506,452.02148799230008,397.52685999037499,397.52685999037499,397.52685999037499]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Battery Storage - Low",2.7930000000000001,2.3407999999999998,1.8885999999999994,1.436399999999999,0.98419999999999896,0.53199999999999836,0.53199999999999836,0.53199999999999836,null,null,null,"High",670,670,670,670,670,670,670,670]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - Mid",2.7930000000000001,2.4977400000000007,2.2024800000000013,1.9072200000000015,1.6119600000000009,1.3167000000000004,1.3167000000000004,1.3167000000000004]
[null,null,null,null,null,null,null,null,null,null,"Battery Storage - Constant",2.7930000000000001,2.7930000000000001,2.7930000000000001,2.7930000000000001,2.7930000000000001,2.7930000000000001,2.7930000000000001,2.7930000000000001,null,null,null,"Total System Cost ($/kW) = Battery Pack Cost ($/kWh) * Storage Duration (hr) + BOS Cost ($/kW)"]

{"sheet":"WACC Calc","index":15,"n_rows":1045,"n_cols":40,"rows_kept":1045,"cut":false,"hidden":false,"merged":[[1027,0,1047,0],[2,1,2,4],[3,1,3,4],[6,1,6,4],[9,1,9,4],[10,1,10,4],[13,1,13,4],[60,1,60,4],[63,1,63,4],[64,1,64,4],[16,1,16,4],[19,1,19,4],[20,1,20,4],[23,1,23,4],[28,1,28,4],[29,1,29,4],[102,1,102,4],[103,1,103,4],[129,1,129,4],[62,1,62,4],[65,1,65,4],[68,1,68,4],[71,1,71,4],[72,1,72,4],[75,1,75,4],[46,1,46,4],[49,1,49,4],[54,1,54,4],[55,1,55,4],[58,1,58,4],[61,1,61,4],[32,1,32,4],[35,1,35,4],[36,1,36,4],[39,1,39,4],[42,1,42,4],[45,1,45,4],[57,1,57,4],[59,1,59,4],[66,1,66,4],[67,1,67,4],[69,1,69,4],[70,1,70,4],[73,1,73,4],[74,1,74,4],[76,1,76,4],[77,1,77,4],[101,1,101,4],[53,0,77,0],[79,0,103,0],[80,1,80,4],[81,1,81,4],[82,1,82,4],[83,1,83,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[93,1,93,4],[94,1,94,4],[95,1,95,4],[56,1,56,4],[96,1,96,4],[97,1,97,4],[98,1,98,4],[99,1,99,4],[100,1,100,4],[105,0,129,0],[106,1,106,4],[107,1,107,4],[108,1,108,4],[109,1,109,4],[110,1,110,4],[111,1,111,4],[112,1,112,4],[113,1,113,4],[114,1,114,4],[115,1,115,4],[116,1,116,4],[117,1,117,4],[118,1,118,4],[119,1,119,4],[120,1,120,4],[121,1,121,4],[122,1,122,4],[123,1,123,4],[124,1,124,4],[125,1,125,4],[126,1,126,4],[127,1,127,4],[128,1,128,4],[131,0,155,0],[132,1,132,4],[133,1,133,4],[134,1,134,4],[135,1,135,4],[136,1,136,4],[137,1,137,4],[138,1,138,4],[139,1,139,4],[140,1,140,4],[141,1,141,4],[142,1,142,4],[143,1,143,4],[144,1,144,4],[145,1,145,4],[146,1,146,4],[147,1,147,4],[148,1,148,4],[149,1,149,4],[150,1,150,4],[151,1,151,4],[152,1,152,4],[153,1,153,4],[154,1,154,4],[155,1,155,4],[183,0,207,0],[184,1,184,4],[185,1,185,4],[186,1,186,4],[187,1,187,4],[188,1,188,4],[189,1,189,4],[190,1,190,4],[191,1,191,4],[192,1,192,4],[193,1,193,4],[194,1,194,4],[195,1,195,4],[196,1,196,4],[197,1,197,4],[198,1,198,4],[199,1,199,4],[200,1,200,4],[201,1,201,4],[202,1,202,4],[203,1,203,4],[204,1,204,4],[205,1,205,4],[206,1,206,4],[207,1,207,4],[209,0,233,0],[210,1,210,4],[211,1,211,4],[212,1,212,4],[213,1,213,4],[214,1,214,4],[215,1,215,4],[216,1,216,4],[217,1,217,4],[218,1,218,4],[219,1,219,4],[220,1,220,4],[221,1,221,4],[222,1,222,4],[223,1,223,4],[224,1,224,4],[225,1,225,4],[226,1,226,4],[227,1,227,4],[228,1,228,4],[229,1,229,4],[230,1,230,4],[231,1,231,4],[232,1,232,4],[233,1,233,4],[235,0,259,0],[236,1,236,4],[237,1,237,4],[238,1,238,4],[239,1,239,4],[240,1,240,4],[241,1,241,4],[242,1,242,4],[243,1,243,4],[244,1,244,4],[245,1,245,4],[246,1,246,4],[247,1,247,4],[248,1,248,4],[249,1,249,4],[250,1,250,4],[251,1,251,4],[252,1,252,4],[253,1,253,4],[254,1,254,4],[255,1,255,4],[256,1,256,4],[257,1,257,4],[258,1,258,4],[259,1,259,4],[261,0,285,0],[262,1,262,4],[263,1,263,4],[264,1,264,4],[265,1,265,4],[266,1,266,4],[267,1,267,4],[268,1,268,4],[269,1,269,4],[270,1,270,4],[271,1,271,4],[272,1,272,4],[273,1,273,4],[274,1,274,4],[275,1,275,4],[276,1,276,4],[277,1,277,4],[278,1,278,4],[279,1,279,4],[280,1,280,4],[281,1,281,4],[282,1,282,4],[283,1,283,4],[284,1,284,4],[285,1,285,4],[287,0,311,0],[288,1,288,4],[289,1,289,4],[290,1,290,4],[291,1,291,4],[292,1,292,4],[293,1,293,4],[294,1,294,4],[295,1,295,4],[296,1,296,4],[297,1,297,4],[298,1,298,4],[299,1,299,4],[300,1,300,4],[301,1,301,4],[302,1,302,4],[303,1,303,4],[304,1,304,4],[305,1,305,4],[306,1,306,4],[307,1,307,4],[308,1,308,4],[309,1,309,4],[310,1,310,4],[311,1,311,4],[314,0,338,0],[315,1,315,4],[316,1,316,4],[317,1,317,4],[318,1,318,4],[319,1,319,4],[320,1,320,4],[321,1,321,4],[322,1,322,4],[323,1,323,4],[324,1,324,4],[325,1,325,4],[326,1,326,4],[327,1,327,4],[328,1,328,4],[329,1,329,4],[330,1,330,4],[331,1,331,4],[332,1,332,4],[333,1,333,4],[334,1,334,4],[335,1,335,4],[336,1,336,4],[337,1,337,4],[338,1,338,4],[341,1,341,4],[342,1,342,4],[354,1,354,4],[355,1,355,4],[356,1,356,4],[357,1,357,4],[358,1,358,4],[359,1,359,4],[360,1,360,4],[343,1,343,4],[344,1,344,4],[345,1,345,4],[346,1,346,4],[347,1,347,4],[348,1,348,4],[349,1,349,4],[350,1,350,4],[351,1,351,4],[361,1,361,4],[362,1,362,4],[363,1,363,4],[364,1,364,4],[4,1,4,4],[5,1,5,4],[7,1,7,4],[8,1,8,4],[11,1,11,4],[12,1,12,4],[14,1,14,4],[15,1,15,4],[17,1,17,4],[18,1,18,4],[21,1,21,4],[22,1,22,4],[24,1,24,4],[25,1,25,4],[178,1,178,4],[179,1,179,4],[180,1,180,4],[181,1,181,4],[352,1,352,4],[353,1,353,4],[2,0,25,0],[340,0,364,0],[366,0,390,0],[367,1,367,4],[368,1,368,4],[369,1,369,4],[370,1,370,4],[371,1,371,4],[372,1,372,4],[373,1,373,4],[374,1,374,4],[375,1,375,4],[376,1,376,4],[377,1,377,4],[378,1,378,4],[379,1,379,4],[380,1,380,4],[381,1,381,4],[382,1,382,4],[383,1,383,4],[384,1,384,4],[385,1,385,4],[386,1,386,4],[387,1,387,4],[388,1,388,4],[389,1,389,4],[390,1,390,4],[392,0,416,0],[393,1,393,4],[394,1,394,4],[395,1,395,4],[396,1,396,4],[397,1,397,4],[398,1,398,4],[399,1,399,4],[400,1,400,4],[401,1,401,4],[402,1,402,4],[403,1,403,4],[404,1,404,4],[405,1,405,4],[406,1,406,4],[407,1,407,4],[408,1,408,4],[409,1,409,4],[410,1,410,4],[411,1,411,4],[412,1,412,4],[413,1,413,4],[414,1,414,4],[415,1,415,4],[416,1,416,4],[418,0,442,0],[419,1,419,4],[420,1,420,4],[421,1,421,4],[422,1,422,4],[423,1,423,4],[424,1,424,4],[425,1,425,4],[426,1,426,4],[427,1,427,4],[428,1,428,4],[429,1,429,4],[430,1,430,4],[431,1,431,4],[432,1,432,4],[433,1,433,4],[434,1,434,4],[435,1,435,4],[436,1,436,4],[437,1,437,4],[438,1,438,4],[439,1,439,4],[440,1,440,4],[441,1,441,4],[442,1,442,4],[444,0,468,0],[445,1,445,4],[446,1,446,4],[447,1,447,4],[448,1,448,4],[449,1,449,4],[450,1,450,4],[451,1,451,4],[452,1,452,4],[453,1,453,4],[454,1,454,4],[455,1,455,4],[456,1,456,4],[457,1,457,4],[458,1,458,4],[459,1,459,4],[460,1,460,4],[461,1,461,4],[462,1,462,4],[463,1,463,4],[464,1,464,4],[465,1,465,4],[466,1,466,4],[467,1,467,4],[468,1,468,4],[470,0,494,0],[471,1,471,4],[472,1,472,4],[473,1,473,4],[474,1,474,4],[475,1,475,4],[476,1,476,4],[477,1,477,4],[478,1,478,4],[479,1,479,4],[480,1,480,4],[481,1,481,4],[482,1,482,4],[483,1,483,4],[484,1,484,4],[485,1,485,4],[486,1,486,4],[487,1,487,4],[488,1,488,4],[489,1,489,4],[490,1,490,4],[491,1,491,4],[492,1,492,4],[493,1,493,4],[494,1,494,4],[496,0,520,0],[497,1,497,4],[498,1,498,4],[499,1,499,4],[500,1,500,4],[501,1,501,4],[502,1,502,4],[503,1,503,4],[504,1,504,4],[505,1,505,4],[506,1,506,4],[507,1,507,4],[508,1,508,4],[509,1,509,4],[510,1,510,4],[511,1,511,4],[512,1,512,4],[513,1,513,4],[514,1,514,4],[515,1,515,4],[516,1,516,4],[517,1,517,4],[518,1,518,4],[519,1,519,4],[520,1,520,4],[522,0,546,0],[523,1,523,4],[524,1,524,4],[525,1,525,4],[526,1,526,4],[527,1,527,4],[528,1,528,4],[529,1,529,4],[530,1,530,4],[531,1,531,4],[532,1,532,4],[533,1,533,4],[534,1,534,4],[535,1,535,4],[536,1,536,4],[537,1,537,4],[570,1,570,4],[571,1,571,4],[538,1,538,4],[539,1,539,4],[540,1,540,4],[541,1,541,4],[542,1,542,4],[543,1,543,4],[544,1,544,4],[545,1,545,4],[546,1,546,4],[595,1,595,4],[596,1,596,4],[548,0,572,0],[549,1,549,4],[550,1,550,4],[551,1,551,4],[552,1,552,4],[553,1,553,4],[554,1,554,4],[555,1,555,4],[556,1,556,4],[557,1,557,4],[558,1,558,4],[559,1,559,4],[560,1,560,4],[561,1,561,4],[562,1,562,4],[563,1,563,4],[564,1,564,4],[565,1,565,4],[566,1,566,4],[567,1,567,4],[568,1,568,4],[569,1,569,4],[620,1,620,4],[621,1,621,4],[572,1,572,4],[574,0,598,0],[575,1,575,4],[576,1,576,4],[577,1,577,4],[578,1,578,4],[579,1,579,4],[580,1,580,4],[581,1,581,4],[582,1,582,4],[583,1,583,4],[584,1,584,4],[585,1,585,4],[586,1,586,4],[587,1,587,4],[588,1,588,4],[589,1,589,4],[590,1,590,4],[591,1,591,4],[592,1,592,4],[593,1,593,4],[594,1,594,4],[176,1,176,4],[177,1,177,4],[597,1,597,4],[598,1,598,4],[600,0,624,0],[601,1,601,4],[602,1,602,4],[603,1,603,4],[604,1,604,4],[605,1,605,4],[606,1,606,4],[607,1,607,4],[608,1,608,4],[609,1,609,4],[610,1,610,4],[611,1,611,4],[612,1,612,4],[613,1,613,4],[614,1,614,4],[615,1,615,4],[616,1,616,4],[617,1,617,4],[618,1,618,4],[619,1,619,4],[648,1,648,4],[649,1,649,4],[622,1,622,4],[623,1,623,4],[624,1,624,4],[157,0,181,0],[158,1,158,4],[159,1,159,4],[160,1,160,4],[161,1,161,4],[162,1,162,4],[163,1,163,4],[164,1,164,4],[165,1,165,4],[166,1,166,4],[167,1,167,4],[168,1,168,4],[169,1,169,4],[170,1,170,4],[171,1,171,4],[172,1,172,4],[173,1,173,4],[174,1,174,4],[175,1,175,4],[672,1,672,4],[673,1,673,4],[626,0,650,0],[627,1,627,4],[628,1,628,4],[629,1,629,4],[630,1,630,4],[631,1,631,4],[632,1,632,4],[633,1,633,4],[634,1,634,4],[635,1,635,4],[636,1,636,4],[637,1,637,4],[638,1,638,4],[639,1,639,4],[640,1,640,4],[641,1,641,4],[642,1,642,4],[643,1,643,4],[644,1,644,4],[645,1,645,4],[646,1,646,4],[647,1,647,4],[674,1,674,4],[675,1,675,4],[650,1,650,4],[651,0,675,0],[652,1,652,4],[653,1,653,4],[654,1,654,4],[655,1,655,4],[656,1,656,4],[657,1,657,4],[658,1,658,4],[659,1,659,4],[660,1,660,4],[661,1,661,4],[662,1,662,4],[663,1,663,4],[664,1,664,4],[665,1,665,4],[666,1,666,4],[667,1,667,4],[668,1,668,4],[669,1,669,4],[670,1,670,4],[671,1,671,4],[677,0,701,0],[678,1,678,4],[679,1,679,4],[680,1,680,4],[681,1,681,4],[682,1,682,4],[683,1,683,4],[684,1,684,4],[685,1,685,4],[686,1,686,4],[687,1,687,4],[688,1,688,4],[689,1,689,4],[690,1,690,4],[691,1,691,4],[692,1,692,4],[693,1,693,4],[694,1,694,4],[695,1,695,4],[696,1,696,4],[697,1,697,4],[698,1,698,4],[699,1,699,4],[700,1,700,4],[701,1,701,4],[704,1,704,4],[705,1,705,4],[706,1,706,4],[707,1,707,4],[708,1,708,4],[709,1,709,4],[710,1,710,4],[720,1,720,4],[721,1,721,4],[722,1,722,4],[723,1,723,4],[724,1,724,4],[725,1,725,4],[726,1,726,4],[727,1,727,4],[703,0,727,0],[711,1,711,4],[712,1,712,4],[713,1,713,4],[714,1,714,4],[715,1,715,4],[716,1,716,4],[717,1,717,4],[718,1,718,4],[719,1,719,4],[730,1,730,4],[731,1,731,4],[732,1,732,4],[733,1,733,4],[734,1,734,4],[735,1,735,4],[736,1,736,4],[737,1,737,4],[738,1,738,4],[739,1,739,4],[740,1,740,4],[741,1,741,4],[742,1,742,4],[743,1,743,4],[744,1,744,4],[745,1,745,4],[746,1,746,4],[747,1,747,4],[748,1,748,4],[749,1,749,4],[750,1,750,4],[751,1,751,4],[752,1,752,4],[753,1,753,4],[756,1,756,4],[757,1,757,4],[758,1,758,4],[759,1,759,4],[760,1,760,4],[761,1,761,4],[762,1,762,4],[763,1,763,4],[764,1,764,4],[765,1,765,4],[766,1,766,4],[767,1,767,4],[768,1,768,4],[769,1,769,4],[770,1,770,4],[771,1,771,4],[772,1,772,4],[773,1,773,4],[774,1,774,4],[775,1,775,4],[776,1,776,4],[777,1,777,4],[778,1,778,4],[779,1,779,4],[755,0,779,0],[729,0,753,0],[781,0,805,0],[782,1,782,4],[783,1,783,4],[784,1,784,4],[785,1,785,4],[786,1,786,4],[787,1,787,4],[788,1,788,4],[789,1,789,4],[790,1,790,4],[791,1,791,4],[792,1,792,4],[793,1,793,4],[794,1,794,4],[795,1,795,4],[796,1,796,4],[797,1,797,4],[798,1,798,4],[799,1,799,4],[800,1,800,4],[801,1,801,4],[802,1,802,4],[803,1,803,4],[804,1,804,4],[805,1,805,4],[807,0,831,0],[808,1,808,4],[809,1,809,4],[810,1,810,4],[811,1,811,4],[812,1,812,4],[813,1,813,4],[814,1,814,4],[815,1,815,4],[816,1,816,4],[817,1,817,4],[818,1,818,4],[819,1,819,4],[820,1,820,4],[821,1,821,4],[822,1,822,4],[823,1,823,4],[824,1,824,4],[838,1,838,4],[839,1,839,4],[840,1,840,4],[841,1,841,4],[842,1,842,4],[843,1,843,4],[844,1,844,4],[825,1,825,4],[826,1,826,4],[827,1,827,4],[828,1,828,4],[829,1,829,4],[830,1,830,4],[831,1,831,4],[834,1,834,4],[835,1,835,4],[869,1,869,4],[870,1,870,4],[871,1,871,4],[872,1,872,4],[854,1,854,4],[855,1,855,4],[856,1,856,4],[857,1,857,4],[833,0,857,0],[860,1,860,4],[861,1,861,4],[862,1,862,4],[863,1,863,4],[845,1,845,4],[846,1,846,4],[847,1,847,4],[848,1,848,4],[849,1,849,4],[850,1,850,4],[851,1,851,4],[852,1,852,4],[853,1,853,4],[836,1,836,4],[837,1,837,4],[882,1,882,4],[883,1,883,4],[859,0,883,0],[886,1,886,4],[887,1,887,4],[888,1,888,4],[889,1,889,4],[890,1,890,4],[891,1,891,4],[885,0,909,0],[873,1,873,4],[874,1,874,4],[875,1,875,4],[876,1,876,4],[877,1,877,4],[878,1,878,4],[879,1,879,4],[880,1,880,4],[881,1,881,4],[864,1,864,4],[865,1,865,4],[866,1,866,4],[867,1,867,4],[868,1,868,4],[892,1,892,4],[893,1,893,4],[894,1,894,4],[895,1,895,4],[896,1,896,4],[897,1,897,4],[898,1,898,4],[899,1,899,4],[900,1,900,4],[901,1,901,4],[902,1,902,4],[903,1,903,4],[904,1,904,4],[905,1,905,4],[906,1,906,4],[907,1,907,4],[908,1,908,4],[909,1,909,4],[911,0,935,0],[938,1,938,4],[939,1,939,4],[921,1,921,4],[922,1,922,4],[923,1,923,4],[924,1,924,4],[925,1,925,4],[926,1,926,4],[927,1,927,4],[928,1,928,4],[929,1,929,4],[912,1,912,4],[913,1,913,4],[914,1,914,4],[915,1,915,4],[916,1,916,4],[917,1,917,4],[918,1,918,4],[919,1,919,4],[920,1,920,4],[946,1,946,4],[947,1,947,4],[948,1,948,4],[930,1,930,4],[931,1,931,4],[932,1,932,4],[933,1,933,4],[934,1,934,4],[935,1,935,4],[958,1,958,4],[959,1,959,4],[960,1,960,4],[961,1,961,4],[937,0,961,0],[964,1,964,4],[965,1,965,4],[966,1,966,4],[967,1,967,4],[949,1,949,4],[950,1,950,4],[951,1,951,4],[952,1,952,4],[953,1,953,4],[954,1,954,4],[955,1,955,4],[956,1,956,4],[957,1,957,4],[940,1,940,4],[941,1,941,4],[942,1,942,4],[943,1,943,4],[944,1,944,4],[945,1,945,4],[968,1,968,4],[969,1,969,4],[970,1,970,4],[971,1,971,4],[972,1,972,4],[973,1,973,4],[974,1,974,4],[975,1,975,4],[976,1,976,4],[991,1,991,4],[992,1,992,4],[993,1,993,4],[994,1,994,4],[995,1,995,4],[989,0,1013,0],[977,1,977,4],[978,1,978,4],[979,1,979,4],[980,1,980,4],[981,1,981,4],[982,1,982,4],[983,1,983,4],[984,1,984,4],[985,1,985,4],[27,0,51,0],[1016,0,1025,0],[1005,1,1005,4],[1006,1,1006,4],[1007,1,1007,4],[1008,1,1008,4],[1009,1,1009,4],[1010,1,1010,4],[1011,1,1011,4],[1012,1,1012,4],[1013,1,1013,4],[996,1,996,4],[997,1,997,4],[998,1,998,4],[999,1,999,4],[1000,1,1000,4],[1001,1,1001,4],[1002,1,1002,4],[1003,1,1003,4],[1004,1,1004,4],[986,1,986,4],[987,1,987,4],[963,0,987,0],[990,1,990,4]]}
[]
[null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["AEO","Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F4)/(1+F$3) - 1","v":1.1979443902439213E-2},{"$f":"(1+G4)/(1+G$3) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F5)/(1+F$3) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F6)/(1+F$3) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F11)/(1+F$3) - 1","v":6.3699190243902581E-2},{"$f":"(1+G11)/(1+G$3) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F12)/(1+F$3) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F13)/(1+F$3) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.38899999999999996,{"$f":"F20","v":0.38899999999999996},0.25739999999999996,{"$f":"H20","v":0.25739999999999996},{"$f":"I20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F17*F4*(1-F$20)+(1-F17)*(F11)","v":4.9783123738000007E-2},{"$f":"G17*G4*(1-G$20)+(1-G17)*(G11)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F18*F5*(1-F$20)+(1-F18)*(F12)","v":4.9783123738000007E-2},5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F19*F6*(1-F$20)+(1-F19)*(F13)","v":4.9783123738000007E-2},5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F21)/(1+F$3)-1","v":2.4178657305365947E-2},{"$f":"(1+G21)/(1+G$3)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F22)/(1+F$3)-1","v":2.4178657305365947E-2},2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"(1+F23)/(1+F$3)-1","v":2.4178657305365947E-2},2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["ReEDs",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate - Nominal",null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,null,null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,null,null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+F30)/(1+F$29)-1","v":5.3658536585366123E-2},{"$f":"(1+G30)/(1+G$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,null,null,null,null,{"$f":"(1+F31)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,null,null,null,null,{"$f":"(1+F32)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Rate of Return on Equity - Nominal",null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+F37)/(1+F$29) - 1","v":0.10243902439024399},{"$f":"(1+G37)/(1+G$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,null,null,null,null,{"$f":"(1+F38)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,null,null,null,null,{"$f":"(1+F39)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,"Debt Fraction",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"WACC - Nominal",null,null,null,{"$f":"IF(F46>0,F43*F30*(1-F$46)+(1-F43)*F37,F43*F30+(1-F43)*F37)","v":8.0800000000000011E-2},{"$f":"IF(G46>0,G43*G30*(1-G$46)+(1-G43)*G37,G43*G30+(1-G43)*G37)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,{"$f":"IF(F47>0,F44*F31*(1-F$46)+(1-F44)*F38,F44*F31+(1-F44)*F38)","v":8.0800000000000011E-2},{"$f":"IF(G47>0,G44*G31*(1-G$46)+(1-G44)*G38,G44*G31+(1-G44)*G38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(Q47>0,Q44*Q31*(1-Q$46)+(1-Q44)*Q38,Q44*Q31+(1-Q44)*Q38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(AA47>0,AA44*AA31*(1-AA$46)+(1-AA44)*AA38,AA44*AA31+(1-AA44)*AA38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(AK47>0,AK44*AK31*(1-AK$46)+(1-AK44)*AK38,AK44*AK31+(1-AK44)*AK38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,{"$f":"IF(F48>0,F45*F32*(1-F$46)+(1-F45)*F39,F45*F32+(1-F45)*F39)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,"WACC - Real",null,null,null,{"$f":" ((1+((1-F43)*((1+F40)*(1+F$29)-1)) + (F43*((1+F33)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},{"$f":" ((1+((1-G43)*((1+G40)*(1+G$29)-1)) + (G43*((1+G33)*(1+G$29)-1)*(1-G$46))) / (1+G$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[null,null,null,null,null,{"$f":" ((1+((1-F44)*((1+F41)*(1+F$29)-1)) + (F44*((1+F34)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[null,null,null,null,null,{"$f":" ((1+((1-F45)*((1+F42)*(1+F$29)-1)) + (F45*((1+F35)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[]
["Land Wind Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F56)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G56)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F57)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.1979443902439213E-2,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F10","v":3.7278930000000002E-2},{"$f":"G10","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F13","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F63)/(1+F$55) - 1","v":6.3699190243902581E-2},{"$f":"(1+G63)/(1+G$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F64)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3699190243902581E-2,6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.52,0.6,{"$f":"M69+0.1/7","v":0.61428571428571421},0.62857142857142845,0.64285714285714268,0.65714285714285692,0.67142857142857115,0.68571428571428539,0.69999999999999962,{"$f":"T69","v":0.69999999999999962},{"$f":"U69","v":0.69999999999999962},0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962,0.69999999999999962]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.52,0.6,{"$f":"M70+0.05/7","v":0.6071428571428571},0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,{"$f":"T70","v":0.6499999999999998},{"$f":"U70","v":0.6499999999999998},0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.52,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38899999999999996},{"$f":"G20","v":0.38899999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F69*F56*(1-F$72)+(1-F69)*(F63)","v":6.328597249200002E-2},{"$f":"G69*G56*(1-G$72)+(1-G69)*(G63)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.3052429078960016E-2,8.0317184702720007E-2,7.7226405318320007E-2,7.1631378057600004E-2,7.0873489613371435E-2,6.9977110842285722E-2,6.878643368200002E-2,6.7697012395771444E-2,6.6677624018857157E-2,6.5735244896914319E-2,6.4625102180000032E-2,6.4505860946000027E-2,6.4601712126400021E-2,6.4722007083200028E-2,6.465362542300003E-2,6.4578237698200036E-2,6.4526016047400034E-2,6.4766383032200031E-2,6.4741109694800028E-2,6.4732276635600022E-2,6.4789407457200035E-2,6.4695671506200036E-2,6.460172672220002E-2,6.4563273481600028E-2,6.4445067575400028E-2,6.4418571764800023E-2,6.4380047435000032E-2,6.4360857618600026E-2,6.4424523865000027E-2,6.4478437781600034E-2,6.447431992480003E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F70*F57*(1-F$72)+(1-F70)*(F64)","v":6.328597249200002E-2},6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.3052429078960016E-2,8.0317184702720007E-2,7.7226405318320007E-2,7.1631378057600004E-2,7.1352757292285726E-2,7.093539832314287E-2,7.0228308892600011E-2,6.9623775335085736E-2,6.9090171677428577E-2,6.8627087715857155E-2,6.8007206310000012E-2,6.7898872307000022E-2,6.7991982688800023E-2,6.8112494434400025E-2,6.8053027178500022E-2,6.7980253576900018E-2,6.7933182758300015E-2,6.8162168529900022E-2,6.814166471660002E-2,6.8141082590200019E-2,6.8200324067400023E-2,6.8113002112900015E-2,6.802211338490001E-2,6.7981623947200004E-2,6.7865922034300016E-2,6.7841053781600019E-2,6.7806058332500016E-2,6.7793697788700008E-2,6.7853430017500022E-2,6.7905545797200012E-2,6.7907578501600022E-2]
[null,"WACC Nominal - Constant",null,null,null,6.328597249200002E-2,6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.3052429078960016E-2,8.0317184702720007E-2,7.7226405318320007E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F73)/(1+F$55)-1","v":3.7352168284878307E-2},{"$f":"(1+G73)/(1+G$55)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.6636516174595197E-2,5.3967985075824565E-2,5.0952590554458554E-2,4.5494027373268242E-2,4.4754624013045419E-2,4.3880108138815377E-2,4.2718471884878317E-2,4.1655621849533198E-2,4.0661096603763047E-2,3.97417023384532E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827317219E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073304E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F74)/(1+F$55)-1","v":3.7352168284878307E-2},4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.6636516174595197E-2,5.3967985075824565E-2,5.0952590554458554E-2,4.5494027373268242E-2,4.5222202236376408E-2,4.4815022754285838E-2,4.4125179407414894E-2,4.3535390570815347E-2,4.301480163651572E-2,4.2563012405714362E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196683124E-2]
[null,"WACC Real - Constant",null,null,null,3.7352168284878307E-2,4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.6636516174595197E-2,5.3967985075824565E-2,5.0952590554458554E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["Off-Shore Wind Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F3","v":2.5000000000000001E-2},{"$f":"G3","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F82)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G82)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F83)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.1979443902439213E-2,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F10","v":3.7278930000000002E-2},{"$f":"G10","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,0.16029167,0.1582690192857143,0.1562463685714286,0.15422371785714289,0.15220106714285719,0.15017841642857149,0.14815576571428579,0.14613311500000009,0.14411046428571439,0.14208781357142869,0.14006516285714299,0.13804251214285729,0.13601986142857159,0.13399721071428589,0.13197455999999999,0.130031328,0.12808809600000001,0.12614486400000002,0.12420163200000002,0.12225840000000002,0.12031516800000001,0.11837193600000001,0.11642870400000001,0.114485472,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,0.16029167,0.1582690192857143,0.1562463685714286,0.15422371785714289,0.15220106714285719,0.15017841642857149,0.14815576571428579,0.14613311500000009,0.14411046428571439,0.14208781357142869,0.14006516285714299,0.13804251214285729,0.13601986142857159,0.13399721071428589,0.13197455999999999,0.130031328,0.12808809600000001,0.12614486400000002,0.12420163200000002,0.12225840000000002,0.12031516800000001,0.11837193600000001,0.11642870400000001,0.114485472,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,0.16029167,0.1582690192857143,0.1562463685714286,0.15422371785714289,0.15220106714285719,0.15017841642857149,0.14815576571428579,0.14613311500000009,0.14411046428571439,0.14208781357142869,0.14006516285714299,0.13804251214285729,0.13601986142857159,0.13399721071428589,0.13197455999999999,0.130031328,0.12808809600000001,0.12614486400000002,0.12420163200000002,0.12225840000000002,0.12031516800000001,0.11837193600000001,0.11642870400000001,0.114485472,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F89)/(1+F$55) - 1","v":0.13199187317073169},{"$f":"(1+G89)/(1+G$55) - 1","v":0.13001855540069696},0.12804523763066222,0.12607191986062727,0.12409860209059254,0.1221252843205578,0.12015196655052285,0.11817864878048789,0.11620533101045316,0.11423201324041843,0.11225869547038347,0.11028537770034852,0.10831205993031401,0.10633874216027905,0.10436542439024388,0.10246958829268316,0.10057375219512199,9.8677916097561047E-2,9.6782080000000104E-2,9.488624390243916E-2,9.2990407804878217E-2,9.1094571707317051E-2,8.919873560975633E-2,8.7302899512195165E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F90)/(1+F$55) - 1","v":0.13199187317073169},0.13001855540069696,0.12804523763066222,0.12607191986062727,0.12409860209059254,0.1221252843205578,0.12015196655052285,0.11817864878048789,0.11620533101045316,0.11423201324041843,0.11225869547038347,0.11028537770034852,0.10831205993031401,0.10633874216027905,0.10436542439024388,0.10246958829268316,0.10057375219512199,9.8677916097561047E-2,9.6782080000000104E-2,9.488624390243916E-2,9.2990407804878217E-2,9.1094571707317051E-2,8.919873560975633E-2,8.7302899512195165E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,0.13199187317073169,0.13001855540069696,0.12804523763066222,0.12607191986062727,0.12409860209059254,0.1221252843205578,0.12015196655052285,0.11817864878048789,0.11620533101045316,0.11423201324041843,0.11225869547038347,0.11028537770034852,0.10831205993031401,0.10633874216027905,0.10436542439024388,0.10246958829268316,0.10057375219512199,9.8677916097561047E-2,9.6782080000000104E-2,9.488624390243916E-2,9.2990407804878217E-2,9.1094571707317051E-2,8.919873560975633E-2,8.7302899512195165E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.52,0.6,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.52,0.6,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.52,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38899999999999996},{"$f":"G20","v":0.38899999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F95*F82*(1-F$98)+(1-F95)*(F89)","v":0.105285972492},{"$f":"G95*G82*(1-G$98)+(1-G95)*(G89)","v":0.10455079995142859},0.10892879591325716,0.10955157211348575,0.10523360747896005,9.9876254845577175E-2,9.4461868861177176E-2,8.5286188057600049E-2,7.8976153580702091E-2,7.7634710124836803E-2,7.6071317339975575E-2,7.4618710522918436E-2,7.3251169404408248E-2,7.2008104456002128E-2,7.062510218000001E-2,6.9912853346000003E-2,6.9408490926400002E-2,6.8908817283200016E-2,6.8240540023000007E-2,6.7593819698200011E-2,6.6952661447400003E-2,6.6585749832200017E-2,6.5965056894800006E-2,6.5341250235600001E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F96*F83*(1-F$98)+(1-F96)*(F90)","v":0.105285972492},0.10455079995142859,0.10892879591325716,0.10955157211348575,0.10523360747896005,9.9876254845577175E-2,9.4461868861177176E-2,8.5286188057600049E-2,8.180808013309393E-2,8.0753408678704147E-2,7.9475245293016389E-2,7.8290614827230681E-2,7.7174212655918437E-2,7.6162013638258239E-2,7.5007206309999991E-2,7.4207030106999999E-2,7.3599891288799998E-2,7.2997106334400014E-2,7.2237760878500007E-2,7.1498432576900001E-2,7.0764269058300008E-2,7.0284763129900008E-2,6.9569603116600001E-2,6.88515517902E-2,6.8200324067400009E-2,6.8113002112900001E-2,6.8022113384899996E-2,6.7981623947200004E-2,6.7865922034300002E-2,6.7841053781600005E-2,6.7806058332500002E-2,6.7793697788699994E-2,6.7853430017499994E-2,6.7905545797199998E-2,6.7907578501599994E-2]
[null,"WACC Nominal - Constant",null,null,null,0.105285972492,0.10455079995142859,0.10892879591325716,0.10955157211348575,0.10523360747896005,9.9876254845577175E-2,9.4461868861177176E-2,8.5286188057600049E-2,8.4640006685485755E-2,8.3872107232571477E-2,8.2879173246057203E-2,8.1962519131542927E-2,8.1097255907428639E-2,8.0315922820514363E-2,7.9389310439999999E-2,7.8501206867999995E-2,7.7791291651200009E-2,7.7085395385600011E-2,7.6234981734000007E-2,7.5403045455600004E-2,7.4575876669200014E-2,7.3983776427600012E-2,7.317414933840001E-2,7.2361853344799998E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F99)/(1+F$81)-1","v":7.8327778040975904E-2},{"$f":"(1+G99)/(1+G$81)-1","v":7.7610536537979113E-2},8.1881752110494865E-2,8.2489338647303123E-2,7.82766902233758E-2,7.3050004727392537E-2,6.7767676937733778E-2,5.8815793226927093E-2,5.2659662029953314E-2,5.1350936707158068E-2,4.982567545363481E-2,4.8408498071139894E-2,4.7074311614056841E-2,4.5861565322929065E-2,4.4512294809756048E-2,4.3817417898536659E-2,4.3325357001366083E-2,4.2837870520195276E-2,4.218589270536599E-2,4.1554946047024588E-2,4.0929425802341601E-2,4.0571463250926865E-2,3.9965909165658564E-2,3.9357317303024386E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F100)/(1+F$81)-1","v":7.8327778040975904E-2},7.7610536537979113E-2,8.1881752110494865E-2,8.2489338647303123E-2,7.82766902233758E-2,7.3050004727392537E-2,6.7767676937733778E-2,5.8815793226927093E-2,5.5422517203018717E-2,5.439356944263829E-2,5.3146580773674623E-2,5.1990843733883629E-2,5.0901670883823025E-2,4.9914159647081124E-2,4.8787518351219639E-2,4.8006858640975647E-2,4.7414528086634267E-2,4.6826445204292799E-2,4.6085620369268554E-2,4.5364324465268391E-2,4.4648067373951328E-2,4.4180256712097687E-2,4.3482539625951278E-2,4.2782001746536569E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196682902E-2]
[null,"WACC Real - Constant",null,null,null,7.8327778040975904E-2,7.7610536537979113E-2,8.1881752110494865E-2,8.2489338647303123E-2,7.82766902233758E-2,7.3050004727392537E-2,6.7767676937733778E-2,5.8815793226927093E-2,5.8185372376083677E-2,5.7436202178118512E-2,5.6467486093714436E-2,5.5573189396627365E-2,5.4729030153588987E-2,5.3966753971233627E-2,5.3062741892683007E-2,5.2196299383414635E-2,5.1503699171902451E-2,5.0815019888390545E-2,4.9985348033170895E-2,4.9173702883512416E-2,4.8366708945561054E-2,4.778905017326851E-2,4.6999170086243991E-2,4.6206686190048973E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["Utility PV Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F108)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G108)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F109)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.1979443902439213E-2,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F10","v":3.7278930000000002E-2},{"$f":"G10","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F115)/(1+F$55) - 1","v":6.3699190243902581E-2},{"$f":"(1+G115)/(1+G$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F116)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3699190243902581E-2,6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,{"$f":"N121+0.1/6","v":0.6166666666666667},0.63333333333333341,0.65000000000000013,0.66666666666666685,0.68333333333333357,0.70000000000000029,{"$f":"T121","v":0.70000000000000029},{"$f":"U121","v":0.70000000000000029},0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,{"$f":"N122+0.05/6","v":0.60833333333333328},0.61666666666666659,0.62499999999999989,0.63333333333333319,0.6416666666666665,0.6499999999999998,{"$f":"T122","v":0.6499999999999998},{"$f":"U122","v":0.6499999999999998},0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38899999999999996},{"$f":"G20","v":0.38899999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F121*F108*(1-F$124)+(1-F121)*(F115)","v":6.328597249200002E-2},{"$f":"G121*G108*(1-G$124)+(1-G121)*(G115)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.2614427577040017E-2,7.9704320446080001E-2,7.1832024971200004E-2,7.0775683743000001E-2,6.9427267108933335E-2,6.8178703130599996E-2,6.6999297039999989E-2,6.5895902831299979E-2,6.4625102179999977E-2,6.4505860945999985E-2,6.4601712126399979E-2,6.4722007083199987E-2,6.4653625422999988E-2,6.4578237698199981E-2,6.4526016047399992E-2,6.4766383032199989E-2,6.4741109694799986E-2,6.4732276635599981E-2,6.4789407457199993E-2,6.4695671506199981E-2,6.4601726722199979E-2,6.4563273481599986E-2,6.4445067575399986E-2,6.4418571764799981E-2,6.4380047434999976E-2,6.4360857618599984E-2,6.4424523864999986E-2,6.4478437781599979E-2,6.4474319924799989E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F122*F109*(1-F$124)+(1-F122)*(F116)","v":6.328597249200002E-2},6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.2614427577040017E-2,7.9704320446080001E-2,7.1832024971200004E-2,7.1334684773499996E-2,7.0548725606066676E-2,6.9864620702500019E-2,6.9251008188000007E-2,6.8707416683050013E-2,6.8007206310000012E-2,6.7898872307000022E-2,6.7991982688800023E-2,6.8112494434400025E-2,6.8053027178500022E-2,6.7980253576900018E-2,6.7933182758300015E-2,6.8162168529900022E-2,6.814166471660002E-2,6.8141082590200019E-2,6.8200324067400023E-2,6.8113002112900015E-2,6.802211338490001E-2,6.7981623947200004E-2,6.7865922034300016E-2,6.7841053781600019E-2,6.7806058332500016E-2,6.7793697788700008E-2,6.7853430017500022E-2,6.7905545797200012E-2,6.7907578501600022E-2]
[null,"WACC Nominal - Constant",null,null,null,6.328597249200002E-2,6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.2614427577040017E-2,7.9704320446080001E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,{"$f":"AN123*AN110*(1-AN$124)+(1-AN123)*(AN117)","v":7.1340837078399999E-2}]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F125)/(1+F$107)-1","v":3.7352168284878307E-2},{"$f":"(1+G125)/(1+G$107)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.6209197636136743E-2,5.3370068727882858E-2,4.5689780459707396E-2,4.4659203651707502E-2,4.3343675228227685E-2,4.2125564029853679E-2,4.0974923941463404E-2,3.9898441786634153E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.863583094848777E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219589E-2,3.8511531633951268E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F126)/(1+F$107)-1","v":3.7352168284878307E-2},4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.6209197636136743E-2,5.3370068727882858E-2,4.5689780459707396E-2,4.520457051073179E-2,4.4437781079089467E-2,4.3770361660975698E-2,4.3171715305365899E-2,4.2641382129804839E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196683124E-2]
[null,"WACC Real - Constant",null,null,null,3.7352168284878307E-2,4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.6209197636136743E-2,5.3370068727882858E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["Distributed PV Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F134)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G134)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F135)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.1979443902439213E-2,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F10","v":3.7278930000000002E-2},{"$f":"G10","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F141)/(1+F$55) - 1","v":6.3699190243902581E-2},{"$f":"(1+G141)/(1+G$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F142)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3699190243902581E-2,6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,{"$f":"N147+0.1/6","v":0.6166666666666667},0.63333333333333341,0.65000000000000013,0.66666666666666685,0.68333333333333357,0.70000000000000029,{"$f":"T147","v":0.70000000000000029},{"$f":"U147","v":0.70000000000000029},0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,{"$f":"N148+0.05/6","v":0.60833333333333328},0.61666666666666659,0.62499999999999989,0.63333333333333319,0.6416666666666665,0.6499999999999998,{"$f":"T148","v":0.6499999999999998},{"$f":"U148","v":0.6499999999999998},0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38899999999999996},{"$f":"G20","v":0.38899999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F147*F134*(1-F$150)+(1-F147)*(F141)","v":6.328597249200002E-2},{"$f":"G147*G134*(1-G$150)+(1-G147)*(G141)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.2614427577040017E-2,7.9704320446080001E-2,7.1832024971200004E-2,7.0775683743000001E-2,6.9427267108933335E-2,6.8178703130599996E-2,6.6999297039999989E-2,6.5895902831299979E-2,6.4625102179999977E-2,6.4505860945999985E-2,6.4601712126399979E-2,6.4722007083199987E-2,6.4653625422999988E-2,6.4578237698199981E-2,6.4526016047399992E-2,6.4766383032199989E-2,6.4741109694799986E-2,6.4732276635599981E-2,6.4789407457199993E-2,6.4695671506199981E-2,6.4601726722199979E-2,6.4563273481599986E-2,6.4445067575399986E-2,6.4418571764799981E-2,6.4380047434999976E-2,6.4360857618599984E-2,6.4424523864999986E-2,6.4478437781599979E-2,6.4474319924799989E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F148*F135*(1-F$150)+(1-F148)*(F142)","v":6.328597249200002E-2},6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.2614427577040017E-2,7.9704320446080001E-2,7.1832024971200004E-2,7.1334684773499996E-2,7.0548725606066676E-2,6.9864620702500019E-2,6.9251008188000007E-2,6.8707416683050013E-2,6.8007206310000012E-2,6.7898872307000022E-2,6.7991982688800023E-2,6.8112494434400025E-2,6.8053027178500022E-2,6.7980253576900018E-2,6.7933182758300015E-2,6.8162168529900022E-2,6.814166471660002E-2,6.8141082590200019E-2,6.8200324067400023E-2,6.8113002112900015E-2,6.802211338490001E-2,6.7981623947200004E-2,6.7865922034300016E-2,6.7841053781600019E-2,6.7806058332500016E-2,6.7793697788700008E-2,6.7853430017500022E-2,6.7905545797200012E-2,6.7907578501600022E-2]
[null,"WACC Nominal - Constant",null,null,null,6.328597249200002E-2,6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.2614427577040017E-2,7.9704320446080001E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F151)/(1+F$133)-1","v":3.7352168284878307E-2},{"$f":"(1+G151)/(1+G$133)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.6209197636136743E-2,5.3370068727882858E-2,4.5689780459707396E-2,4.4659203651707502E-2,4.3343675228227685E-2,4.2125564029853679E-2,4.0974923941463404E-2,3.9898441786634153E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.863583094848777E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219589E-2,3.8511531633951268E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F152)/(1+F$133)-1","v":3.7352168284878307E-2},4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.6209197636136743E-2,5.3370068727882858E-2,4.5689780459707396E-2,4.520457051073179E-2,4.4437781079089467E-2,4.3770361660975698E-2,4.3171715305365899E-2,4.2641382129804839E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196683124E-2]
[null,"WACC Real - Constant",null,null,null,3.7352168284878307E-2,4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.6209197636136743E-2,5.3370068727882858E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["CSP Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F160)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G160)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F161)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.1979443902439213E-2,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F10","v":3.7278930000000002E-2},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11+4%*(2030-F158)/(2030-2016)","v":0.13029167},{"$f":"G11+4%*(2030-G158)/(2030-2016)","v":0.13302170714285716},0.13733677428571428,0.14143362142857144,0.14116324857142859,0.13827910571428573,0.13510569285714286,0.13199609000000001,0.12923336714285716,0.1264274742857143,0.12347126142857143,0.12058398857142859,0.11774780571428571,0.11486187285714286,{"$f":"T11","v":0.11197456},{"$f":"U11","v":0.11200802000000001},{"$f":"V11","v":0.11206550000000001},0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12+4%","v":0.13029167},{"$f":"G12+4%*(2030-G158)/(2030-2016)","v":0.13302170714285716},{"$f":"H12+4%*(2030-H158)/(2030-2016)","v":0.13733677428571428},0.14143362142857144,0.14116324857142859,0.13827910571428573,0.13510569285714286,0.13199609000000001,0.12923336714285716,0.1264274742857143,0.12347126142857143,0.12058398857142859,0.11774780571428571,0.11486187285714286,{"$f":"T12","v":0.11197456},{"$f":"U12","v":0.11200802000000001},{"$f":"V12","v":0.11206550000000001},0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,0.13029167,0.13587885000000002,0.14305106000000001,0.15000505,0.15259182000000002,0.15256482000000002,0.15224855000000001,0.15199609,0.15209051000000001,0.15214176000000001,0.15204269000000001,0.15201256000000002,0.15203352000000001,0.15200473,0.15197456000000001,0.15200802000000002,{"$f":"V13+4%","v":0.15206550000000002},0.15218883000000002,0.15224525,0.15220646000000002,0.15222635000000001,0.15230738000000002,0.15234888000000002,0.15245556000000002,0.15254224000000002,0.15253830000000002,0.15248714000000002,0.15242018000000002,0.15233703000000001,0.15233332000000002,0.15234420000000001,0.15242062000000001,0.15242921000000001,0.15245795000000001,0.15253994000000001]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F167)/(1+F$55) - 1","v":0.10272358048780506},{"$f":"(1+G167)/(1+G$55) - 1","v":0.10538703135888516},0.10959685296167265,0.1135937770034845,0.11332999860627169,0.1105162006968643,0.10742018815331011,0.10438642926829278,0.1016910898954706,9.8953633449477385E-2,9.6069523344947783E-2,9.3252671777003693E-2,9.0485664111498387E-2,8.7670119860627338E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F168)/(1+F$55) - 1","v":0.10272358048780506},0.10538703135888516,0.10959685296167265,0.1135937770034845,0.11332999860627169,0.1105162006968643,0.10742018815331011,0.10438642926829278,0.1016910898954706,9.8953633449477385E-2,9.6069523344947783E-2,9.3252671777003693E-2,9.0485664111498387E-2,8.7670119860627338E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,0.10272358048780506,0.10817448780487826,0.11517176585365863,0.12195614634146357,0.12447982439024408,0.12445348292682934,0.12414492682926825,0.12389862439024402,0.12399074146341471,0.12404074146341482,0.12394408780487809,0.12391469268292687,0.12393514146341467,0.12390705365853671,0.12387761951219511,0.12391026341463429,0.12396634146341468,0.12408666341463426,0.12414170731707319,0.12410386341463409,0.12412326829268316,0.12420232195121961,0.12424280975609747,0.12434688780487813,0.12443145365853669,0.12442760975609768,0.12437769756097583,0.12431237073170753,0.12423124878048797,0.12422762926829289,0.12423824390243898,0.1243128,0.12432118048780505,0.12434921951219535,0.12442920975609773]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,{"$f":"N173+0.1/6","v":0.6166666666666667},0.63333333333333341,0.65000000000000013,0.66666666666666685,0.68333333333333357,0.70000000000000029,{"$f":"T173","v":0.70000000000000029},{"$f":"U173","v":0.70000000000000029},0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,{"$f":"N174+0.05/6","v":0.60833333333333328},0.61666666666666659,0.62499999999999989,0.63333333333333319,0.6416666666666665,0.6499999999999998,{"$f":"T174","v":0.6499999999999998},{"$f":"U174","v":0.6499999999999998},0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.5,{"$f":"N175","v":0.5},{"$f":"O175","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38899999999999996},{"$f":"G20","v":0.38899999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F173*F160*(1-F$176)+(1-F173)*(F167)","v":8.7285972492000014E-2},{"$f":"G173*G160*(1-G$176)+(1-G173)*(G167)","v":8.9402412665714304E-2},9.7583039341828576E-2,0.10187751425634288,0.10288068539645717,0.10112036201417145,9.5414427577039995E-2,9.0104320446080008E-2,7.8689167828342871E-2,7.6251874219190482E-2,7.3617743299409524E-2,7.1178703130599999E-2,6.8904058944761898E-2,6.6800664736061888E-2,6.4625102179999977E-2,6.4505860945999985E-2,6.4601712126399979E-2,6.4722007083199987E-2,6.4653625422999988E-2,6.4578237698199981E-2,6.4526016047399992E-2,6.4766383032199989E-2,6.4741109694799986E-2,6.4732276635599981E-2,6.4789407457199993E-2,6.4695671506199981E-2,6.4601726722199979E-2,6.4563273481599986E-2,6.4445067575399986E-2,6.4418571764799981E-2,6.4380047434999976E-2,6.4360857618599984E-2,6.4424523864999986E-2,6.4478437781599979E-2,6.4474319924799989E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F174*F161*(1-F$176)+(1-F174)*(F168)","v":8.7285972492000014E-2},8.9402412665714304E-2,9.7583039341828576E-2,0.10187751425634288,0.10288068539645717,0.10112036201417145,9.5414427577039995E-2,9.0104320446080008E-2,7.8689167828342871E-2,7.6929922868738093E-2,7.492967798701905E-2,7.307890641678573E-2,7.1346246283238102E-2,6.9731226206859537E-2,6.8007206310000012E-2,6.7898872307000022E-2,6.7991982688800023E-2,6.8112494434400025E-2,6.8053027178500022E-2,6.7980253576900018E-2,6.7933182758300015E-2,6.8162168529900022E-2,6.814166471660002E-2,6.8141082590200019E-2,6.8200324067400023E-2,6.8113002112900015E-2,6.802211338490001E-2,6.7981623947200004E-2,6.7865922034300016E-2,6.7841053781600019E-2,6.7806058332500016E-2,6.7793697788700008E-2,6.7853430017500022E-2,6.7905545797200012E-2,6.7907578501600022E-2]
[null,"WACC Nominal - Constant",null,null,null,8.7285972492000014E-2,9.1116698380000014E-2,0.10101161077040001,0.10702037139920001,0.10973782825360001,0.10969179058560002,0.10501442757704002,0.10050432044608,9.8541772476000003E-2,9.8601698170000002E-2,9.8398935086000006E-2,9.829420856200001E-2,9.8257852780000002E-2,9.8266563779000005E-2,9.8153518699999998E-2,9.8077906390000011E-2,9.8162794376000007E-2,9.8283956488000007E-2,9.8251232445000003E-2,9.818630121300001E-2,9.8154682891000003E-2,9.8349525023000012E-2,9.8343329782000014E-2,9.8367500454000015E-2,9.8433073898000017E-2,9.8364993933000008E-2,9.828327337300001E-2,9.8236675344000005E-2,9.8128485411000013E-2,9.8108499832000012E-2,9.8084091025000014E-2,9.8092218299E-2,9.8140148475000008E-2,9.8186869844000005E-2,9.8207354231999999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F177)/(1+F$159)-1","v":6.0766802431219791E-2},{"$f":"(1+G177)/(1+G$159)-1","v":6.2831622112891949E-2},7.0812721309101212E-2,7.5002452933017549E-2,7.5981156484348666E-2,7.4263767818703919E-2,6.8697002514185312E-2,6.3516410191297723E-2,5.2379675930090519E-2,5.0001828506527346E-2,4.7431944682351013E-2,4.5052393298146365E-2,4.2833228238792209E-2,4.0781136327865397E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.863583094848777E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219589E-2,3.8511531633951268E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F178)/(1+F$159)-1","v":6.0766802431219791E-2},6.2831622112891949E-2,7.0812721309101212E-2,7.5002452933017549E-2,7.5981156484348666E-2,7.4263767818703919E-2,6.8697002514185312E-2,6.3516410191297723E-2,5.2379675930090519E-2,5.066333938413492E-2,4.8711880962945431E-2,4.6906250162717988E-2,4.5215850032427563E-2,4.3640220689619147E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196683124E-2]
[null,"WACC Real - Constant",null,null,null,6.0766802431219791E-2,6.4504095980487897E-2,7.4157669044292662E-2,8.0019874535804947E-2,8.2671051954731789E-2,8.2626137156682988E-2,7.8062856172721906E-2,7.3662751654712366E-2,7.1748070708292921E-2,7.1806534800000099E-2,7.1608717157073176E-2,7.1506544938536587E-2,7.1471075882926893E-2,7.1479574418536806E-2,7.1369286536585363E-2,7.129551842926829E-2,7.1378335976585383E-2,7.1496542915121974E-2,7.1464617019512344E-2,7.1401269476097706E-2,7.1370422332682981E-2,7.1560512217561101E-2,7.1554468079999989E-2,7.1578049223414819E-2,7.1642023315122039E-2,7.1575603837073176E-2,7.1495876461463492E-2,7.1450414969756126E-2,7.1344863815610005E-2,7.1325365689756337E-2,7.1301552219512399E-2,7.1309481267317176E-2,7.1356242414634119E-2,7.1401824238048972E-2,7.1421809006829484E-2]
[]
["Geotherm Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F186)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G186)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F187)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.1979443902439213E-2,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F10","v":3.7278930000000002E-2},{"$f":"G186","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11+10%","v":0.19029167000000002},{"$f":"G11+10%*(2030-G184)/(2030-2016)","v":0.18873599285714288},{"$f":"H11+10%*(2030-H184)/(2030-2016)","v":0.18876534571428571},0.18857647857142859,0.18402039142857143,0.17685053428571429,0.16939140714285716,0.16199609000000001,0.15494765285714288,0.14785604571428573,0.14061411857142858,0.13344113142857145,0.12631923428571429,0.11914758714285714,{"$f":"T11","v":0.11197456},{"$f":"U11","v":0.11200802000000001},0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12+10%","v":0.19029167000000002},{"$f":"G12+10%","v":0.19587885000000002},0.20305106000000001,0.21000505000000003,0.21259182000000001,0.21256482000000002,0.21224855000000001,0.21199609000000003,0.21209051000000001,0.21214176000000001,0.21204269000000001,0.21201256000000002,0.21203352,0.21200473,0.21197456000000001,0.21200802000000002,0.21206550000000002,0.21218883000000002,0.21224525,0.21220646000000001,0.21222635000000001,0.21230738000000002,0.21234888000000002,0.21245556000000002,0.21254224000000002,0.21253830000000001,0.21248714000000002,0.21242018000000001,0.21233703000000001,0.21233332000000002,0.21234420000000001,0.21242062,0.21242921000000001,0.21245795000000001,0.21253994000000001]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F13+10%","v":0.19029167000000002},0.19587885000000002,0.20305106000000001,0.21000505000000003,0.21259182000000001,0.21256482000000002,0.21224855000000001,0.21199609000000003,0.21209051000000001,0.21214176000000001,0.21204269000000001,0.21201256000000002,0.21203352,0.21200473,0.21197456000000001,0.21200802000000002,0.21206550000000002,0.21218883000000002,0.21224525,0.21220646000000001,0.21222635000000001,0.21230738000000002,0.21234888000000002,0.21245556000000002,0.21254224000000002,0.21253830000000001,0.21248714000000002,0.21242018000000001,0.21233703000000001,0.21233332000000002,0.21234420000000001,0.21242062,0.21242921000000001,0.21245795000000001,0.21253994000000001]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F193)/(1+F$55) - 1","v":0.16126016585365877},{"$f":"(1+G193)/(1+G$55) - 1","v":0.15974243205574923},0.15977106898954707,0.15958680836236949,0.15514184529616726,0.14814686271777022,0.14086966550522662,0.13365472195121963,0.12677819790940781,0.11985955679442517,0.11279426202090592,0.10579622578397219,9.8848033449477457E-2,9.1851304529616762E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F194)/(1+F$55) - 1","v":0.16126016585365877},0.16671107317073175,0.17370835121951234,0.18049273170731706,0.18301640975609779,0.18299006829268305,0.18268151219512196,0.18243520975609773,0.1825273268292682,0.1825773268292683,0.1824806731707318,0.18245127804878059,0.18247172682926838,0.18244363902439042,0.18241420487804882,0.182446848780488,0.18250292682926839,0.18262324878048797,0.1826782926829269,0.1826404487804878,0.18265985365853665,0.18273890731707332,0.18277939512195118,0.18288347317073184,0.18296803902439041,0.18296419512195139,0.18291428292682932,0.18284895609756124,0.18276783414634168,0.18276421463414638,0.18277482926829269,0.18284938536585371,0.18285776585365876,0.18288580487804906,0.18296579512195144]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,0.16126016585365877,0.16671107317073175,0.17370835121951234,0.18049273170731706,0.18301640975609779,0.18299006829268305,0.18268151219512196,0.18243520975609773,0.1825273268292682,0.1825773268292683,0.1824806731707318,0.18245127804878059,0.18247172682926838,0.18244363902439042,0.18241420487804882,0.182446848780488,0.18250292682926839,0.18262324878048797,0.1826782926829269,0.1826404487804878,0.18265985365853665,0.18273890731707332,0.18277939512195118,0.18288347317073184,0.18296803902439041,0.18296419512195139,0.18291428292682932,0.18284895609756124,0.18276783414634168,0.18276421463414638,0.18277482926829269,0.18284938536585371,0.18285776585365876,0.18288580487804906,0.18296579512195144]
[null,"Debt Fraction - Low",null,null,null,0.5,0.51428571428571423,0.52857142857142847,0.5428571428571427,0.55714285714285694,0.57142857142857117,0.58571428571428541,0.59999999999999964,0.61428571428571388,0.62857142857142811,0.64285714285714235,0.65714285714285658,0.67142857142857082,0.68571428571428505,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,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,"Debt Fraction - Constant",null,null,null,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,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38899999999999996},{"$f":"G20","v":0.38899999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F199*F186*(1-F$202)+(1-F199)*(F193)","v":0.10653454811500002},{"$f":"G199*G186*(1-G$202)+(1-G199)*(G193)","v":0.10400098159061226},0.10904995106904899,0.10930135353156739,0.10682069884302453,0.10172579838759188,9.6473999279269446E-2,9.1631378057600049E-2,8.740410185826944E-2,8.324241696473475E-2,7.899051531465312E-2,7.5043951171281681E-2,7.1371501569877607E-2,6.7980142856098005E-2,6.4625102180000005E-2,6.4505860945999999E-2,6.4601712126400007E-2,6.4722007083200014E-2,6.4653625423000002E-2,6.4578237698200008E-2,6.4526016047400006E-2,6.4766383032200017E-2,6.4741109694800014E-2,6.4732276635600008E-2,6.4789407457200007E-2,6.4695671506200009E-2,6.4601726722200006E-2,6.45632734816E-2,6.4445067575400014E-2,6.4418571764800009E-2,6.4380047435000004E-2,6.4360857618599998E-2,6.4424523865000013E-2,6.4478437781600006E-2,6.4474319924800017E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F200*F187*(1-F$202)+(1-F200)*(F194)","v":0.10653454811500002},0.10992616047500001,0.12050174846300001,0.126274201749,0.129024330317,0.128973533232,0.12857341088300001,0.12835883004800003,0.12854177247600002,0.12860169817,0.128398935086,0.12829420856200002,0.12825785278000001,0.128266563779,0.1281535187,0.12807790639,0.12816279437600001,0.12828395648800001,0.128251232445,0.12818630121300001,0.12815468289100002,0.12834952502300001,0.12834332978200003,0.128367500454,0.12843307389800002,0.12836499393300002,0.128283273373,0.12823667534400002,0.128128485411,0.12810849983200001,0.12808409102500001,0.128092218299,0.12814014847499999,0.12818686984400002,0.128207354232]
[null,"WACC Nominal - Constant",null,null,null,0.10653454811500002,0.10992616047500001,0.12050174846300001,0.126274201749,0.129024330317,0.128973533232,0.12857341088300001,0.12835883004800003,0.12854177247600002,0.12860169817,0.128398935086,0.12829420856200002,0.12825785278000001,0.128266563779,0.1281535187,0.12807790639,0.12816279437600001,0.12828395648800001,0.128251232445,0.12818630121300001,0.12815468289100002,0.12834952502300001,0.12834332978200003,0.128367500454,0.12843307389800002,0.12836499393300002,0.128283273373,0.12823667534400002,0.128128485411,0.12810849983200001,0.12808409102500001,0.128092218299,0.12814014847499999,0.12818686984400002,0.128207354232]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F203)/(1+F$185)-1","v":7.9545900600000108E-2},{"$f":"(1+G203)/(1+G$185)-1","v":7.7074128381085183E-2},8.1999952262487019E-2,8.2245222957626929E-2,7.9825072041975087E-2,7.4854437451309153E-2,6.9730731004165269E-2,6.5006222495219701E-2,6.0882050593433767E-2,5.682187020949736E-2,5.2673673477710459E-2,4.8823366996372464E-2,4.5240489336466183E-2,4.1931846688876284E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.8635830948487992E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219811E-2,3.851153163395149E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F204)/(1+F$185)-1","v":7.9545900600000108E-2},8.2854790707317161E-2,9.3172437524878138E-2,9.8804099267317147E-2,0.10148715152878052,0.10143759339707348,0.10104723012975603,0.1008378829736587,0.10101636339121978,0.10107482748292695,0.10087700984000003,0.10077483762146344,0.10073936856585375,0.10074786710146344,0.10063757921951222,0.10056381111219515,0.10064662865951224,0.10076483559804883,0.1007329097024392,0.10066956215902456,0.10063871501560984,0.10082880490048796,0.10082276076292684,0.10084634190634145,0.10091031599804889,0.10084389652000025,0.10076416914439035,0.1007187076526832,0.10061315649853686,0.10059365837268297,0.10056984490243925,0.10057777395024403,0.10062453509756097,0.10067011692097583,0.10069010168975612]
[null,"WACC Real - Constant",null,null,null,7.9545900600000108E-2,8.2854790707317161E-2,9.3172437524878138E-2,9.8804099267317147E-2,0.10148715152878052,0.10143759339707348,0.10104723012975603,0.1008378829736587,0.10101636339121978,0.10107482748292695,0.10087700984000003,0.10077483762146344,0.10073936856585375,0.10074786710146344,0.10063757921951222,0.10056381111219515,0.10064662865951224,0.10076483559804883,0.1007329097024392,0.10066956215902456,0.10063871501560984,0.10082880490048796,0.10082276076292684,0.10084634190634145,0.10091031599804889,0.10084389652000025,0.10076416914439035,0.1007187076526832,0.10061315649853686,0.10059365837268297,0.10056984490243925,0.10057777395024403,0.10062453509756097,0.10067011692097583,0.10069010168975612]
[]
["Hydro Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F212)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G212)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F213)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.1979443902439213E-2,1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F212","v":3.7278930000000002E-2},{"$f":"G212","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low"]
[null,"Rate of Return on Equity Nominal - Mid"]
[null,"Rate of Return on Equity Nominal - Constant"]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F219)/(1+F$55) - 1","v":-2.4390243902438935E-2},{"$f":"(1+G219)/(1+G$55) - 1","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F220)/(1+F$55) - 1","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Debt Fraction - Low",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt Fraction - Mid",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt Fraction - Constant",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Rate (Federal and State)",null,null,null,0.38899999999999996,0.38899999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F225*F212*(1-F$228)+(1-F225)*(F219)","v":2.2777426230000002E-2},{"$f":"G225*G212*(1-G$228)+(1-G225)*(G219)","v":2.3973470949999999E-2},3.7952436925999998E-2,4.2543353498000001E-2,4.5456840634000004E-2,4.5382246464000006E-2,4.4898271766000003E-2,4.4721570096000002E-2,4.4993034952000001E-2,4.5061636340000003E-2,4.4755180172000003E-2,4.4575857124000001E-2,4.4482185559999998E-2,4.4528397558000005E-2,4.43324774E-2,4.414779278E-2,4.4260088752E-2,4.4379082976000003E-2,4.425721489E-2,4.4166142426000005E-2,4.4083015782000003E-2,4.4391670046000004E-2,4.4337779564000007E-2,4.4279440908000005E-2,4.4323907796000005E-2,4.4191687866000008E-2,4.4079406745999999E-2,4.4053170688E-2,4.3919940822000007E-2,4.3883679664000003E-2,4.3823982050000002E-2,4.3763816598000001E-2,4.385108695E-2,4.3915789688000008E-2,4.3874768464E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F226*F213*(1-F$228)+(1-F226)*(F220)","v":2.2777426230000002E-2},2.3973470949999999E-2,3.7952436925999998E-2,4.2543353498000001E-2,4.5456840634000004E-2,4.5382246464000006E-2,4.4898271766000003E-2,4.4721570096000002E-2,4.4993034952000001E-2,4.5061636340000003E-2,4.4755180172000003E-2,4.4575857124000001E-2,4.4482185559999998E-2,4.4528397558000005E-2,4.43324774E-2,4.414779278E-2,4.4260088752E-2,4.4379082976000003E-2,4.425721489E-2,4.4166142426000005E-2,4.4083015782000003E-2,4.4391670046000004E-2,4.4337779564000007E-2,4.4279440908000005E-2,4.4323907796000005E-2,4.4191687866000008E-2,4.4079406745999999E-2,4.4053170688E-2,4.3919940822000007E-2,4.3883679664000003E-2,4.3823982050000002E-2,4.3763816598000001E-2,4.385108695E-2,4.3915789688000008E-2,4.3874768464E-2]
[null,"WACC Nominal - Constant",null,null,null,2.2777426230000002E-2,2.3973470949999999E-2,3.7952436925999998E-2,4.2543353498000001E-2,4.5456840634000004E-2,4.5382246464000006E-2,4.4898271766000003E-2,4.4721570096000002E-2,4.4993034952000001E-2,4.5061636340000003E-2,4.4755180172000003E-2,4.4575857124000001E-2,4.4482185559999998E-2,4.4528397558000005E-2,4.43324774E-2,4.414779278E-2,4.4260088752E-2,4.4379082976000003E-2,4.425721489E-2,4.4166142426000005E-2,4.4083015782000003E-2,4.4391670046000004E-2,4.4337779564000007E-2,4.4279440908000005E-2,4.4323907796000005E-2,4.4191687866000008E-2,4.4079406745999999E-2,4.4053170688E-2,4.3919940822000007E-2,4.3883679664000003E-2,4.3823982050000002E-2,4.3763816598000001E-2,4.385108695E-2,4.3915789688000008E-2,4.3874768464E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F229)/(1+F$211)-1","v":-2.1683646536584389E-3},{"$f":"(1+G229)/(1+G$211)-1","v":-1.0014917560975389E-3},1.263652383024394E-2,1.7115466827317238E-2,1.995789330146347E-2,1.9885118501463461E-2,1.9412948064390312E-2,1.9240556191219671E-2,1.950539995317091E-2,1.9572328136585604E-2,1.9273346509268485E-2,1.9098397194146521E-2,1.900701030243912E-2,1.9052095178536677E-2,1.8860953560975613E-2,1.868077344390251E-2,1.8790330489756091E-2,1.8906422415609914E-2,1.8787526721951275E-2,1.8698675537561105E-2,1.861757637268302E-2,1.8918702483902594E-2,1.8866126403902506E-2,1.8809210641951291E-2,1.8852592971707383E-2,1.8723597918048895E-2,1.8614055361951376E-2,1.8588459207804942E-2,1.8458478850731597E-2,1.842310211121978E-2,1.836486053658537E-2,1.8306162534634352E-2,1.839130434146341E-2,1.8454428963902592E-2,1.8414408257561021E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F230)/(1+F$211)-1","v":-2.1683646536584389E-3},-1.0014917560975389E-3,1.263652383024394E-2,1.7115466827317238E-2,1.995789330146347E-2,1.9885118501463461E-2,1.9412948064390312E-2,1.9240556191219671E-2,1.950539995317091E-2,1.9572328136585604E-2,1.9273346509268485E-2,1.9098397194146521E-2,1.900701030243912E-2,1.9052095178536677E-2,1.8860953560975613E-2,1.868077344390251E-2,1.8790330489756091E-2,1.8906422415609914E-2,1.8787526721951275E-2,1.8698675537561105E-2,1.861757637268302E-2,1.8918702483902594E-2,1.8866126403902506E-2,1.8809210641951291E-2,1.8852592971707383E-2,1.8723597918048895E-2,1.8614055361951376E-2,1.8588459207804942E-2,1.8458478850731597E-2,1.842310211121978E-2,1.836486053658537E-2,1.8306162534634352E-2,1.839130434146341E-2,1.8454428963902592E-2,1.8414408257561021E-2]
[null,"WACC Real - Constant",null,null,null,-2.1683646536584389E-3,-1.0014917560975389E-3,1.263652383024394E-2,1.7115466827317238E-2,1.995789330146347E-2,1.9885118501463461E-2,1.9412948064390312E-2,1.9240556191219671E-2,1.950539995317091E-2,1.9572328136585604E-2,1.9273346509268485E-2,1.9098397194146521E-2,1.900701030243912E-2,1.9052095178536677E-2,1.8860953560975613E-2,1.868077344390251E-2,1.8790330489756091E-2,1.8906422415609914E-2,1.8787526721951275E-2,1.8698675537561105E-2,1.861757637268302E-2,1.8918702483902594E-2,1.8866126403902506E-2,1.8809210641951291E-2,1.8852592971707383E-2,1.8723597918048895E-2,1.8614055361951376E-2,1.8588459207804942E-2,1.8458478850731597E-2,1.842310211121978E-2,1.836486053658537E-2,1.8306162534634352E-2,1.839130434146341E-2,1.8454428963902592E-2,1.8414408257561021E-2]
[]
["Natural Gas Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F238)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G238)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F239)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F240)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F238","v":3.7278930000000002E-2},{"$f":"G238","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.0291670000000004E-2},{"$f":"G11","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F245)/(1+F$55) - 1","v":6.3699190243902581E-2},{"$f":"(1+G245)/(1+G$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F246)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F247)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F17","v":0.6},{"$f":"G17","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F18","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.38899999999999996,0.38899999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F251*F238*(1-F$254)+(1-F251)*(F245)","v":4.9783123738000007E-2},{"$f":"G251*G238*(1-G$254)+(1-G251)*(G245)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F252*F239*(1-F$254)+(1-F252)*(F246)","v":4.9783123738000007E-2},5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Constant",null,null,null,4.9783123738000007E-2,5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F255)/(1+F$237)-1","v":2.4178657305365947E-2},{"$f":"(1+G255)/(1+G$237)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F256)/(1+F$237)-1","v":2.4178657305365947E-2},2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Constant",null,null,null,2.4178657305365947E-2,2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["Coal Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F264)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G264)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F265)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F266)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F264","v":3.7278930000000002E-2},{"$f":"G264","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.0291670000000004E-2},{"$f":"G11","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F271)/(1+F$55) - 1","v":6.3699190243902581E-2},{"$f":"(1+G271)/(1+G$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F272)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F273)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F17","v":0.6},{"$f":"G17","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F18","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.38899999999999996,0.38899999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F277*F264*(1-F$280)+(1-F277)*(F271)+Coal!$S$38","v":7.9783123738000006E-2},{"$f":"G277*G264*(1-G$280)+(1-G277)*(G271)+Coal!$S$38","v":8.273562257E-2},{"$f":"H277*H264*(1-H$280)+(1-H277)*(H271)+Coal!$S$38","v":9.3991886155600002E-2},{"$f":"I277*I264*(1-I$280)+(1-I277)*(I271)+Coal!$S$38","v":9.9528032098799998E-2},{"$f":"J277*J264*(1-J$280)+(1-J277)*(J271)+Coal!$S$38","v":0.10231083238040001},{"$f":"K277*K264*(1-K$280)+(1-K277)*(K271)+Coal!$S$38","v":0.10225527587840001},{"$f":"L277*L264*(1-L$280)+(1-L277)*(L271)+Coal!$S$38","v":0.1018383830596},{"$f":"M277*M264*(1-M$280)+(1-M277)*(M271)+Coal!$S$38","v":0.1016313780576},{"$f":"N277*N264*(1-N$280)+(1-N277)*(N271)+Coal!$S$38","v":0.1018320249712},{"$f":"O277*O264*(1-O$280)+(1-O277)*(O271)+Coal!$S$38","v":0.101893685804},{"$f":"P277*P264*(1-P$280)+(1-P277)*(P271)+Coal!$S$38","v":0.1016701841032},{"$f":"Q277*Q264*(1-Q$280)+(1-Q277)*(Q271)+Coal!$S$38","v":0.1015505382744},{"$f":"R277*R264*(1-R$280)+(1-R277)*(R271)+Coal!$S$38","v":0.101502719336},{"$f":"S277*S264*(1-S$280)+(1-S277)*(S271)+Coal!$S$38","v":0.1015189305348},{"$f":"T277*T264*(1-T$280)+(1-T277)*(T271)+Coal!$S$38","v":0.10138931044000001},{"$f":"U277*U264*(1-U$280)+(1-U277)*(U271)+Coal!$S$38","v":0.10129188366800002},{"$f":"V277*V264*(1-V$280)+(1-V277)*(V271)+Coal!$S$38","v":0.10138225325120001},{"$f":"W277*W264*(1-W$280)+(1-W277)*(W271)+Coal!$S$38","v":0.10150298178560001},{"$f":"X277*X264*(1-X$280)+(1-X277)*(X271)+Coal!$S$38","v":0.101452428934},{"$f":"Y277*Y264*(1-Y$280)+(1-Y277)*(Y271)+Coal!$S$38","v":0.1013822694556},{"$f":"Z277*Z264*(1-Z$280)+(1-Z277)*(Z271)+Coal!$S$38","v":0.10134034946920001},{"$f":"AA277*AA264*(1-AA$280)+(1-AA277)*(AA271)+Coal!$S$38","v":0.10155795402760001},{"$f":"AB277*AB264*(1-AB$280)+(1-AB277)*(AB271)+Coal!$S$38","v":0.10154221973840001},{"$f":"AC277*AC264*(1-AC$280)+(1-AC277)*(AC271)+Coal!$S$38","v":0.10154988854480002},{"$f":"AD277*AD264*(1-AD$280)+(1-AD277)*(AD271)+Coal!$S$38","v":0.10161124067760001},{"$f":"AE277*AE264*(1-AE$280)+(1-AE277)*(AE271)+Coal!$S$38","v":0.10153033271960001},{"$f":"AF277*AF264*(1-AF$280)+(1-AF277)*(AF271)+Coal!$S$38","v":0.1014425000476},{"$f":"AG277*AG264*(1-AG$280)+(1-AG277)*(AG271)+Coal!$S$38","v":0.10139997441280001},{"$f":"AH277*AH264*(1-AH$280)+(1-AH277)*(AH271)+Coal!$S$38","v":0.1012867764932},{"$f":"AI277*AI264*(1-AI$280)+(1-AI277)*(AI271)+Coal!$S$38","v":0.1012635357984},{"$f":"AJ277*AJ264*(1-AJ$280)+(1-AJ277)*(AJ271)+Coal!$S$38","v":0.10123206923},{"$f":"AK277*AK264*(1-AK$280)+(1-AK277)*(AK271)+Coal!$S$38","v":0.10122653795879999},{"$f":"AL277*AL264*(1-AL$280)+(1-AL277)*(AL271)+Coal!$S$38","v":0.10128233617},{"$f":"AM277*AM264*(1-AM$280)+(1-AM277)*(AM271)+Coal!$S$38","v":0.1013326538128},{"$f":"AN277*AN264*(1-AN$280)+(1-AN277)*(AN271)+Coal!$S$38","v":0.1013408370784}]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F278*F265*(1-F$280)+(1-F278)*(F272)+Coal!$S$38","v":7.9783123738000006E-2},{"$f":"G278*G265*(1-G$280)+(1-G278)*(G272)+Coal!$S$38","v":8.273562257E-2},{"$f":"H278*H265*(1-H$280)+(1-H278)*(H272)+Coal!$S$38","v":9.3991886155600002E-2},{"$f":"I278*I265*(1-I$280)+(1-I278)*(I272)+Coal!$S$38","v":9.9528032098799998E-2},{"$f":"J278*J265*(1-J$280)+(1-J278)*(J272)+Coal!$S$38","v":0.10231083238040001},{"$f":"K278*K265*(1-K$280)+(1-K278)*(K272)+Coal!$S$38","v":0.10225527587840001},{"$f":"L278*L265*(1-L$280)+(1-L278)*(L272)+Coal!$S$38","v":0.1018383830596},{"$f":"M278*M265*(1-M$280)+(1-M278)*(M272)+Coal!$S$38","v":0.1016313780576},{"$f":"N278*N265*(1-N$280)+(1-N278)*(N272)+Coal!$S$38","v":0.1018320249712},{"$f":"O278*O265*(1-O$280)+(1-O278)*(O272)+Coal!$S$38","v":0.101893685804},{"$f":"P278*P265*(1-P$280)+(1-P278)*(P272)+Coal!$S$38","v":0.1016701841032},{"$f":"Q278*Q265*(1-Q$280)+(1-Q278)*(Q272)+Coal!$S$38","v":0.1015505382744},{"$f":"R278*R265*(1-R$280)+(1-R278)*(R272)+Coal!$S$38","v":0.101502719336},{"$f":"S278*S265*(1-S$280)+(1-S278)*(S272)+Coal!$S$38","v":0.1015189305348},{"$f":"T278*T265*(1-T$280)+(1-T278)*(T272)+Coal!$S$38","v":0.10138931044000001},{"$f":"U278*U265*(1-U$280)+(1-U278)*(U272)+Coal!$S$38","v":0.10129188366800002},{"$f":"V278*V265*(1-V$280)+(1-V278)*(V272)+Coal!$S$38","v":0.10138225325120001},{"$f":"W278*W265*(1-W$280)+(1-W278)*(W272)+Coal!$S$38","v":0.10150298178560001},{"$f":"X278*X265*(1-X$280)+(1-X278)*(X272)+Coal!$S$38","v":0.101452428934},{"$f":"Y278*Y265*(1-Y$280)+(1-Y278)*(Y272)+Coal!$S$38","v":0.1013822694556},{"$f":"Z278*Z265*(1-Z$280)+(1-Z278)*(Z272)+Coal!$S$38","v":0.10134034946920001},{"$f":"AA278*AA265*(1-AA$280)+(1-AA278)*(AA272)+Coal!$S$38","v":0.10155795402760001},{"$f":"AB278*AB265*(1-AB$280)+(1-AB278)*(AB272)+Coal!$S$38","v":0.10154221973840001},{"$f":"AC278*AC265*(1-AC$280)+(1-AC278)*(AC272)+Coal!$S$38","v":0.10154988854480002},{"$f":"AD278*AD265*(1-AD$280)+(1-AD278)*(AD272)+Coal!$S$38","v":0.10161124067760001},{"$f":"AE278*AE265*(1-AE$280)+(1-AE278)*(AE272)+Coal!$S$38","v":0.10153033271960001},{"$f":"AF278*AF265*(1-AF$280)+(1-AF278)*(AF272)+Coal!$S$38","v":0.1014425000476},{"$f":"AG278*AG265*(1-AG$280)+(1-AG278)*(AG272)+Coal!$S$38","v":0.10139997441280001},{"$f":"AH278*AH265*(1-AH$280)+(1-AH278)*(AH272)+Coal!$S$38","v":0.1012867764932},{"$f":"AI278*AI265*(1-AI$280)+(1-AI278)*(AI272)+Coal!$S$38","v":0.1012635357984},{"$f":"AJ278*AJ265*(1-AJ$280)+(1-AJ278)*(AJ272)+Coal!$S$38","v":0.10123206923},{"$f":"AK278*AK265*(1-AK$280)+(1-AK278)*(AK272)+Coal!$S$38","v":0.10122653795879999},{"$f":"AL278*AL265*(1-AL$280)+(1-AL278)*(AL272)+Coal!$S$38","v":0.10128233617},{"$f":"AM278*AM265*(1-AM$280)+(1-AM278)*(AM272)+Coal!$S$38","v":0.1013326538128},{"$f":"AN278*AN265*(1-AN$280)+(1-AN278)*(AN272)+Coal!$S$38","v":0.1013408370784}]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F279*F266*(1-F$280)+(1-F279)*(F273)+Coal!$S$38","v":7.9783123738000006E-2},{"$f":"G279*G266*(1-G$280)+(1-G279)*(G273)+Coal!$S$38","v":8.273562257E-2},{"$f":"H279*H266*(1-H$280)+(1-H279)*(H273)+Coal!$S$38","v":9.3991886155600002E-2},{"$f":"I279*I266*(1-I$280)+(1-I279)*(I273)+Coal!$S$38","v":9.9528032098799998E-2},{"$f":"J279*J266*(1-J$280)+(1-J279)*(J273)+Coal!$S$38","v":0.10231083238040001},{"$f":"K279*K266*(1-K$280)+(1-K279)*(K273)+Coal!$S$38","v":0.10225527587840001},{"$f":"L279*L266*(1-L$280)+(1-L279)*(L273)+Coal!$S$38","v":0.1018383830596},{"$f":"M279*M266*(1-M$280)+(1-M279)*(M273)+Coal!$S$38","v":0.1016313780576},{"$f":"N279*N266*(1-N$280)+(1-N279)*(N273)+Coal!$S$38","v":0.1018320249712},{"$f":"O279*O266*(1-O$280)+(1-O279)*(O273)+Coal!$S$38","v":0.101893685804},{"$f":"P279*P266*(1-P$280)+(1-P279)*(P273)+Coal!$S$38","v":0.1016701841032},{"$f":"Q279*Q266*(1-Q$280)+(1-Q279)*(Q273)+Coal!$S$38","v":0.1015505382744},{"$f":"R279*R266*(1-R$280)+(1-R279)*(R273)+Coal!$S$38","v":0.101502719336},{"$f":"S279*S266*(1-S$280)+(1-S279)*(S273)+Coal!$S$38","v":0.1015189305348},{"$f":"T279*T266*(1-T$280)+(1-T279)*(T273)+Coal!$S$38","v":0.10138931044000001},{"$f":"U279*U266*(1-U$280)+(1-U279)*(U273)+Coal!$S$38","v":0.10129188366800002},{"$f":"V279*V266*(1-V$280)+(1-V279)*(V273)+Coal!$S$38","v":0.10138225325120001},{"$f":"W279*W266*(1-W$280)+(1-W279)*(W273)+Coal!$S$38","v":0.10150298178560001},{"$f":"X279*X266*(1-X$280)+(1-X279)*(X273)+Coal!$S$38","v":0.101452428934},{"$f":"Y279*Y266*(1-Y$280)+(1-Y279)*(Y273)+Coal!$S$38","v":0.1013822694556},{"$f":"Z279*Z266*(1-Z$280)+(1-Z279)*(Z273)+Coal!$S$38","v":0.10134034946920001},{"$f":"AA279*AA266*(1-AA$280)+(1-AA279)*(AA273)+Coal!$S$38","v":0.10155795402760001},{"$f":"AB279*AB266*(1-AB$280)+(1-AB279)*(AB273)+Coal!$S$38","v":0.10154221973840001},{"$f":"AC279*AC266*(1-AC$280)+(1-AC279)*(AC273)+Coal!$S$38","v":0.10154988854480002},{"$f":"AD279*AD266*(1-AD$280)+(1-AD279)*(AD273)+Coal!$S$38","v":0.10161124067760001},{"$f":"AE279*AE266*(1-AE$280)+(1-AE279)*(AE273)+Coal!$S$38","v":0.10153033271960001},{"$f":"AF279*AF266*(1-AF$280)+(1-AF279)*(AF273)+Coal!$S$38","v":0.1014425000476},{"$f":"AG279*AG266*(1-AG$280)+(1-AG279)*(AG273)+Coal!$S$38","v":0.10139997441280001},{"$f":"AH279*AH266*(1-AH$280)+(1-AH279)*(AH273)+Coal!$S$38","v":0.1012867764932},{"$f":"AI279*AI266*(1-AI$280)+(1-AI279)*(AI273)+Coal!$S$38","v":0.1012635357984},{"$f":"AJ279*AJ266*(1-AJ$280)+(1-AJ279)*(AJ273)+Coal!$S$38","v":0.10123206923},{"$f":"AK279*AK266*(1-AK$280)+(1-AK279)*(AK273)+Coal!$S$38","v":0.10122653795879999},{"$f":"AL279*AL266*(1-AL$280)+(1-AL279)*(AL273)+Coal!$S$38","v":0.10128233617},{"$f":"AM279*AM266*(1-AM$280)+(1-AM279)*(AM273)+Coal!$S$38","v":0.1013326538128},{"$f":"AN279*AN266*(1-AN$280)+(1-AN279)*(AN273)+Coal!$S$38","v":0.1013408370784}]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F281)/(1+F$263)-1","v":5.3446949988292802E-2},{"$f":"(1+G281)/(1+G$263)-1","v":5.632743665365858E-2},6.7309157224975547E-2,7.2710275218341502E-2,7.5425202322341622E-2,7.53710008569759E-2,7.4964276155707221E-2,7.4762320056195097E-2,7.4958073142634252E-2,7.5018230052683155E-2,7.4800179612878104E-2,7.4683451975024351E-2,7.4636799352195249E-2,7.4652615155902602E-2,7.4526156526829368E-2,7.4431106017560866E-2,7.4519271464585479E-2,7.4637055400585295E-2,7.4587735545365907E-2,7.4519287273756118E-2,7.447838972604881E-2,7.4690686856195176E-2,7.4675336330146447E-2,7.468281809248789E-2,7.4742673831804884E-2,7.466373923863423E-2,7.4578048826926979E-2,7.4536560402731711E-2,7.4426123408000144E-2,7.4403449559414803E-2,7.4372750468292725E-2,7.4367354106146477E-2,7.4421791385365976E-2,7.4470881768585517E-2,7.4478865442341391E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F282)/(1+F$263)-1","v":5.3446949988292802E-2},5.632743665365858E-2,6.7309157224975547E-2,7.2710275218341502E-2,7.5425202322341622E-2,7.53710008569759E-2,7.4964276155707221E-2,7.4762320056195097E-2,7.4958073142634252E-2,7.5018230052683155E-2,7.4800179612878104E-2,7.4683451975024351E-2,7.4636799352195249E-2,7.4652615155902602E-2,7.4526156526829368E-2,7.4431106017560866E-2,7.4519271464585479E-2,7.4637055400585295E-2,7.4587735545365907E-2,7.4519287273756118E-2,7.447838972604881E-2,7.4690686856195176E-2,7.4675336330146447E-2,7.468281809248789E-2,7.4742673831804884E-2,7.466373923863423E-2,7.4578048826926979E-2,7.4536560402731711E-2,7.4426123408000144E-2,7.4403449559414803E-2,7.4372750468292725E-2,7.4367354106146477E-2,7.4421791385365976E-2,7.4470881768585517E-2,7.4478865442341391E-2]
[null,"WACC Real - Constant",null,null,null,5.3446949988292802E-2,5.632743665365858E-2,6.7309157224975547E-2,7.2710275218341502E-2,7.5425202322341622E-2,7.53710008569759E-2,7.4964276155707221E-2,7.4762320056195097E-2,7.4958073142634252E-2,7.5018230052683155E-2,7.4800179612878104E-2,7.4683451975024351E-2,7.4636799352195249E-2,7.4652615155902602E-2,7.4526156526829368E-2,7.4431106017560866E-2,7.4519271464585479E-2,7.4637055400585295E-2,7.4587735545365907E-2,7.4519287273756118E-2,7.447838972604881E-2,7.4690686856195176E-2,7.4675336330146447E-2,7.468281809248789E-2,7.4742673831804884E-2,7.466373923863423E-2,7.4578048826926979E-2,7.4536560402731711E-2,7.4426123408000144E-2,7.4403449559414803E-2,7.4372750468292725E-2,7.4367354106146477E-2,7.4421791385365976E-2,7.4470881768585517E-2,7.4478865442341391E-2]
[]
["Nuclear Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F290)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G290)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F291)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F292)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F290","v":3.7278930000000002E-2},{"$f":"G290","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.0291670000000004E-2},{"$f":"G11","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F297)/(1+F$55) - 1","v":6.3699190243902581E-2},{"$f":"(1+G297)/(1+G$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F298)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F299)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F17","v":0.6},{"$f":"G17","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F18","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.38899999999999996,0.38899999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F303*F290*(1-F$306)+(1-F303)*(F297)","v":4.9783123738000007E-2},{"$f":"G303*G290*(1-G$306)+(1-G303)*(G297)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F304*F291*(1-F$306)+(1-F304)*(F298)","v":4.9783123738000007E-2},5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Constant",null,null,null,4.9783123738000007E-2,5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F307)/(1+F$289)-1","v":2.4178657305365947E-2},{"$f":"(1+G307)/(1+G$289)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F308)/(1+F$289)-1","v":2.4178657305365947E-2},2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Constant",null,null,null,2.4178657305365947E-2,2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
[]
["BioPower Market Factors",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F4","v":3.7278930000000002E-2},{"$f":"G4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F5","v":3.7278930000000002E-2},{"$f":"G5","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,0,0,0,0,{"$f":"R5","v":5.9900599999999998E-2},{"$f":"S5","v":5.9962830000000002E-2},{"$f":"T5","v":5.9699000000000002E-2},{"$f":"U5","v":5.9450299999999998E-2},5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F6","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F317)/(1+F$55) - 1","v":1.1979443902439213E-2},{"$f":"(1+G317)/(1+G$55) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F318)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F319)/(1+F$55) - 1","v":1.1979443902439213E-2},1.3889219512195128E-2,2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2,3.3251356097561136E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F317","v":3.7278930000000002E-2},{"$f":"G317","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F11","v":9.0291670000000004E-2},{"$f":"G11","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F12","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0291670000000004E-2,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F324)/(1+F$55) - 1","v":6.3699190243902581E-2},{"$f":"(1+G324)/(1+G$55) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F325)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F326)/(1+F$55) - 1","v":6.3699190243902581E-2},6.9150097560975787E-2,7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2,8.5404819512195251E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F17","v":0.6},{"$f":"G17","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F18","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.38899999999999996,0.38899999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F330*F317*(1-F$333)+(1-F330)*(F324)","v":4.9783123738000007E-2},{"$f":"G330*G317*(1-G$333)+(1-G330)*(G324)","v":5.2735622570000008E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F331*F318*(1-F$333)+(1-F331)*(F325)","v":4.9783123738000007E-2},5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,4.4836204000000004E-2,4.4856704000000004E-2,4.4817076000000004E-2,4.4805024000000006E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Nominal - Constant",null,null,null,4.9783123738000007E-2,5.2735622570000008E-2,6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F334)/(1+F$316)-1","v":2.4178657305365947E-2},{"$f":"(1+G334)/(1+G$316)-1","v":2.7059143970731725E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F335)/(1+F$316)-1","v":2.4178657305365947E-2},2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,1.93523941463416E-2,1.9372394146341732E-2,1.9333732682926819E-2,1.9321974634146422E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[null,"WACC Real - Constant",null,null,null,2.4178657305365947E-2,2.7059143970731725E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
[]
["Land-based WIND USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F705","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F706","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F707","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F708","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F709","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F710","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F711","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F712","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F713","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F714","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F715","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F716","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F717","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F718","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F719","v":0.6},0.6071428571428571,0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F720","v":0.6},0.60357142857142854,0.6071428571428571,0.61071428571428565,0.61428571428571421,0.61785714285714277,0.62142857142857133,0.62499999999999989,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F721","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F722","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F723","v":5.2739388000000005E-2},5.2292237857142862E-2,5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F724","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F725","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F726","v":2.7062817560975727E-2},2.6626573519163976E-2,2.6190329477352003E-2,2.5754085435540253E-2,2.531784139372828E-2,2.4881597351916529E-2,2.4445353310104778E-2,2.4009109268292583E-2,2.3572865226480832E-2,2.3136621184669082E-2,2.2700377142857109E-2,2.2264133101045358E-2,2.1827889059233607E-2,2.1391645017421634E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F727","v":2.7062817560975727E-2},2.6844695540069852E-2,2.6626573519163976E-2,2.6408451498257879E-2,2.6190329477352003E-2,2.5972207456446128E-2,2.5754085435540253E-2,2.5535963414634377E-2,2.531784139372828E-2,2.5099719372822404E-2,2.4881597351916529E-2,2.4663475331010654E-2,2.4445353310104778E-2,2.4227231289198681E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F728","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Off-Shore WIND USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F731","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F732","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F733","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F734","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F735","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F736","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F737","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F738","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F739","v":0.1603},0.15672857142857144,0.15315714285714288,0.14958571428571432,0.14601428571428576,0.1424428571428572,0.13887142857142865,0.13530000000000009,0.13172857142857153,0.12815714285714297,0.1245857142857144,0.12101428571428582,0.11744285714285725,0.11387142857142868,0.11030000000000001,0.10830000000000001,0.10630000000000001,0.1043,0.1023,0.1003,9.8299999999999998E-2,9.6299999999999997E-2,9.4299999999999995E-2,9.2299999999999993E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F740","v":0.1603},0.15672857142857144,0.15315714285714288,0.14958571428571432,0.14601428571428576,0.1424428571428572,0.13887142857142865,0.13530000000000009,0.13172857142857153,0.12815714285714297,0.1245857142857144,0.12101428571428582,0.11744285714285725,0.11387142857142868,0.11030000000000001,0.10830000000000001,0.10630000000000001,0.1043,0.1023,0.1003,9.8299999999999998E-2,9.6299999999999997E-2,9.4299999999999995E-2,9.2299999999999993E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F741","v":0.1603},0.15672857142857144,0.15315714285714288,0.14958571428571432,0.14601428571428576,0.1424428571428572,0.13887142857142865,0.13530000000000009,0.13172857142857153,0.12815714285714297,0.1245857142857144,0.12101428571428582,0.11744285714285725,0.11387142857142868,0.11030000000000001,0.10830000000000001,0.10630000000000001,0.1043,0.1023,0.1003,9.8299999999999998E-2,9.6299999999999997E-2,9.4299999999999995E-2,9.2299999999999993E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F742","v":0.1319999999999999},0.12851567944250863,0.12503135888501737,0.12154703832752611,0.11806271777003485,0.11457839721254359,0.11109407665505233,0.10760975609756107,0.10412543554006981,0.10064111498257855,9.7156794425087289E-2,9.3672473867596029E-2,9.0188153310104768E-2,8.6703832752613286E-2,8.3219512195122025E-2,8.1268292682926901E-2,7.9317073170731778E-2,7.7365853658536654E-2,7.541463414634153E-2,7.3463414634146407E-2,7.1512195121951283E-2,6.9560975609756159E-2,6.7609756097561036E-2,6.5658536585365912E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F743","v":0.1319999999999999},0.12851567944250863,0.12503135888501737,0.12154703832752611,0.11806271777003485,0.11457839721254359,0.11109407665505233,0.10760975609756107,0.10412543554006981,0.10064111498257855,9.7156794425087289E-2,9.3672473867596029E-2,9.0188153310104768E-2,8.6703832752613286E-2,8.3219512195122025E-2,8.1268292682926901E-2,7.9317073170731778E-2,7.7365853658536654E-2,7.541463414634153E-2,7.3463414634146407E-2,7.1512195121951283E-2,6.9560975609756159E-2,6.7609756097561036E-2,6.5658536585365912E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F744","v":0.1319999999999999},0.12851567944250863,0.12503135888501737,0.12154703832752611,0.11806271777003485,0.11457839721254359,0.11109407665505233,0.10760975609756107,0.10412543554006981,0.10064111498257855,9.7156794425087289E-2,9.3672473867596029E-2,9.0188153310104768E-2,8.6703832752613286E-2,8.3219512195122025E-2,8.1268292682926901E-2,7.9317073170731778E-2,7.7365853658536654E-2,7.541463414634153E-2,7.3463414634146407E-2,7.1512195121951283E-2,6.9560975609756159E-2,6.7609756097561036E-2,6.5658536585365912E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F745","v":0.6},0.6071428571428571,0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F746","v":0.6},0.60357142857142854,0.6071428571428571,0.61071428571428565,0.61428571428571421,0.61785714285714277,0.62142857142857133,0.62499999999999989,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F747","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F748","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F749","v":8.0739387999999995E-2},7.8389176632653074E-2,7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F750","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F751","v":8.0739387999999995E-2},7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F752","v":5.4379890731707459E-2},5.2087001592832305E-2,4.9843888461921448E-2,4.7650551338974667E-2,4.5506990223992183E-2,4.3413205116973774E-2,4.1369196017919441E-2,3.9374962926829404E-2,3.7430505843703443E-2,3.5535824768541557E-2,3.3690919701343969E-2,3.1895790642110677E-2,3.0150437590841461E-2,2.845486054753632E-2,2.6809059512195255E-2,2.6223693658536495E-2,2.563832780487818E-2,2.5052961951219643E-2,2.4467596097560884E-2,2.3882230243902569E-2,2.3296864390244032E-2,2.2711498536585495E-2,2.2126132682926958E-2,2.1540766829268421E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F753","v":5.4379890731707459E-2},5.2536582050771718E-2,5.0718161373817905E-2,4.8924628700846462E-2,4.7155984031856724E-2,4.5412227366849356E-2,4.3693358705823915E-2,4.1999378048780622E-2,4.0330285395719256E-2,3.8686080746640261E-2,3.7066764101543193E-2,3.5472335460428051E-2,3.3902794823295279E-2,3.2358142190144656E-2,3.0838377560975738E-2,3.0155450731707445E-2,2.9472523902439152E-2,2.8789597073170858E-2,2.8106670243902343E-2,2.7423743414634272E-2,2.6740816585365978E-2,2.6057889756097463E-2,2.5374962926829392E-2,2.4692036097561099E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F754","v":5.4379890731707459E-2},5.298616250871091E-2,5.1592434285714361E-2,5.0198706062718035E-2,4.8804977839721264E-2,4.7411249616724938E-2,4.6017521393728389E-2,4.462379317073184E-2,4.3230064947735292E-2,4.1836336724738743E-2,4.0442608501742416E-2,3.9048880278745646E-2,3.7655152055749319E-2,3.626142383275277E-2,3.4867695609756222E-2,3.4087207804878172E-2,3.3306720000000123E-2,3.2526232195122073E-2,3.1745744390243802E-2,3.0965256585365974E-2,3.0184768780487925E-2,2.9404280975609876E-2,2.8623793170731826E-2,2.7843305365853555E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Utility PV USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F757","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F758","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F759","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F760","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F761","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F762","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F763","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F764","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F765","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F766","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F767","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F768","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F769","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F770","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F771","v":0.6},0.6071428571428571,0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F772","v":0.6},0.60357142857142854,0.6071428571428571,0.61071428571428565,0.61428571428571421,0.61785714285714277,0.62142857142857133,0.62499999999999989,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F773","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F774","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F775","v":5.2739388000000005E-2},5.2292237857142862E-2,5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F776","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F777","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F778","v":2.7062817560975727E-2},2.6626573519163976E-2,2.6190329477352003E-2,2.5754085435540253E-2,2.531784139372828E-2,2.4881597351916529E-2,2.4445353310104778E-2,2.4009109268292583E-2,2.3572865226480832E-2,2.3136621184669082E-2,2.2700377142857109E-2,2.2264133101045358E-2,2.1827889059233607E-2,2.1391645017421634E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F779","v":2.7062817560975727E-2},2.6844695540069852E-2,2.6626573519163976E-2,2.6408451498257879E-2,2.6190329477352003E-2,2.5972207456446128E-2,2.5754085435540253E-2,2.5535963414634377E-2,2.531784139372828E-2,2.5099719372822404E-2,2.4881597351916529E-2,2.4663475331010654E-2,2.4445353310104778E-2,2.4227231289198681E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F780","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Commercial PV USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F783","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F784","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F785","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F786","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F787","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F788","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F789","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F790","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F791","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F792","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F793","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F794","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F795","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F796","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F797","v":0.6},0.6071428571428571,0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F798","v":0.6},0.60357142857142854,0.6071428571428571,0.61071428571428565,0.61428571428571421,0.61785714285714277,0.62142857142857133,0.62499999999999989,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F799","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F800","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F801","v":5.2739388000000005E-2},5.2292237857142862E-2,5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F802","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F803","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F804","v":2.7062817560975727E-2},2.6626573519163976E-2,2.6190329477352003E-2,2.5754085435540253E-2,2.531784139372828E-2,2.4881597351916529E-2,2.4445353310104778E-2,2.4009109268292583E-2,2.3572865226480832E-2,2.3136621184669082E-2,2.2700377142857109E-2,2.2264133101045358E-2,2.1827889059233607E-2,2.1391645017421634E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F805","v":2.7062817560975727E-2},2.6844695540069852E-2,2.6626573519163976E-2,2.6408451498257879E-2,2.6190329477352003E-2,2.5972207456446128E-2,2.5754085435540253E-2,2.5535963414634377E-2,2.531784139372828E-2,2.5099719372822404E-2,2.4881597351916529E-2,2.4663475331010654E-2,2.4445353310104778E-2,2.4227231289198681E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F806","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["CSP USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F835","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F836","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F837","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F838","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F839","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F840","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F841","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F842","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F843","v":0.1303},0.12744285714285714,0.1245857142857143,0.12172857142857144,0.11887142857142857,0.11601428571428572,0.11315714285714286,0.11030000000000001,0.10744285714285715,0.1045857142857143,0.10172857142857143,9.8871428571428582E-2,9.6014285714285719E-2,9.3157142857142869E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F844","v":0.1303},0.12744285714285714,0.1245857142857143,0.12172857142857144,0.11887142857142857,0.11601428571428572,0.11315714285714286,0.11030000000000001,0.10744285714285715,0.1045857142857143,0.10172857142857143,9.8871428571428582E-2,9.6014285714285719E-2,9.3157142857142869E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F845","v":0.1303},0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F846","v":0.10273170731707326},9.9944250871080387E-2,9.7156794425087289E-2,9.4369337979094192E-2,9.1581881533101095E-2,8.8794425087107998E-2,8.6006968641115122E-2,8.3219512195122025E-2,8.043205574912915E-2,7.7644599303136053E-2,7.4857142857142955E-2,7.2069686411149858E-2,6.9282229965156983E-2,6.6494773519163886E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F847","v":0.10273170731707326},9.9944250871080387E-2,9.7156794425087289E-2,9.4369337979094192E-2,9.1581881533101095E-2,8.8794425087107998E-2,8.6006968641115122E-2,8.3219512195122025E-2,8.043205574912915E-2,7.7644599303136053E-2,7.4857142857142955E-2,7.2069686411149858E-2,6.9282229965156983E-2,6.6494773519163886E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F848","v":0.10273170731707326},0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F849","v":0.5},0.51428571428571423,0.52857142857142847,0.5428571428571427,0.55714285714285694,0.57142857142857117,0.58571428571428541,0.59999999999999964,0.61428571428571388,0.62857142857142811,0.64285714285714235,0.65714285714285658,0.67142857142857082,0.68571428571428505,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F850","v":0.5},0.51071428571428568,0.52142857142857135,0.53214285714285703,0.5428571428571427,0.55357142857142838,0.56428571428571406,0.57499999999999973,0.58571428571428541,0.59642857142857109,0.60714285714285676,0.61785714285714244,0.62857142857142811,0.63928571428571379,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F851","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F852","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F853","v":7.8999490000000006E-2},7.6146006040816325E-2,7.3374154734693886E-2,7.0683936081632662E-2,6.8075350081632666E-2,6.5548396734693898E-2,6.3103076040816344E-2,6.0739388000000033E-2,5.8457332612244936E-2,5.6256909877551053E-2,5.4138119795918399E-2,5.2100962367346987E-2,5.0145437591836775E-2,4.8271545469387798E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F854","v":7.8999490000000006E-2},7.650223417346938E-2,7.4066202836734707E-2,7.1691395989795931E-2,6.9377813632653065E-2,6.7125455765306152E-2,6.4934322387755122E-2,6.2804413500000017E-2,6.0735729102040836E-2,5.872826919387758E-2,5.6782033775510235E-2,5.4897022846938814E-2,5.3073236408163291E-2,5.1310674459183706E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F855","v":7.8999490000000006E-2},7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F856","v":5.2682429268292807E-2},4.9898542478845398E-2,4.719429730214042E-2,4.4569693738178318E-2,4.2024731786958869E-2,3.9559411448482074E-2,3.7173732722747932E-2,3.4867695609756222E-2,3.2641300109507165E-2,3.0494546222000984E-2,2.8427433947237457E-2,2.6439963285216583E-2,2.4532134235938585E-2,2.2703946799402797E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F857","v":5.2682429268292807E-2},5.0246082120458002E-2,4.7869466182180354E-2,4.555258145345964E-2,4.329542793429586E-2,4.1098005624689238E-2,3.8960314524639328E-2,3.6882354634146575E-2,3.4864125953210534E-2,3.2905628481831872E-2,3.1006862220010145E-2,2.9167827167745131E-2,2.7388523325037273E-2,2.5668950691886794E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F858","v":5.2682429268292807E-2},5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2]
[]
["Geo USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F861","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F862","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F863","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F864","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F865","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F866","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F867","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F868","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F869","v":0.19030000000000002},0.18315714285714285,0.17601428571428573,0.16887142857142859,0.16172857142857144,0.1545857142857143,0.14744285714285715,0.14030000000000001,0.13315714285714286,0.12601428571428572,0.11887142857142857,0.11172857142857144,0.1045857142857143,9.744285714285715E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F870","v":0.19030000000000002},0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F871","v":0.19030000000000002},0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F872","v":0.16126829268292697},0.15429965156794423,0.14733101045296171,0.14036236933797919,0.13339372822299667,0.12642508710801414,0.11945644599303162,0.11248780487804888,0.10551916376306614,9.8550522648083616E-2,9.1581881533101095E-2,8.4613240418118574E-2,7.7644599303136053E-2,7.0675958188153531E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F873","v":0.16126829268292697},0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F874","v":0.16126829268292697},0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F875","v":0.5},0.51428571428571423,0.52857142857142847,0.5428571428571427,0.55714285714285694,0.57142857142857117,0.58571428571428541,0.59999999999999964,0.61428571428571388,0.62857142857142811,0.64285714285714235,0.65714285714285658,0.67142857142857082,0.68571428571428505,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F876","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F877","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F878","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F879","v":0.10899949},0.10320723053061225,9.7619052693877564E-2,9.2234956489795947E-2,8.7054941918367379E-2,8.2079008979591875E-2,7.730715767346942E-2,7.2739388000000044E-2,6.8375699959183717E-2,6.4216093551020453E-2,6.0260568775510247E-2,5.6509125632653118E-2,5.2961764122449032E-2,4.9618484244898009E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F880","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F881","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,"WACC Real - Low",null,null,null,{"$f":"F882","v":8.1950721951219663E-2},7.629973710303628E-2,7.0847856286709865E-2,6.5595079502239972E-2,6.0541406749626825E-2,5.56868380288702E-2,5.1031373339970321E-2,4.6575012682926964E-2,4.2317756057740352E-2,3.8259603464410263E-2,3.440055490293692E-2,3.0740610373320099E-2,2.7279769875560245E-2,2.4018033409656692E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F883","v":8.1950721951219663E-2},8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F884","v":8.1950721951219663E-2},8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2]
[]
["Hydro USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F887","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F888","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F889","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F890","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F891","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F892","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F893","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F894","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F895","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]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F897","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]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F898","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F899","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F900","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F901","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F902","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F903","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F904","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F905","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F906","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F907","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F908","v":2.633151219512353E-3},2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3]
[null,"WACC Real - Mid",null,null,null,{"$f":"F909","v":2.633151219512353E-3},2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3]
[null,"WACC Real - Constant",null,null,null,{"$f":"F910","v":2.633151219512353E-3},2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3]
[]
["Nat Gas USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F913","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F914","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F915","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F916","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F917","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F918","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F919","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F920","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F921","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F922","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F923","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F924","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F925","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F926","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F927","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F928","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F929","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F930","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F931","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F932","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F933","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F934","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F935","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F936","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Coal USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F939","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F940","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F941","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F942","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F943","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F944","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F945","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F946","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F947","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F948","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F949","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F950","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F951","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F952","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F953","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F954","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F955","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F956","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F957","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F958","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F959","v":8.2739387999999997E-2},8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2,8.2739387999999997E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F960","v":5.6331110243902582E-2},5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F961","v":5.6331110243902582E-2},5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F962","v":5.6331110243902582E-2},5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2]
[]
["Nuclear USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F965","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F966","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F967","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F968","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F969","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F970","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F971","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F972","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F973","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F974","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F975","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F976","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F977","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F978","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F979","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F980","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F981","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F982","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F983","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F984","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F985","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F986","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F987","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F988","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Biopower USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F991","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F992","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F993","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F994","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F995","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F996","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F997","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F998","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F999","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F1000","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F1001","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F1002","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F1003","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F1004","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F1005","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F1006","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F1007","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F1008","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F1009","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F1010","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F1011","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F1012","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F1013","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F1014","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Res PV Market Factor",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,{"$f":"G342","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F134","v":3.7278930000000002E-2},{"$f":"G134","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F135","v":3.7278930000000002E-2},3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.7278930000000002E-2,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F629)/(1+F$628) - 1","v":1.1979443902439213E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F630)/(1+F$628) - 1","v":1.1979443902439213E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F631)/(1+F$628) - 1","v":1.1979443902439213E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F140","v":3.7278930000000002E-2},{"$f":"G140","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2,5.9082639999999999E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F141","v":9.0291670000000004E-2},{"$f":"G141","v":9.5878850000000015E-2},0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F142","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F143","v":9.0291670000000004E-2},9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795,0.11253994]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F636)/(1+F$628) - 1","v":6.3699190243902581E-2},{"$f":"G353","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F637)/(1+F$628) - 1","v":6.3699190243902581E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"(1+F638)/(1+F$628) - 1","v":6.3699190243902581E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,{"$f":"N642+0.1/6","v":0.6166666666666667},0.63333333333333341,0.65000000000000013,0.66666666666666685,0.68333333333333357,0.70000000000000029,{"$f":"T642","v":0.70000000000000029},{"$f":"U642","v":0.70000000000000029},0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029]
[null,"Debt Fraction - Mid",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,{"$f":"N643+0.05/6","v":0.60833333333333328},0.61666666666666659,0.62499999999999989,0.63333333333333319,0.6416666666666665,0.6499999999999998,{"$f":"T643","v":0.6499999999999998},{"$f":"U643","v":0.6499999999999998},0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998]
[null,"Debt Fraction - Constant",null,null,null,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.43999999999999995,0.48,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.38899999999999996},{"$f":"G20","v":0.38899999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F642*F629*(1-F$645)+(1-F642)*(F636)","v":6.328597249200002E-2},{"$f":"G642*G629*(1-G$645)+(1-G642)*(G636)","v":6.711669838000002E-2},7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.2614427577040017E-2,7.9704320446080001E-2,7.1832024971200004E-2,7.0775683743000001E-2,6.9427267108933335E-2,6.8178703130599996E-2,6.6999297039999989E-2,6.5895902831299979E-2,6.4625102179999977E-2,6.4505860945999985E-2,6.4601712126399979E-2,6.4722007083199987E-2,6.4653625422999988E-2,6.4578237698199981E-2,6.4526016047399992E-2,6.4766383032199989E-2,6.4741109694799986E-2,6.4732276635599981E-2,6.4789407457199993E-2,6.4695671506199981E-2,6.4601726722199979E-2,6.4563273481599986E-2,6.4445067575399986E-2,6.4418571764799981E-2,6.4380047434999976E-2,6.4360857618599984E-2,6.4424523864999986E-2,6.4478437781599979E-2,6.4474319924799989E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F643*F630*(1-F$645)+(1-F643)*(F637)","v":6.328597249200002E-2},6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.2614427577040017E-2,7.9704320446080001E-2,7.1832024971200004E-2,7.1334684773499996E-2,7.0548725606066676E-2,6.9864620702500019E-2,6.9251008188000007E-2,6.8707416683050013E-2,6.8007206310000012E-2,6.7898872307000022E-2,6.7991982688800023E-2,6.8112494434400025E-2,6.8053027178500022E-2,6.7980253576900018E-2,6.7933182758300015E-2,6.8162168529900022E-2,6.814166471660002E-2,6.8141082590200019E-2,6.8200324067400023E-2,6.8113002112900015E-2,6.802211338490001E-2,6.7981623947200004E-2,6.7865922034300016E-2,6.7841053781600019E-2,6.7806058332500016E-2,6.7793697788700008E-2,6.7853430017500022E-2,6.7905545797200012E-2,6.7907578501600022E-2]
[null,"WACC Nominal - Constant",null,null,null,6.328597249200002E-2,6.711669838000002E-2,7.7011610770400002E-2,8.3020371399200016E-2,8.5737828253600018E-2,8.5691790585600017E-2,8.2614427577040017E-2,7.9704320446080001E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2,7.1340837078399999E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F646)/(1+F$628)-1","v":3.7352168284878307E-2},{"$f":"(1+G646)/(1+G$628)-1","v":4.1089461834146412E-2},5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.6209197636136743E-2,5.3370068727882858E-2,4.5689780459707396E-2,4.4659203651707502E-2,4.3343675228227685E-2,4.2125564029853679E-2,4.0974923941463404E-2,3.9898441786634153E-2,3.8658636273170677E-2,3.8542303361951413E-2,3.8635816708683102E-2,3.8753177642146364E-2,3.8686463827316997E-2,3.8612914827512279E-2,3.8561966875512166E-2,3.8796471250927E-2,3.8771814336390431E-2,3.876319671765871E-2,3.8818934104585479E-2,3.8727484396292811E-2,3.863583094848777E-2,3.8598315591804822E-2,3.8482992756488033E-2,3.8457143185170795E-2,3.8419558473170801E-2,3.8400836701073082E-2,3.846295011219536E-2,3.8515549055219589E-2,3.8511531633951268E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F647)/(1+F$628)-1","v":3.7352168284878307E-2},4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.6209197636136743E-2,5.3370068727882858E-2,4.5689780459707396E-2,4.520457051073179E-2,4.4437781079089467E-2,4.3770361660975698E-2,4.3171715305365899E-2,4.2641382129804839E-2,4.1958250058536484E-2,4.1852558348292712E-2,4.1943397745170863E-2,4.2060970179902624E-2,4.2002953344878247E-2,4.1931954709170993E-2,4.1886031959317283E-2,4.2109432712097661E-2,4.2089428991805011E-2,4.2088861063609873E-2,4.2146657626731754E-2,4.2061465476000093E-2,4.1972793546243947E-2,4.1933291655804839E-2,4.1820411740780772E-2,4.1796150030829482E-2,4.1762008129268446E-2,4.1749949062146463E-2,4.180822440731724E-2,4.1859069070439014E-2,4.1861052196683124E-2]
[null,"WACC Real - Constant",null,null,null,3.7352168284878307E-2,4.1089461834146412E-2,5.0743034897951178E-2,5.6605240389463463E-2,5.9256417808390527E-2,5.9211503010341504E-2,5.6209197636136743E-2,5.3370068727882858E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2,4.5210572759414758E-2]
["Res PV USED",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F809","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F810","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F811","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F812","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"F813","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"F814","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"F815","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F816","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F817","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F818","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F819","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"F820","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"F821","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,{"$f":"F822","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F823","v":0.6},0.6071428571428571,0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F824","v":0.6},0.60357142857142854,0.6071428571428571,0.61071428571428565,0.61428571428571421,0.61785714285714277,0.62142857142857133,0.62499999999999989,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F825","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F826","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F827","v":5.2739388000000005E-2},5.2292237857142862E-2,5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F828","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F829","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"F830","v":2.7062817560975727E-2},2.6626573519163976E-2,2.6190329477352003E-2,2.5754085435540253E-2,2.531784139372828E-2,2.4881597351916529E-2,2.4445353310104778E-2,2.4009109268292583E-2,2.3572865226480832E-2,2.3136621184669082E-2,2.2700377142857109E-2,2.2264133101045358E-2,2.1827889059233607E-2,2.1391645017421634E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"F831","v":2.7062817560975727E-2},2.6844695540069852E-2,2.6626573519163976E-2,2.6408451498257879E-2,2.6190329477352003E-2,2.5972207456446128E-2,2.5754085435540253E-2,2.5535963414634377E-2,2.531784139372828E-2,2.5099719372822404E-2,2.4881597351916529E-2,2.4663475331010654E-2,2.4445353310104778E-2,2.4227231289198681E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,{"$f":"F832","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["AEO for R&D (Static)",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F680)/(1+F$679) - 1","v":1.2000000000000233E-2},{"$f":"(1+G680)/(1+G$679) - 1","v":1.2000000000000233E-2},{"$f":"(1+H680)/(1+H$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F681)/(1+F$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,{"$f":"(1+F682)/(1+F$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F681","v":3.73E-2},{"$f":"G681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F687)/(1+F$679) - 1","v":6.3707317073170788E-2},{"$f":"(1+G687)/(1+G$679) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F688)/(1+F$679) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F693*F680*(1-F$696)+(1-F693)*(F687)","v":5.2739388000000005E-2},{"$f":"G693*G680*(1-G$696)+(1-G693)*(G687)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"U693*U680*(1-U$696)+(1-U693)*(U687)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F694*F681*(1-F$696)+(1-F694)*(F688)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"U694*U681*(1-U$696)+(1-U694)*(U688)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"U695*U682*(1-U$696)+(1-U695)*(U689)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F697)/(1+F$679)-1","v":2.7062817560975727E-2},{"$f":"(1+G697)/(1+G$679)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F698)/(1+F$679)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["LAND WIND R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F706)/(1+F$705) - 1","v":1.2000000000000233E-2},{"$f":"(1+G706)/(1+G$705) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F707)/(1+F$705) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F707","v":3.73E-2},{"$f":"G707","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},{"$f":"G687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,{"$f":"O687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,{"$f":"N688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,{"$f":"N689","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F713)/(1+F$705) - 1","v":6.3707317073170788E-2},{"$f":"(1+G713)/(1+G$705) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F714)/(1+F$705) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,{"$f":"F719+($T$719-$F$719)/($T$704-$F$704)","v":0.6071428571428571},0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.6,{"$f":"F720+($T$720-$F$720)/($T$704-$F$704)","v":0.60357142857142854},{"$f":"G720+($T$720-$F$720)/($T$704-$F$704)","v":0.6071428571428571},0.61071428571428565,0.61428571428571421,0.61785714285714277,0.62142857142857133,0.62499999999999989,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F719*F706*(1-F$722)+(1-F719)*(F713)","v":5.2739388000000005E-2},{"$f":"G719*G706*(1-G$722)+(1-G719)*(G713)","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,{"$f":"V719*V706*(1-V$722)+(1-V719)*(V713)","v":4.6479286000000002E-2},4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F720*F707*(1-F$722)+(1-F720)*(F714)","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,{"$f":"U720*U707*(1-U$722)+(1-U720)*(U714)","v":4.9609337000000003E-2},4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"U721*U708*(1-U$722)+(1-U721)*(U715)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F723)/(1+F$705)-1","v":2.7062817560975727E-2},{"$f":"(1+G723)/(1+G$705)-1","v":2.6626573519163976E-2},2.6190329477352003E-2,2.5754085435540253E-2,2.531784139372828E-2,2.4881597351916529E-2,2.4445353310104778E-2,2.4009109268292583E-2,2.3572865226480832E-2,2.3136621184669082E-2,2.2700377142857109E-2,2.2264133101045358E-2,2.1827889059233607E-2,2.1391645017421634E-2,2.0955400975609884E-2,2.0955400975609884E-2,{"$f":"(1+V723)/(1+V$705)-1","v":2.0955400975609884E-2},2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F724)/(1+F$705)-1","v":2.7062817560975727E-2},2.6844695540069852E-2,2.6626573519163976E-2,2.6408451498257879E-2,2.6190329477352003E-2,2.5972207456446128E-2,2.5754085435540253E-2,2.5535963414634377E-2,2.531784139372828E-2,2.5099719372822404E-2,2.4881597351916529E-2,2.4663475331010654E-2,2.4445353310104778E-2,2.4227231289198681E-2,2.4009109268292583E-2,{"$f":"(1+U724)/(1+U$705)-1","v":2.4009109268292583E-2},2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,{"$f":"(1+U725)/(1+U$705)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["OFFSHORE WIND R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F732)/(1+F$731) - 1","v":1.2000000000000233E-2},{"$f":"(1+G732)/(1+G$731) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F733)/(1+F$731) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F733","v":3.73E-2},{"$f":"G733","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,0.1603,0.15672857142857144,0.15315714285714288,0.14958571428571432,0.14601428571428576,0.1424428571428572,0.13887142857142865,0.13530000000000009,0.13172857142857153,0.12815714285714297,0.1245857142857144,0.12101428571428582,0.11744285714285725,0.11387142857142868,0.11030000000000001,0.10830000000000001,0.10630000000000001,0.1043,0.1023,0.1003,9.8299999999999998E-2,9.6299999999999997E-2,9.4299999999999995E-2,9.2299999999999993E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,0.1603,0.15672857142857144,0.15315714285714288,0.14958571428571432,0.14601428571428576,0.1424428571428572,0.13887142857142865,0.13530000000000009,0.13172857142857153,0.12815714285714297,0.1245857142857144,0.12101428571428582,0.11744285714285725,0.11387142857142868,0.11030000000000001,0.10830000000000001,0.10630000000000001,0.1043,0.1023,0.1003,9.8299999999999998E-2,9.6299999999999997E-2,9.4299999999999995E-2,9.2299999999999993E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,0.1603,0.15672857142857144,0.15315714285714288,0.14958571428571432,0.14601428571428576,0.1424428571428572,0.13887142857142865,0.13530000000000009,0.13172857142857153,0.12815714285714297,0.1245857142857144,0.12101428571428582,0.11744285714285725,0.11387142857142868,0.11030000000000001,0.10830000000000001,0.10630000000000001,0.1043,0.1023,0.1003,9.8299999999999998E-2,9.6299999999999997E-2,9.4299999999999995E-2,9.2299999999999993E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F739)/(1+F$731) - 1","v":0.1319999999999999},{"$f":"(1+G739)/(1+G$731) - 1","v":0.12851567944250863},0.12503135888501737,0.12154703832752611,0.11806271777003485,0.11457839721254359,0.11109407665505233,0.10760975609756107,0.10412543554006981,0.10064111498257855,9.7156794425087289E-2,9.3672473867596029E-2,9.0188153310104768E-2,8.6703832752613286E-2,8.3219512195122025E-2,8.1268292682926901E-2,7.9317073170731778E-2,7.7365853658536654E-2,7.541463414634153E-2,7.3463414634146407E-2,7.1512195121951283E-2,6.9560975609756159E-2,6.7609756097561036E-2,6.5658536585365912E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F740)/(1+F$731) - 1","v":0.1319999999999999},0.12851567944250863,0.12503135888501737,0.12154703832752611,0.11806271777003485,0.11457839721254359,0.11109407665505233,0.10760975609756107,0.10412543554006981,0.10064111498257855,9.7156794425087289E-2,9.3672473867596029E-2,9.0188153310104768E-2,8.6703832752613286E-2,8.3219512195122025E-2,8.1268292682926901E-2,7.9317073170731778E-2,7.7365853658536654E-2,7.541463414634153E-2,7.3463414634146407E-2,7.1512195121951283E-2,6.9560975609756159E-2,6.7609756097561036E-2,6.5658536585365912E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,0.1319999999999999,0.12851567944250863,0.12503135888501737,0.12154703832752611,0.11806271777003485,0.11457839721254359,0.11109407665505233,0.10760975609756107,0.10412543554006981,0.10064111498257855,9.7156794425087289E-2,9.3672473867596029E-2,9.0188153310104768E-2,8.6703832752613286E-2,8.3219512195122025E-2,8.1268292682926901E-2,7.9317073170731778E-2,7.7365853658536654E-2,7.541463414634153E-2,7.3463414634146407E-2,7.1512195121951283E-2,6.9560975609756159E-2,6.7609756097561036E-2,6.5658536585365912E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,0.6071428571428571,0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.6,0.60357142857142854,0.6071428571428571,0.61071428571428565,0.61428571428571421,0.61785714285714277,0.62142857142857133,0.62499999999999989,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F745*F732*(1-F$748)+(1-F745)*(F739)","v":8.0739387999999995E-2},{"$f":"G745*G732*(1-G$748)+(1-G745)*(G739)","v":7.8389176632653074E-2},7.6089985673469404E-2,7.3841815122449E-2,7.1644664979591877E-2,6.9498535244897991E-2,6.7403425918367385E-2,6.5359337000000045E-2,6.3366268489795971E-2,6.1424220387755163E-2,5.9533192693877607E-2,5.7693185408163331E-2,5.5904198530612306E-2,5.4166232061224548E-2,5.2479286E-2,5.1879285999999997E-2,5.1279286000000007E-2,5.0679286000000004E-2,5.0079286000000001E-2,4.9479285999999997E-2,4.8879285999999994E-2,4.8279285999999998E-2,4.7679286000000001E-2,4.7079285999999998E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F746*F733*(1-F$748)+(1-F746)*(F740)","v":8.0739387999999995E-2},7.8849996602040825E-2,7.6986115408163275E-2,7.5147744418367371E-2,7.3334883632653086E-2,7.1547533051020434E-2,6.9785692673469429E-2,6.8049362500000043E-2,6.6338542530612304E-2,6.4653232765306171E-2,6.2993433204081684E-2,6.135914384693883E-2,5.9750364693877608E-2,5.8167095744898006E-2,5.6609336999999996E-2,5.5909337000000003E-2,5.5209336999999997E-2,5.4509336999999991E-2,5.3809336999999999E-2,5.3109336999999993E-2,5.2409337E-2,5.1709336999999994E-2,5.1009336999999988E-2,5.0309336999999996E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,8.0739387999999995E-2,7.9310816571428577E-2,7.7882245142857159E-2,7.6453673714285728E-2,7.502510228571431E-2,7.3596530857142878E-2,7.216795942857146E-2,7.0739388000000042E-2,6.931081657142861E-2,6.7882245142857192E-2,6.645367371428576E-2,6.5025102285714328E-2,6.3596530857142897E-2,6.2167959428571472E-2,6.0739388000000005E-2,5.9939388000000003E-2,5.9139388000000001E-2,5.8339388000000006E-2,5.7539388000000004E-2,5.6739388000000002E-2,5.5939388E-2,5.5139387999999998E-2,5.4339388000000002E-2,5.3539388E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F749)/(1+F$731)-1","v":5.4379890731707459E-2},{"$f":"(1+G749)/(1+G$731)-1","v":5.2087001592832305E-2},4.9843888461921448E-2,4.7650551338974667E-2,4.5506990223992183E-2,4.3413205116973774E-2,4.1369196017919441E-2,3.9374962926829404E-2,3.7430505843703443E-2,3.5535824768541557E-2,3.3690919701343969E-2,3.1895790642110677E-2,3.0150437590841461E-2,2.845486054753632E-2,2.6809059512195255E-2,2.6223693658536495E-2,2.563832780487818E-2,2.5052961951219643E-2,2.4467596097560884E-2,2.3882230243902569E-2,2.3296864390244032E-2,2.2711498536585495E-2,2.2126132682926958E-2,2.1540766829268421E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F750)/(1+F$731)-1","v":5.4379890731707459E-2},5.2536582050771718E-2,5.0718161373817905E-2,4.8924628700846462E-2,4.7155984031856724E-2,4.5412227366849356E-2,4.3693358705823915E-2,4.1999378048780622E-2,4.0330285395719256E-2,3.8686080746640261E-2,3.7066764101543193E-2,3.5472335460428051E-2,3.3902794823295279E-2,3.2358142190144656E-2,3.0838377560975738E-2,3.0155450731707445E-2,2.9472523902439152E-2,2.8789597073170858E-2,2.8106670243902343E-2,2.7423743414634272E-2,2.6740816585365978E-2,2.6057889756097463E-2,2.5374962926829392E-2,2.4692036097561099E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,5.4379890731707459E-2,5.298616250871091E-2,5.1592434285714361E-2,5.0198706062718035E-2,4.8804977839721264E-2,4.7411249616724938E-2,4.6017521393728389E-2,4.462379317073184E-2,4.3230064947735292E-2,4.1836336724738743E-2,4.0442608501742416E-2,3.9048880278745646E-2,3.7655152055749319E-2,3.626142383275277E-2,3.4867695609756222E-2,3.4087207804878172E-2,3.3306720000000123E-2,3.2526232195122073E-2,3.1745744390243802E-2,3.0965256585365974E-2,3.0184768780487925E-2,2.9404280975609876E-2,2.8623793170731826E-2,2.7843305365853555E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Utility PV R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F758)/(1+F$757) - 1","v":1.2000000000000233E-2},{"$f":"(1+G758)/(1+G$757) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F759)/(1+F$757) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F759","v":3.73E-2},{"$f":"G759","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},{"$f":"G687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F765)/(1+F$757) - 1","v":6.3707317073170788E-2},{"$f":"(1+G765)/(1+G$757) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F766)/(1+F$757) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,{"$f":"F771+($T$719-$F$719)/($T$704-$F$704)","v":0.6071428571428571},0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.6,{"$f":"F772+($T$720-$F$720)/($T$704-$F$704)","v":0.60357142857142854},{"$f":"G772+($T$720-$F$720)/($T$704-$F$704)","v":0.6071428571428571},0.61071428571428565,0.61428571428571421,0.61785714285714277,0.62142857142857133,0.62499999999999989,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F771*F758*(1-F$774)+(1-F771)*(F765)","v":5.2739388000000005E-2},{"$f":"G771*G758*(1-G$774)+(1-G771)*(G765)","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F772*F759*(1-F$774)+(1-F772)*(F766)","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F775)/(1+F$757)-1","v":2.7062817560975727E-2},{"$f":"(1+G775)/(1+G$757)-1","v":2.6626573519163976E-2},2.6190329477352003E-2,2.5754085435540253E-2,2.531784139372828E-2,2.4881597351916529E-2,2.4445353310104778E-2,2.4009109268292583E-2,2.3572865226480832E-2,2.3136621184669082E-2,2.2700377142857109E-2,2.2264133101045358E-2,2.1827889059233607E-2,2.1391645017421634E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F776)/(1+F$757)-1","v":2.7062817560975727E-2},2.6844695540069852E-2,2.6626573519163976E-2,2.6408451498257879E-2,2.6190329477352003E-2,2.5972207456446128E-2,2.5754085435540253E-2,2.5535963414634377E-2,2.531784139372828E-2,2.5099719372822404E-2,2.4881597351916529E-2,2.4663475331010654E-2,2.4445353310104778E-2,2.4227231289198681E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Distributed PV R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F784)/(1+F$783) - 1","v":1.2000000000000233E-2},{"$f":"(1+G784)/(1+G$783) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F785)/(1+F$783) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F785","v":3.73E-2},{"$f":"G785","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},{"$f":"G687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F791)/(1+F$783) - 1","v":6.3707317073170788E-2},{"$f":"(1+G791)/(1+G$783) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F792)/(1+F$783) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,{"$f":"F797+($T$719-$F$719)/($T$704-$F$704)","v":0.6071428571428571},0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.6,{"$f":"F798+($T$720-$F$720)/($T$704-$F$704)","v":0.60357142857142854},{"$f":"G798+($T$720-$F$720)/($T$704-$F$704)","v":0.6071428571428571},0.61071428571428565,0.61428571428571421,0.61785714285714277,0.62142857142857133,0.62499999999999989,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G722","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F797*F784*(1-F$800)+(1-F797)*(F791)","v":5.2739388000000005E-2},{"$f":"G797*G784*(1-G$800)+(1-G797)*(G791)","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F798*F785*(1-F$800)+(1-F798)*(F792)","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F801)/(1+F$783)-1","v":2.7062817560975727E-2},{"$f":"(1+G801)/(1+G$783)-1","v":2.6626573519163976E-2},2.6190329477352003E-2,2.5754085435540253E-2,2.531784139372828E-2,2.4881597351916529E-2,2.4445353310104778E-2,2.4009109268292583E-2,2.3572865226480832E-2,2.3136621184669082E-2,2.2700377142857109E-2,2.2264133101045358E-2,2.1827889059233607E-2,2.1391645017421634E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F802)/(1+F$783)-1","v":2.7062817560975727E-2},2.6844695540069852E-2,2.6626573519163976E-2,2.6408451498257879E-2,2.6190329477352003E-2,2.5972207456446128E-2,2.5754085435540253E-2,2.5535963414634377E-2,2.531784139372828E-2,2.5099719372822404E-2,2.4881597351916529E-2,2.4663475331010654E-2,2.4445353310104778E-2,2.4227231289198681E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Res PV R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F810)/(1+F$809) - 1","v":1.2000000000000233E-2},{"$f":"(1+G810)/(1+G$809) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F811)/(1+F$809) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F811","v":3.73E-2},{"$f":"G811","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},{"$f":"G687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F817)/(1+F$809) - 1","v":6.3707317073170788E-2},{"$f":"(1+G817)/(1+G$809) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F818)/(1+F$809) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,0.6,{"$f":"F823+($T$719-$F$719)/($T$704-$F$704)","v":0.6071428571428571},0.61428571428571421,0.62142857142857133,0.62857142857142845,0.63571428571428557,0.64285714285714268,0.6499999999999998,0.65714285714285692,0.66428571428571404,0.67142857142857115,0.67857142857142827,0.68571428571428539,0.69285714285714251,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.6,{"$f":"F824+($T$720-$F$720)/($T$704-$F$704)","v":0.60357142857142854},{"$f":"G824+($T$720-$F$720)/($T$704-$F$704)","v":0.6071428571428571},0.61071428571428565,0.61428571428571421,0.61785714285714277,0.62142857142857133,0.62499999999999989,0.62857142857142845,0.63214285714285701,0.63571428571428557,0.63928571428571412,0.64285714285714268,0.64642857142857124,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F823*F810*(1-F$826)+(1-F823)*(F817)","v":5.2739388000000005E-2},{"$f":"G823*G810*(1-G$826)+(1-G823)*(G817)","v":5.2292237857142862E-2},5.1845087714285719E-2,5.1397937571428583E-2,5.095078742857144E-2,5.050363728571429E-2,5.0056487142857153E-2,4.9609337000000017E-2,4.9162186857142867E-2,4.8715036714285731E-2,4.8267886571428588E-2,4.7820736428571445E-2,4.7373586285714309E-2,4.6926436142857166E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F824*F811*(1-F$826)+(1-F824)*(F818)","v":5.2739388000000005E-2},5.251581292857143E-2,5.2292237857142862E-2,5.2068662785714294E-2,5.1845087714285719E-2,5.1621512642857151E-2,5.1397937571428583E-2,5.1174362500000008E-2,5.095078742857144E-2,5.0727212357142865E-2,5.050363728571429E-2,5.0280062214285728E-2,5.0056487142857153E-2,4.9832912071428578E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F827)/(1+F$809)-1","v":2.7062817560975727E-2},{"$f":"(1+G827)/(1+G$809)-1","v":2.6626573519163976E-2},2.6190329477352003E-2,2.5754085435540253E-2,2.531784139372828E-2,2.4881597351916529E-2,2.4445353310104778E-2,2.4009109268292583E-2,2.3572865226480832E-2,2.3136621184669082E-2,2.2700377142857109E-2,2.2264133101045358E-2,2.1827889059233607E-2,2.1391645017421634E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F828)/(1+F$809)-1","v":2.7062817560975727E-2},2.6844695540069852E-2,2.6626573519163976E-2,2.6408451498257879E-2,2.6190329477352003E-2,2.5972207456446128E-2,2.5754085435540253E-2,2.5535963414634377E-2,2.531784139372828E-2,2.5099719372822404E-2,2.4881597351916529E-2,2.4663475331010654E-2,2.4445353310104778E-2,2.4227231289198681E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["CSP R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F836)/(1+F$835) - 1","v":1.2000000000000233E-2},{"$f":"(1+G836)/(1+G$835) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F837)/(1+F$835) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F837","v":3.73E-2},{"$f":"G837","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687+4%*(2030-F834)/(2030-2016)","v":0.1303},{"$f":"G687+4%*(2030-G834)/(2030-2016)","v":0.12744285714285714},0.1245857142857143,0.12172857142857144,0.11887142857142857,0.11601428571428572,0.11315714285714286,0.11030000000000001,0.10744285714285715,0.1045857142857143,0.10172857142857143,9.8871428571428582E-2,9.6014285714285719E-2,9.3157142857142869E-2,{"$f":"T687","v":9.0300000000000005E-2},{"$f":"U687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688+4%","v":0.1303},{"$f":"G688+4%*(2030-G834)/(2030-2016)","v":0.12744285714285714},{"$f":"H688+4%*(2030-H834)/(2030-2016)","v":0.1245857142857143},0.12172857142857144,0.11887142857142857,0.11601428571428572,0.11315714285714286,0.11030000000000001,0.10744285714285715,0.1045857142857143,0.10172857142857143,9.8871428571428582E-2,9.6014285714285719E-2,9.3157142857142869E-2,{"$f":"T688","v":9.0300000000000005E-2},{"$f":"U688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F689+4%","v":0.1303},0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303,0.1303]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F843)/(1+F$835) - 1","v":0.10273170731707326},{"$f":"(1+G843)/(1+G$835) - 1","v":9.9944250871080387E-2},9.7156794425087289E-2,9.4369337979094192E-2,9.1581881533101095E-2,8.8794425087107998E-2,8.6006968641115122E-2,8.3219512195122025E-2,8.043205574912915E-2,7.7644599303136053E-2,7.4857142857142955E-2,7.2069686411149858E-2,6.9282229965156983E-2,6.6494773519163886E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F844)/(1+F$835) - 1","v":0.10273170731707326},9.9944250871080387E-2,9.7156794425087289E-2,9.4369337979094192E-2,9.1581881533101095E-2,8.8794425087107998E-2,8.6006968641115122E-2,8.3219512195122025E-2,8.043205574912915E-2,7.7644599303136053E-2,7.4857142857142955E-2,7.2069686411149858E-2,6.9282229965156983E-2,6.6494773519163886E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326,0.10273170731707326]
[null,"Debt Fraction - Low",null,null,null,0.5,{"$f":"F849+($T$849-$F$849)/($T$834-$F$834)","v":0.51428571428571423},{"$f":"G849+($T$849-$F$849)/($T$834-$F$834)","v":0.52857142857142847},0.5428571428571427,0.55714285714285694,0.57142857142857117,0.58571428571428541,0.59999999999999964,0.61428571428571388,0.62857142857142811,0.64285714285714235,0.65714285714285658,0.67142857142857082,0.68571428571428505,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.5,{"$f":"F850+($T$850-$F$850)/($T$834-$F$834)","v":0.51071428571428568},{"$f":"G850+($T$850-$F$850)/($T$834-$F$834)","v":0.52142857142857135},0.53214285714285703,0.5428571428571427,0.55357142857142838,0.56428571428571406,0.57499999999999973,0.58571428571428541,0.59642857142857109,0.60714285714285676,0.61785714285714244,0.62857142857142811,0.63928571428571379,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"Debt Fraction - Constant",null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F849*F836*(1-F$852)+(1-F849)*(F843)","v":7.8999490000000006E-2},{"$f":"G849*G836*(1-G$852)+(1-G849)*(G843)","v":7.6146006040816325E-2},7.3374154734693886E-2,7.0683936081632662E-2,6.8075350081632666E-2,6.5548396734693898E-2,6.3103076040816344E-2,6.0739388000000033E-2,5.8457332612244936E-2,5.6256909877551053E-2,5.4138119795918399E-2,5.2100962367346987E-2,5.0145437591836775E-2,4.8271545469387798E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F850*F837*(1-F$852)+(1-F850)*(F844)","v":7.8999490000000006E-2},7.650223417346938E-2,7.4066202836734707E-2,7.1691395989795931E-2,6.9377813632653065E-2,6.7125455765306152E-2,6.4934322387755122E-2,6.2804413500000017E-2,6.0735729102040836E-2,5.872826919387758E-2,5.6782033775510235E-2,5.4897022846938814E-2,5.3073236408163291E-2,5.1310674459183706E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2,4.9609337000000003E-2]
[null,"WACC Nominal - Constant",null,null,null,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2,7.8999490000000006E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F853)/(1+F$835)-1","v":5.2682429268292807E-2},{"$f":"(1+G853)/(1+G$835)-1","v":4.9898542478845398E-2},4.719429730214042E-2,4.4569693738178318E-2,4.2024731786958869E-2,3.9559411448482074E-2,3.7173732722747932E-2,3.4867695609756222E-2,3.2641300109507165E-2,3.0494546222000984E-2,2.8427433947237457E-2,2.6439963285216583E-2,2.4532134235938585E-2,2.2703946799402797E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F854)/(1+F$835)-1","v":5.2682429268292807E-2},5.0246082120458002E-2,4.7869466182180354E-2,4.555258145345964E-2,4.329542793429586E-2,4.1098005624689238E-2,3.8960314524639328E-2,3.6882354634146575E-2,3.4864125953210534E-2,3.2905628481831872E-2,3.1006862220010145E-2,2.9167827167745131E-2,2.7388523325037273E-2,2.5668950691886794E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2,2.4009109268292583E-2]
[null,"WACC Real - Constant",null,null,null,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2,5.2682429268292807E-2]
[]
["Geotherm R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F862)/(1+F$861) - 1","v":1.2000000000000233E-2},{"$f":"(1+G862)/(1+G$861) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F863)/(1+F$861) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F863","v":3.73E-2},{"$f":"G863","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687+10%","v":0.19030000000000002},{"$f":"G687+10%*(2030-G860)/(2030-2016)","v":0.18315714285714285},{"$f":"H687+10%*(2030-H860)/(2030-2016)","v":0.17601428571428573},0.16887142857142859,0.16172857142857144,0.1545857142857143,0.14744285714285715,0.14030000000000001,0.13315714285714286,0.12601428571428572,0.11887142857142857,0.11172857142857144,0.1045857142857143,9.744285714285715E-2,{"$f":"T687","v":9.0300000000000005E-2},{"$f":"U687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688+10%","v":0.19030000000000002},{"$f":"G688+10%","v":0.19030000000000002},0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,{"$f":"F689+10%","v":0.19030000000000002},{"$f":"G689+10%","v":0.19030000000000002},0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002,0.19030000000000002]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F869)/(1+F$861) - 1","v":0.16126829268292697},{"$f":"(1+G869)/(1+G$861) - 1","v":0.15429965156794423},0.14733101045296171,0.14036236933797919,0.13339372822299667,0.12642508710801414,0.11945644599303162,0.11248780487804888,0.10551916376306614,9.8550522648083616E-2,9.1581881533101095E-2,8.4613240418118574E-2,7.7644599303136053E-2,7.0675958188153531E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F870)/(1+F$861) - 1","v":0.16126829268292697},0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697,0.16126829268292697]
[null,"Debt Fraction - Low",null,null,null,0.5,{"$f":"F875+($T$875-$F$875)/($T$860-$F$860)","v":0.51428571428571423},{"$f":"G875+($T$875-$F$875)/($T$860-$F$860)","v":0.52857142857142847},0.5428571428571427,0.55714285714285694,0.57142857142857117,0.58571428571428541,0.59999999999999964,0.61428571428571388,0.62857142857142811,0.64285714285714235,0.65714285714285658,0.67142857142857082,0.68571428571428505,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Debt Fraction - Mid",null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Debt Fraction - Constant",null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F875*F862*(1-F$878)+(1-F875)*(F869)","v":0.10899949},{"$f":"G875*G862*(1-G$878)+(1-G875)*(G869)","v":0.10320723053061225},9.7619052693877564E-2,9.2234956489795947E-2,8.7054941918367379E-2,8.2079008979591875E-2,7.730715767346942E-2,7.2739388000000044E-2,6.8375699959183717E-2,6.4216093551020453E-2,6.0260568775510247E-2,5.6509125632653118E-2,5.2961764122449032E-2,4.9618484244898009E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2,4.6479286000000002E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F876*F863*(1-F$878)+(1-F876)*(F870)","v":0.10899949},0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,"WACC Nominal - Constant",null,null,null,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949,0.10899949]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F879)/(1+F$861)-1","v":8.1950721951219663E-2},{"$f":"(1+G879)/(1+G$861)-1","v":7.629973710303628E-2},7.0847856286709865E-2,6.5595079502239972E-2,6.0541406749626825E-2,5.56868380288702E-2,5.1031373339970321E-2,4.6575012682926964E-2,4.2317756057740352E-2,3.8259603464410263E-2,3.440055490293692E-2,3.0740610373320099E-2,2.7279769875560245E-2,2.4018033409656692E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2,2.0955400975609884E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F880)/(1+F$861)-1","v":8.1950721951219663E-2},8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2]
[null,"WACC Real - Constant",null,null,null,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2,8.1950721951219663E-2]
[]
["Hydro R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F888)/(1+F$887) - 1","v":1.2000000000000233E-2},{"$f":"(1+G888)/(1+G$887) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F889)/(1+F$887) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F889","v":3.73E-2},{"$f":"G889","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low"]
[null,"Rate of Return on Equity Nominal - Mid"]
[null,"Rate of Return on Equity Nominal - Constant"]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F895)/(1+F$887) - 1","v":-2.4390243902438935E-2},{"$f":"(1+G895)/(1+G$887) - 1","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F896)/(1+F$887) - 1","v":-2.4390243902438935E-2},-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2,-2.4390243902438935E-2]
[null,"Debt Fraction - Low",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt Fraction - Mid",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Debt Fraction - Constant",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F901*F888*(1-F$904)+(1-F901)*(F895)","v":2.7698979999999998E-2},{"$f":"G901*G888*(1-G$904)+(1-G901)*(G895)","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F902*F889*(1-F$904)+(1-F902)*(F896)","v":2.7698979999999998E-2},2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,"WACC Nominal - Constant",null,null,null,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2,2.7698979999999998E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F905)/(1+F$887)-1","v":2.633151219512353E-3},{"$f":"(1+G905)/(1+G$887)-1","v":2.633151219512353E-3},2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F906)/(1+F$887)-1","v":2.633151219512353E-3},2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3]
[null,"WACC Real - Constant",null,null,null,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3,2.633151219512353E-3]
[]
["Natural Gas R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F914)/(1+F$913) - 1","v":1.2000000000000233E-2},{"$f":"(1+G914)/(1+G$913) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F915)/(1+F$913) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F915","v":3.73E-2},{"$f":"G915","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},{"$f":"G687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F921)/(1+F$913) - 1","v":6.3707317073170788E-2},{"$f":"(1+G921)/(1+G$913) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F922)/(1+F$913) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F927*F914*(1-F$930)+(1-F927)*(F921)","v":5.2739388000000005E-2},{"$f":"G927*G914*(1-G$930)+(1-G927)*(G921)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F928*F915*(1-F$930)+(1-F928)*(F922)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F931)/(1+F$913)-1","v":2.7062817560975727E-2},{"$f":"(1+G931)/(1+G$913)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F932)/(1+F$913)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["Coal R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F940)/(1+F$939) - 1","v":1.2000000000000233E-2},{"$f":"(1+G940)/(1+G$939) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F941)/(1+F$939) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F941","v":3.73E-2},{"$f":"G941","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},{"$f":"G687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F947)/(1+F$939) - 1","v":6.3707317073170788E-2},{"$f":"(1+G947)/(1+G$939) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F948)/(1+F$939) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"F693","v":0.6},{"$f":"G693","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"F694","v":0.6},{"$f":"G694","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"F695","v":0.6},{"$f":"G695","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F953*F940*(1-F$956)+(1-F953)*(F947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"G953*G940*(1-G$956)+(1-G953)*(G947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"H953*H940*(1-H$956)+(1-H953)*(H947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"I953*I940*(1-I$956)+(1-I953)*(I947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"J953*J940*(1-J$956)+(1-J953)*(J947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"K953*K940*(1-K$956)+(1-K953)*(K947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"L953*L940*(1-L$956)+(1-L953)*(L947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"M953*M940*(1-M$956)+(1-M953)*(M947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"N953*N940*(1-N$956)+(1-N953)*(N947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"O953*O940*(1-O$956)+(1-O953)*(O947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"P953*P940*(1-P$956)+(1-P953)*(P947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"Q953*Q940*(1-Q$956)+(1-Q953)*(Q947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"R953*R940*(1-R$956)+(1-R953)*(R947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"S953*S940*(1-S$956)+(1-S953)*(S947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"T953*T940*(1-T$956)+(1-T953)*(T947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"U953*U940*(1-U$956)+(1-U953)*(U947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"V953*V940*(1-V$956)+(1-V953)*(V947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"W953*W940*(1-W$956)+(1-W953)*(W947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"X953*X940*(1-X$956)+(1-X953)*(X947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"Y953*Y940*(1-Y$956)+(1-Y953)*(Y947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"Z953*Z940*(1-Z$956)+(1-Z953)*(Z947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AA953*AA940*(1-AA$956)+(1-AA953)*(AA947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AB953*AB940*(1-AB$956)+(1-AB953)*(AB947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AC953*AC940*(1-AC$956)+(1-AC953)*(AC947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AD953*AD940*(1-AD$956)+(1-AD953)*(AD947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AE953*AE940*(1-AE$956)+(1-AE953)*(AE947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AF953*AF940*(1-AF$956)+(1-AF953)*(AF947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AG953*AG940*(1-AG$956)+(1-AG953)*(AG947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AH953*AH940*(1-AH$956)+(1-AH953)*(AH947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AI953*AI940*(1-AI$956)+(1-AI953)*(AI947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AJ953*AJ940*(1-AJ$956)+(1-AJ953)*(AJ947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AK953*AK940*(1-AK$956)+(1-AK953)*(AK947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AL953*AL940*(1-AL$956)+(1-AL953)*(AL947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AM953*AM940*(1-AM$956)+(1-AM953)*(AM947)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AN953*AN940*(1-AN$956)+(1-AN953)*(AN947)+Coal!$S$38","v":8.2739387999999997E-2}]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F954*F941*(1-F$956)+(1-F954)*(F948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"G954*G941*(1-G$956)+(1-G954)*(G948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"H954*H941*(1-H$956)+(1-H954)*(H948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"I954*I941*(1-I$956)+(1-I954)*(I948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"J954*J941*(1-J$956)+(1-J954)*(J948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"K954*K941*(1-K$956)+(1-K954)*(K948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"L954*L941*(1-L$956)+(1-L954)*(L948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"M954*M941*(1-M$956)+(1-M954)*(M948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"N954*N941*(1-N$956)+(1-N954)*(N948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"O954*O941*(1-O$956)+(1-O954)*(O948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"P954*P941*(1-P$956)+(1-P954)*(P948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"Q954*Q941*(1-Q$956)+(1-Q954)*(Q948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"R954*R941*(1-R$956)+(1-R954)*(R948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"S954*S941*(1-S$956)+(1-S954)*(S948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"T954*T941*(1-T$956)+(1-T954)*(T948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"U954*U941*(1-U$956)+(1-U954)*(U948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"V954*V941*(1-V$956)+(1-V954)*(V948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"W954*W941*(1-W$956)+(1-W954)*(W948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"X954*X941*(1-X$956)+(1-X954)*(X948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"Y954*Y941*(1-Y$956)+(1-Y954)*(Y948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"Z954*Z941*(1-Z$956)+(1-Z954)*(Z948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AA954*AA941*(1-AA$956)+(1-AA954)*(AA948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AB954*AB941*(1-AB$956)+(1-AB954)*(AB948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AC954*AC941*(1-AC$956)+(1-AC954)*(AC948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AD954*AD941*(1-AD$956)+(1-AD954)*(AD948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AE954*AE941*(1-AE$956)+(1-AE954)*(AE948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AF954*AF941*(1-AF$956)+(1-AF954)*(AF948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AG954*AG941*(1-AG$956)+(1-AG954)*(AG948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AH954*AH941*(1-AH$956)+(1-AH954)*(AH948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AI954*AI941*(1-AI$956)+(1-AI954)*(AI948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AJ954*AJ941*(1-AJ$956)+(1-AJ954)*(AJ948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AK954*AK941*(1-AK$956)+(1-AK954)*(AK948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AL954*AL941*(1-AL$956)+(1-AL954)*(AL948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AM954*AM941*(1-AM$956)+(1-AM954)*(AM948)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AN954*AN941*(1-AN$956)+(1-AN954)*(AN948)+Coal!$S$38","v":8.2739387999999997E-2}]
[null,"WACC Nominal - Constant",null,null,null,{"$f":"F955*F942*(1-F$956)+(1-F955)*(F949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"G955*G942*(1-G$956)+(1-G955)*(G949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"H955*H942*(1-H$956)+(1-H955)*(H949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"I955*I942*(1-I$956)+(1-I955)*(I949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"J955*J942*(1-J$956)+(1-J955)*(J949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"K955*K942*(1-K$956)+(1-K955)*(K949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"L955*L942*(1-L$956)+(1-L955)*(L949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"M955*M942*(1-M$956)+(1-M955)*(M949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"N955*N942*(1-N$956)+(1-N955)*(N949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"O955*O942*(1-O$956)+(1-O955)*(O949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"P955*P942*(1-P$956)+(1-P955)*(P949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"Q955*Q942*(1-Q$956)+(1-Q955)*(Q949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"R955*R942*(1-R$956)+(1-R955)*(R949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"S955*S942*(1-S$956)+(1-S955)*(S949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"T955*T942*(1-T$956)+(1-T955)*(T949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"U955*U942*(1-U$956)+(1-U955)*(U949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"V955*V942*(1-V$956)+(1-V955)*(V949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"W955*W942*(1-W$956)+(1-W955)*(W949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"X955*X942*(1-X$956)+(1-X955)*(X949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"Y955*Y942*(1-Y$956)+(1-Y955)*(Y949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"Z955*Z942*(1-Z$956)+(1-Z955)*(Z949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AA955*AA942*(1-AA$956)+(1-AA955)*(AA949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AB955*AB942*(1-AB$956)+(1-AB955)*(AB949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AC955*AC942*(1-AC$956)+(1-AC955)*(AC949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AD955*AD942*(1-AD$956)+(1-AD955)*(AD949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AE955*AE942*(1-AE$956)+(1-AE955)*(AE949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AF955*AF942*(1-AF$956)+(1-AF955)*(AF949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AG955*AG942*(1-AG$956)+(1-AG955)*(AG949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AH955*AH942*(1-AH$956)+(1-AH955)*(AH949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AI955*AI942*(1-AI$956)+(1-AI955)*(AI949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AJ955*AJ942*(1-AJ$956)+(1-AJ955)*(AJ949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AK955*AK942*(1-AK$956)+(1-AK955)*(AK949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AL955*AL942*(1-AL$956)+(1-AL955)*(AL949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AM955*AM942*(1-AM$956)+(1-AM955)*(AM949)+Coal!$S$38","v":8.2739387999999997E-2},{"$f":"AN955*AN942*(1-AN$956)+(1-AN955)*(AN949)+Coal!$S$38","v":8.2739387999999997E-2}]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F957)/(1+F$939)-1","v":5.6331110243902582E-2},{"$f":"(1+G957)/(1+G$939)-1","v":5.6331110243902582E-2},5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F958)/(1+F$939)-1","v":5.6331110243902582E-2},5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2]
[null,"WACC Real - Constant",null,null,null,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2,5.6331110243902582E-2]
[]
["Nuclear  R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"AN679","v":2.5000000000000001E-2}]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,{"$f":"AN680","v":3.73E-2}]
[null,"Interest Rate Nominal - Mid",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,{"$f":"AN681","v":3.73E-2}]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},{"$f":"G682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,{"$f":"AN682","v":3.73E-2}]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F966)/(1+F$965) - 1","v":1.2000000000000233E-2},{"$f":"(1+G966)/(1+G$965) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,{"$f":"(1+AN966)/(1+AN$965) - 1","v":1.2000000000000233E-2}]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F967)/(1+F$965) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,{"$f":"(1+AN967)/(1+AN$965) - 1","v":1.2000000000000233E-2}]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,{"$f":"(1+AN968)/(1+AN$965) - 1","v":1.2000000000000233E-2}]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F967","v":3.73E-2},{"$f":"G967","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,{"$f":"AN967","v":3.73E-2}]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},{"$f":"G687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,{"$f":"AN687","v":9.0300000000000005E-2}]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,{"$f":"AN688","v":9.0300000000000005E-2}]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,{"$f":"AN689","v":9.0300000000000005E-2}]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F973)/(1+F$965) - 1","v":6.3707317073170788E-2},{"$f":"(1+G973)/(1+G$965) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,{"$f":"(1+AN973)/(1+AN$965) - 1","v":6.3707317073170788E-2}]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F974)/(1+F$965) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,{"$f":"(1+AN974)/(1+AN$965) - 1","v":6.3707317073170788E-2}]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,{"$f":"(1+AN975)/(1+AN$965) - 1","v":6.3707317073170788E-2}]
[null,"Debt Fraction - Low",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,{"$f":"AN696","v":0.25740000000000002}]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F979*F966*(1-F$982)+(1-F979)*(F973)","v":5.2739388000000005E-2},{"$f":"G979*G966*(1-G$982)+(1-G979)*(G973)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"AN979*AN966*(1-AN$982)+(1-AN979)*(AN973)","v":5.2739388000000005E-2}]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F980*F967*(1-F$982)+(1-F980)*(F974)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"AN980*AN967*(1-AN$982)+(1-AN980)*(AN974)","v":5.2739388000000005E-2}]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,{"$f":"AN981*AN968*(1-AN$982)+(1-AN981)*(AN975)","v":5.2739388000000005E-2}]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F983)/(1+F$965)-1","v":2.7062817560975727E-2},{"$f":"(1+G983)/(1+G$965)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,{"$f":"(1+AN983)/(1+AN$965)-1","v":2.7062817560975727E-2}]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F984)/(1+F$965)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,{"$f":"(1+AN984)/(1+AN$965)-1","v":2.7062817560975727E-2}]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,{"$f":"(1+AN985)/(1+AN$965)-1","v":2.7062817560975727E-2}]
[]
["BioPower R&D",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F679","v":2.5000000000000001E-2},{"$f":"G679","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Low",null,null,null,{"$f":"F680","v":3.73E-2},{"$f":"G680","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Constant",null,null,null,{"$f":"F682","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Low",null,null,null,{"$f":"(1+F992)/(1+F$991) - 1","v":1.2000000000000233E-2},{"$f":"(1+G992)/(1+G$991) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"(1+F993)/(1+F$991) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Constant",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F993","v":3.73E-2},{"$f":"G993","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Low",null,null,null,{"$f":"F687","v":9.0300000000000005E-2},{"$f":"G687","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"F688","v":9.0300000000000005E-2},9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Constant",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Low",null,null,null,{"$f":"(1+F999)/(1+F$991) - 1","v":6.3707317073170788E-2},{"$f":"(1+G999)/(1+G$991) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"(1+F1000)/(1+F$991) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Constant",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Low",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Mid",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Debt Fraction - Constant",null,null,null,{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6},{"$f":"60%","v":0.6}]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},{"$f":"G696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Low",null,null,null,{"$f":"F1005*F992*(1-F$1008)+(1-F1005)*(F999)","v":5.2739388000000005E-2},{"$f":"G1005*G992*(1-G$1008)+(1-G1005)*(G999)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Mid",null,null,null,{"$f":"F1006*F993*(1-F$1008)+(1-F1006)*(F1000)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Constant",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Low",null,null,null,{"$f":"(1+F1009)/(1+F$991)-1","v":2.7062817560975727E-2},{"$f":"(1+G1009)/(1+G$991)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Mid",null,null,null,{"$f":"(1+F1010)/(1+F$991)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Constant",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
[]
["TAX CREDITS","PTC",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Year 1"]
["PVD Calc","Low",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,"Mid",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,"Constant",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]

{"sheet":"PV OCC","index":16,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
[null,null,2016,{"$f":"C1+1","v":2017},{"$f":"D1+1","v":2018},2019,2020,2021,2022,2023]
["Tariff Schedule ($/Wdc)",null,0,0,0.1,0.09,0.06,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
["Util PV",null,2016,{"$f":"C4+1","v":2017},{"$f":"D4+1","v":2018},2019,2020,2021,2022,2023]
[null,"With Tariff",1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,{"$f":"C5","v":1753.9224256089915},{"$f":"D5","v":1195.5123115434328},1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,{"$f":"C6","v":1753.9224256089915},1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,{"$f":"M13","v":1195.5123115434328},1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,{"$f":"C14","v":1753.9224256089915},1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[]
[null,"No Tariff",{"$f":"C5","v":1753.9224256089915},{"$f":"D5","v":1195.5123115434328},{"$f":"E5-1000*E$2","v":927.77613139826758},881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K5-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,{"$f":"C6","v":1753.9224256089915},1195.5123115434328,{"$f":"E6-1000*E$2","v":1050.2319652447634},1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K6-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K7-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K8-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K9-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K10-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K11-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K12-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K13-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K14-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K15-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K16-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K17-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K18-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K19-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[]
["Dist PV","With Tariff",2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[]
[null,"No Tariff",{"$f":"C37","v":2562.1908852887354},1950.1478365693074,{"$f":"E37-1000*E$2","v":1421.5046165660738},{"$f":"F37-1000*F$2","v":1314.6547163405942},1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E38-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E39-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E40-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E41-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E42-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E43-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E44-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E45-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E46-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E47-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E48-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E49-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E50-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E51-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[]
[null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Res PV","With Tariff",3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[]
[null,"No Tariff",{"$f":"C70","v":3782.044172744535},2897.3828223165724,{"$f":"E70-1000*E$2","v":2459.7319378493571},{"$f":"F70-1000*F$2","v":2324.4466812676419},2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E71-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E72-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E73-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E74-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E75-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E76-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E77-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E78-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E79-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E80-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E81-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E82-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E83-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E84-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]

{"sheet":"Program Goals","index":17,"n_rows":435,"n_cols":59,"rows_kept":435,"cut":false,"hidden":true,"merged":[[31,1,35,1],[31,3,35,3],[7,1,29,1],[7,3,11,3],[13,3,17,3],[19,3,23,3],[25,3,29,3],[37,1,41,1],[37,3,41,3],[87,1,129,1],[87,3,96,3],[98,3,107,3],[109,3,118,3],[120,3,129,3],[210,1,224,1],[210,3,212,3],[214,3,216,3],[218,3,220,3],[222,3,224,3],[131,1,151,1],[131,3,140,3],[142,3,151,3],[153,1,162,1],[153,3,162,3],[226,1,228,1],[226,3,228,3],[230,1,232,1],[230,3,232,3],[274,1,288,1],[274,3,276,3],[278,0,280,0],[278,3,280,3],[282,0,284,0],[282,3,284,3],[286,0,288,0],[286,3,288,3],[290,1,292,1],[290,3,292,3],[294,0,296,0],[294,1,296,1],[294,3,296,3],[368,3,373,3],[375,1,380,1],[375,3,380,3],[382,1,387,1],[382,3,387,3],[340,1,373,1],[340,3,345,3],[347,3,352,3],[354,3,359,3],[361,3,366,3]]}
[]
[null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current"]
[null,null,null,null,"Calculated"]
[]
["Land-Based Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F7+1","v":2001},{"$f":"G7+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R7+1","v":2013},{"$f":"V7+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5115685106238268,0.52707986851336497,0.53826719424477898,0.55029978458701101,0.56327719726558456,0.57731526386500309,0.59254955669093856,0.5975716342807208,0.60287271618104699,0.60847671704710571,0.61441036502293278,0.62070362802759793,0.62739021997005462,0.63450820494105686,0.64210072224345915,0.65021686142878599,0.65891272484163577,0.66030681786272816,0.66144118082973502,0.66234558276701494,0.66304933734784421,0.66358105948084167,0.66396847874470311,0.6642382647594024,0.66441589852841232,0.66452555105915012,0.66459001005945284,0.66458387492677795,0.66457340223093397,0.66457687903330043,0.6646110282779133,0.66469099113288888,0.66590820735278544,0.66720463188739298,0.66859108993961702,0.67007685642132242,0.67166962296701782]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46804270491110267,0.48223430926652033,0.49246978327892083,0.50347860421670287,0.51535185913112336,0.52819552430297279,0.5421336371335761,0.54672842107860198,0.55157847079835176,0.55670566621637274,0.56213446136486578,0.56789227440114631,0.57400995075219419,0.58052231590008385,0.58746883872449951,0.5948944320885301,0.60285042497856278,0.6041259043228524,0.60516375223648078,0.60599120490461933,0.60663508190401316,0.60712156349977409,0.60747601995365397,0.60772285175319751,0.6078853719005568,0.60798569486027976,0.60804466949267211,0.60803905635575595,0.60802947470874535,0.60803265569418552,0.60806389941714234,0.6081370587890701,0.60925071054868907,0.61043683133855364,0.61170532532036137,0.61306467826825051,0.61452192738905753]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44190996114049397,0.45500194974805469,0.46523724495225327,0.4762563430984264,0.48815145799799992,0.50102987792414788,0.51501717695274685,0.52037557090396369,0.52605166135786385,0.53207242219817918,0.53846800401686656,0.54527221539090531,0.55252309439904368,0.56026359075524923,0.56854238436942339,0.57741487326608609,0.58694437320051962,0.58837751775611713,0.58958125382863913,0.5905819164885675,0.59140546700822128,0.59207727555439926,0.59262195417951558,0.59306320012134306,0.59342367982638655,0.59372491921694459,0.59398723667498687,0.594208228866977,0.59442698922063419,0.59465989252588569,0.59492193908963065,0.59522673664917669,0.59648059647035645,0.59780675150996332,0.59921497022686254,0.60071364263763083,0.60230974891962763]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38211304535589435,0.39334957188557107,0.40338159527720951,0.41420188010442327,0.42590296698472285,0.43859252640554258,0.45239658184898185,0.45921216747318971,0.46646427590956951,0.47418957923845406,0.48242907347816527,0.49122873360381247,0.50064029138370314,0.5107221637663597,0.5215405669465889,0.53317086092967347,0.54569918221818658,0.54735746824644049,0.54880581952207608,0.55006841003544382,0.55116912039367527,0.55213133497693356,0.55297778527803576,0.55373040227374648,0.5544102062719557,0.55503720215501007,0.5556303141530492,0.55624175422189692,0.55685407398173414,0.5574826454878189,0.55814159702305743,0.55884379206873813,0.56036382667811535,0.56195456978982739,0.56362534852297053,0.56538421636403713,0.56723791979913762]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32279959203529368,0.33229193003253515,0.34076673375218647,0.34990744111714217,0.35979222813825074,0.37051205216397365,0.38217337469596036,0.38793101182904172,0.3940574125712063,0.40058355658335387,0.40754407628159844,0.41497781018084945,0.4229284599916554,0.43144537489845286,0.44058449269485978,0.45040947563804512,0.46099308970192104,0.46239396847301772,0.463617499589218,0.46468410463601267,0.46561395735605077,0.46642681229178551,0.4671418724426879,0.46777766455218772,0.46835194605331126,0.46888161657285421,0.46938266282951879,0.46989919218431803,0.47041646468017467,0.47094746624684503,0.47150413210615361,0.47209732900699175,0.47338141641973491,0.47472523661570687,0.47613666891301965,0.47762251669665523,0.47918847923019692]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1728.6805695612381,1585.2000822876557,1563.9732453650522,1542.7905104049014,1521.6514527053059,1500.5556516542463,1479.5026906901969,1452.2304510392662,1425.0290080449781,1397.897476749125,1370.8349832554759,1343.8406645915034,1316.9136685718368,1290.0531536634219,1263.2582888523684,1236.5282535124593,1209.8622372753048,1208.0887174504257,1206.3154750861163,1204.5425099511599,1202.7698218145313,1200.9974104453986,1199.2252756131224,1197.4534170872555,1195.6818346375421,1193.9105280339193,1192.1394970465149,1189.9260525454329,1187.7130379772404,1185.5004528940917,1183.2882968486058,1181.0765693938688,1178.8652700834318,1176.6543984713114,1174.4439541119882,1172.2339365604075,1170.0243453719777]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W14 * 1 + W32) +W20) * 1000 / (W8 * 8760)) + W26 + 0","v":69.250227549532255},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X14 * 1 + X32) +X20) * 1000 / (X8 * 8760)) + X26 + 0","v":62.399126653763588},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y14 * 1 + Y32) +Y20) * 1000 / (Y8 * 8760)) + Y26 + 0","v":60.201354399565986},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z14 * 1 + Z32) +Z20) * 1000 / (Z8 * 8760)) + Z26 + 0","v":58.003847478734443},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA14 * 1 + AA32) +AA20) * 1000 / (AA8 * 8760)) + AA26 + 0","v":55.8066180838481},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB14 * 1 + AB32) +AB20) * 1000 / (AB8 * 8760)) + AB26 + 0","v":53.609679166136551},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC14 * 1 + AC32) +AC20) * 1000 / (AC8 * 8760)) + AC26 + 0","v":51.413044495418482},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD14 * 1 + AD32) +AD20) * 1000 / (AD8 * 8760)) + AD26 + 0","v":50.017855590118266},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE14 * 1 + AE32) +AE20) * 1000 / (AE8 * 8760)) + AE26 + 0","v":48.623409064199997},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF14 * 1 + AF32) +AF20) * 1000 / (AF8 * 8760)) + AF26 + 0","v":47.229747452446766},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG14 * 1 + AG32) +AG20) * 1000 / (AG8 * 8760)) + AG26 + 0","v":45.836916602293769},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH14 * 1 + AH32) +AH20) * 1000 / (AH8 * 8760)) + AH26 + 0","v":44.444966002722943},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI14 * 1 + AI32) +AI20) * 1000 / (AI8 * 8760)) + AI26 + 0","v":43.053949153136251},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ14 * 1 + AJ32) +AJ20) * 1000 / (AJ8 * 8760)) + AJ26 + 0","v":41.663923977994628},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK14 * 1 + AK32) +AK20) * 1000 / (AK8 * 8760)) + AK26 + 0","v":40.274953293986577},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL14 * 1 + AL32) +AL20) * 1000 / (AL8 * 8760)) + AL26 + 0","v":38.887105337658177},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM14 * 1 + AM32) +AM20) * 1000 / (AM8 * 8760)) + AM26 + 0","v":37.500454362835001},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN14 * 1 + AN32) +AN20) * 1000 / (AN8 * 8760)) + AN26 + 0","v":37.318735225936209},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO14 * 1 + AO32) +AO20) * 1000 / (AO8 * 8760)) + AO26 + 0","v":37.152364794640746},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP14 * 1 + AP32) +AP20) * 1000 / (AP8 * 8760)) + AP26 + 0","v":36.999405468503248},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ14 * 1 + AQ32) +AQ20) * 1000 / (AQ8 * 8760)) + AQ26 + 0","v":36.858013630639725},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR14 * 1 + AR32) +AR20) * 1000 / (AR8 * 8760)) + AR26 + 0","v":36.726440428400608},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS14 * 1 + AS32) +AS20) * 1000 / (AS8 * 8760)) + AS26 + 0","v":36.603031265987781},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT14 * 1 + AT32) +AT20) * 1000 / (AT8 * 8760)) + AT26 + 0","v":36.48622641844613},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU14 * 1 + AU32) +AU20) * 1000 / (AU8 * 8760)) + AU26 + 0","v":36.374560744287258},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV14 * 1 + AV32) +AV20) * 1000 / (AV8 * 8760)) + AV26 + 0","v":36.266664477783756},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW14 * 1 + AW32) +AW20) * 1000 / (AW8 * 8760)) + AW26 + 0","v":36.161262688422404},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX14 * 1 + AX32) +AX20) * 1000 / (AX8 * 8760)) + AX26 + 0","v":36.05341141623979},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY14 * 1 + AY32) +AY20) * 1000 / (AY8 * 8760)) + AY26 + 0","v":35.945792763619622},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ14 * 1 + AZ32) +AZ20) * 1000 / (AZ8 * 8760)) + AZ26 + 0","v":35.837418474328508},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA14 * 1 + BA32) +BA20) * 1000 / (BA8 * 8760)) + BA26 + 0","v":35.727396388949586},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB14 * 1 + BB32) +BB20) * 1000 / (BB8 * 8760)) + BB26 + 0","v":35.614930692647768},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC14 * 1 + BC32) +BC20) * 1000 / (BC8 * 8760)) + BC26 + 0","v":35.483605418960181},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD14 * 1 + BD32) +BD20) * 1000 / (BD8 * 8760)) + BD26 + 0","v":35.348562407255606},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE14 * 1 + BE32) +BE20) * 1000 / (BE8 * 8760)) + BE26 + 0","v":35.209301195646674},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF14 * 1 + BF32) +BF20) * 1000 / (BF8 * 8760)) + BF26 + 0","v":35.065418736629198},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG14 * 1 + BG32) +BG20) * 1000 / (BG8 * 8760)) + BG26 + 0","v":34.916609666323438}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W15 * 1 + W33) +W21) * 1000 / (W9 * 8760)) + W27 + 0","v":75.690178259703814},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X15 * 1 + X33) +X21) * 1000 / (X9 * 8760)) + X27 + 0","v":68.201956683752485},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y15 * 1 + Y33) +Y21) * 1000 / (Y9 * 8760)) + Y27 + 0","v":65.799801779994738},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z15 * 1 + Z33) +Z21) * 1000 / (Z9 * 8760)) + Z27 + 0","v":63.397936884378289},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA15 * 1 + AA33) +AA21) * 1000 / (AA9 * 8760)) + AA27 + 0","v":60.996375323335734},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB15 * 1 + AB33) +AB21) * 1000 / (AB9 * 8760)) + AB27 + 0","v":58.595131252501027},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC15 * 1 + AC33) +AC21) * 1000 / (AC9 * 8760)) + AC27 + 0","v":56.194219722222321},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD15 * 1 + AD33) +AD21) * 1000 / (AD9 * 8760)) + AD27 + 0","v":54.669284704895468},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE15 * 1 + AE33) +AE21) * 1000 / (AE9 * 8760)) + AE27 + 0","v":53.145161104797765},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF15 * 1 + AF33) +AF21) * 1000 / (AF9 * 8760)) + AF27 + 0","v":51.621895412250289},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG15 * 1 + AG33) +AG21) * 1000 / (AG9 * 8760)) + AG27 + 0","v":50.099537738287559},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH15 * 1 + AH33) +AH21) * 1000 / (AH9 * 8760)) + AH27 + 0","v":48.578142174137824},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI15 * 1 + AI33) +AI21) * 1000 / (AI9 * 8760)) + AI27 + 0","v":47.057767194399887},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ15 * 1 + AJ33) +AJ21) * 1000 / (AJ9 * 8760)) + AJ27 + 0","v":45.538476110241483},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK15 * 1 + AK33) +AK21) * 1000 / (AK9 * 8760)) + AK27 + 0","v":44.020337580012459},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL15 * 1 + AL33) +AL21) * 1000 / (AL9 * 8760)) + AL27 + 0","v":42.503426185941947},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM15 * 1 + AM33) +AM21) * 1000 / (AM9 * 8760)) + AM27 + 0","v":40.98782308711764},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN15 * 1 + AN33) +AN21) * 1000 / (AN9 * 8760)) + AN27 + 0","v":40.789204911383415},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO15 * 1 + AO33) +AO21) * 1000 / (AO9 * 8760)) + AO27 + 0","v":40.607362799848246},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP15 * 1 + AP33) +AP21) * 1000 / (AP9 * 8760)) + AP27 + 0","v":40.440178964191524},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ15 * 1 + AQ33) +AQ21) * 1000 / (AQ9 * 8760)) + AQ27 + 0","v":40.285638339690308},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR15 * 1 + AR33) +AR21) * 1000 / (AR9 * 8760)) + AR27 + 0","v":40.141829438491285},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS15 * 1 + AS33) +AS21) * 1000 / (AS9 * 8760)) + AS27 + 0","v":40.006943795043746},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT15 * 1 + AT33) +AT21) * 1000 / (AT9 * 8760)) + AT27 + 0","v":39.879276637189257},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU15 * 1 + AU33) +AU21) * 1000 / (AU9 * 8760)) + AU27 + 0","v":39.757226572060894},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV15 * 1 + AV33) +AV21) * 1000 / (AV9 * 8760)) + AV27 + 0","v":39.639296452057096},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW15 * 1 + AW33) +AW21) * 1000 / (AW9 * 8760)) + AW27 + 0","v":39.524092784026607},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX15 * 1 + AX33) +AX21) * 1000 / (AX9 * 8760)) + AX27 + 0","v":39.40621184260732},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY15 * 1 + AY33) +AY21) * 1000 / (AY9 * 8760)) + AY27 + 0","v":39.288585153293369},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ15 * 1 + AZ33) +AZ21) * 1000 / (AZ9 * 8760)) + AZ27 + 0","v":39.170132556594751},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA15 * 1 + BA33) +BA21) * 1000 / (BA9 * 8760)) + BA27 + 0","v":39.04987892639722},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB15 * 1 + BB33) +BB21) * 1000 / (BB9 * 8760)) + BB27 + 0","v":38.926954440768675},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC15 * 1 + BC33) +BC21) * 1000 / (BC9 * 8760)) + BC27 + 0","v":38.783416524329233},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD15 * 1 + BD33) +BD21) * 1000 / (BD9 * 8760)) + BD27 + 0","v":38.635815137440844},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE15 * 1 + BE33) +BE21) * 1000 / (BE9 * 8760)) + BE27 + 0","v":38.48360327757652},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF15 * 1 + BF33) +BF21) * 1000 / (BF9 * 8760)) + BF27 + 0","v":38.326340415679226},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG15 * 1 + BG33) +BG21) * 1000 / (BG9 * 8760)) + BG27 + 0","v":38.163692790441502}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W16 * 1 + W34) +W22) * 1000 / (W10 * 8760)) + W28 + 0","v":83.758731978195783},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X16 * 1 + X34) +X22) * 1000 / (X10 * 8760)) + X28 + 0","v":75.48349274564255},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y16 * 1 + Y34) +Y22) * 1000 / (Y10 * 8760)) + Y28 + 0","v":72.832799581974569},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z16 * 1 + Z34) +Z22) * 1000 / (Z10 * 8760)) + Z28 + 0","v":70.18220900436728},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA16 * 1 + AA34) +AA22) * 1000 / (AA10 * 8760)) + AA28 + 0","v":67.531709136892587},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB16 * 1 + AB34) +AB22) * 1000 / (AB10 * 8760)) + AB28 + 0","v":64.881287625699542},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC16 * 1 + AC34) +AC22) * 1000 / (AC10 * 8760)) + AC28 + 0","v":62.230931605249786},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD16 * 1 + AD34) +AD22) * 1000 / (AD10 * 8760)) + AD28 + 0","v":60.554518260913767},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE16 * 1 + AE34) +AE22) * 1000 / (AE10 * 8760)) + AE28 + 0","v":58.879129696898516},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF16 * 1 + AF34) +AF22) * 1000 / (AF10 * 8760)) + AF28 + 0","v":57.204804116096909},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG16 * 1 + AG34) +AG22) * 1000 / (AG10 * 8760)) + AG28 + 0","v":55.531582335722085},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH16 * 1 + AH34) +AH22) * 1000 / (AH10 * 8760)) + AH28 + 0","v":53.859508002171999},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI16 * 1 + AI34) +AI22) * 1000 / (AI10 * 8760)) + AI28 + 0","v":52.188627827546313},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ16 * 1 + AJ34) +AJ22) * 1000 / (AJ10 * 8760)) + AJ28 + 0","v":50.518991850404582},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK16 * 1 + AK34) +AK22) * 1000 / (AK10 * 8760)) + AK28 + 0","v":48.850653723715979},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL16 * 1 + AL34) +AL22) * 1000 / (AL10 * 8760)) + AL28 + 0","v":47.183671033367418},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM16 * 1 + AM34) +AM22) * 1000 / (AM10 * 8760)) + AM28 + 0","v":45.518105651082209},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN16 * 1 + AN34) +AN22) * 1000 / (AN10 * 8760)) + AN28 + 0","v":45.297672355483911},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO16 * 1 + AO34) +AO22) * 1000 / (AO10 * 8760)) + AO28 + 0","v":45.095858949601286},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP16 * 1 + AP34) +AP22) * 1000 / (AP10 * 8760)) + AP28 + 0","v":44.91031365840071},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ16 * 1 + AQ34) +AQ22) * 1000 / (AQ10 * 8760)) + AQ28 + 0","v":44.738798739572452},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR16 * 1 + AR34) +AR22) * 1000 / (AR10 * 8760)) + AR28 + 0","v":44.579191436708342},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS16 * 1 + AS34) +AS22) * 1000 / (AS10 * 8760)) + AS28 + 0","v":44.429483368821259},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT16 * 1 + AT34) +AT22) * 1000 / (AT10 * 8760)) + AT28 + 0","v":44.287781280791052},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU16 * 1 + AU34) +AU22) * 1000 / (AU10 * 8760)) + AU28 + 0","v":44.152306699489458},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV16 * 1 + AV34) +AV22) * 1000 / (AV10 * 8760)) + AV28 + 0","v":44.021396900193572},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW16 * 1 + AW34) +AW22) * 1000 / (AW10 * 8760)) + AW28 + 0","v":43.8935042549153},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX16 * 1 + AX34) +AX22) * 1000 / (AX10 * 8760)) + AX28 + 0","v":43.763117860843906},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY16 * 1 + AY34) +AY22) * 1000 / (AY10 * 8760)) + AY28 + 0","v":43.633005302180877},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ16 * 1 + AZ34) +AZ22) * 1000 / (AZ10 * 8760)) + AZ28 + 0","v":43.501966877726957},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA16 * 1 + BA34) +BA22) * 1000 / (BA10 * 8760)) + BA28 + 0","v":43.368919479489058},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB16 * 1 + BB34) +BB22) * 1000 / (BB10 * 8760)) + BB28 + 0","v":43.232896901733703},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC16 * 1 + BC34) +BC22) * 1000 / (BC10 * 8760)) + BC28 + 0","v":43.07505902732445},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD16 * 1 + BD34) +BD22) * 1000 / (BD10 * 8760)) + BD28 + 0","v":42.912706028441058},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE16 * 1 + BE34) +BE22) * 1000 / (BE10 * 8760)) + BE28 + 0","v":42.745229786591352},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF16 * 1 + BF34) +BF22) * 1000 / (BF10 * 8760)) + BF28 + 0","v":42.57214035448154},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG16 * 1 + BG34) +BG22) * 1000 / (BG10 * 8760)) + BG28 + 0","v":42.393066303608308}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W17 * 1 + W35) +W23) * 1000 / (W11 * 8760)) + W29 + 0","v":98.25106084498276},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X17 * 1 + X35) +X23) * 1000 / (X11 * 8760)) + X29 + 0","v":88.548227402693882},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y17 * 1 + Y35) +Y23) * 1000 / (Y11 * 8760)) + Y29 + 0","v":85.459525037580178},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z17 * 1 + Z35) +Z23) * 1000 / (Z11 * 8760)) + Z29 + 0","v":82.370200457358408},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA17 * 1 + AA35) +AA23) * 1000 / (AA11 * 8760)) + AA29 + 0","v":79.280167111399876},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB17 * 1 + AB35) +AB23) * 1000 / (AB11 * 8760)) + AB29 + 0","v":76.18933584759651},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC17 * 1 + AC35) +AC23) * 1000 / (AC11 * 8760)) + AC29 + 0","v":73.097614820829278},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD17 * 1 + AD35) +AD23) * 1000 / (AD11 * 8760)) + AD29 + 0","v":71.156688125042677},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE17 * 1 + AE35) +AE23) * 1000 / (AE11 * 8760)) + AE29 + 0","v":69.216999219364439},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF17 * 1 + AF35) +AF23) * 1000 / (AF11 * 8760)) + AF29 + 0","v":67.278530810159609},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG17 * 1 + AG35) +AG23) * 1000 / (AG11 * 8760)) + AG29 + 0","v":65.341264857537141},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH17 * 1 + AH35) +AH23) * 1000 / (AH11 * 8760)) + AH29 + 0","v":63.405182556634379},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI17 * 1 + AI35) +AI23) * 1000 / (AI11 * 8760)) + AI29 + 0","v":61.470264318273053},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ17 * 1 + AJ35) +AJ23) * 1000 / (AJ11 * 8760)) + AJ29 + 0","v":59.536489748957138},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK17 * 1 + AK35) +AK23) * 1000 / (AK11 * 8760)) + AK29 + 0","v":57.603837630182298},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL17 * 1 + AL35) +AL23) * 1000 / (AL11 * 8760)) + AL29 + 0","v":55.67228589702335},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM17 * 1 + AM35) +AM23) * 1000 / (AM11 * 8760)) + AM29 + 0","v":53.741811615966377},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN17 * 1 + AN35) +AN23) * 1000 / (AN11 * 8760)) + AN29 + 0","v":53.48250018460994},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO17 * 1 + AO35) +AO23) * 1000 / (AO11 * 8760)) + AO29 + 0","v":53.245146263837547},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP17 * 1 + AP35) +AP23) * 1000 / (AP11 * 8760)) + AP29 + 0","v":53.026974111823243},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ17 * 1 + AQ35) +AQ23) * 1000 / (AQ11 * 8760)) + AQ29 + 0","v":52.82534240116096},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR17 * 1 + AR35) +AR23) * 1000 / (AR11 * 8760)) + AR29 + 0","v":52.637745363906298},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS17 * 1 + AS35) +AS23) * 1000 / (AS11 * 8760)) + AS29 + 0","v":52.461812089964297},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT17 * 1 + AT35) +AT23) * 1000 / (AT11 * 8760)) + AT29 + 0","v":52.295307431958811},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU17 * 1 + AU35) +AU23) * 1000 / (AU11 * 8760)) + AU29 + 0","v":52.136131617522736},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV17 * 1 + AV35) +AV23) * 1000 / (AV11 * 8760)) + AV29 + 0","v":51.982321408307911},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW17 * 1 + AW35) +AW23) * 1000 / (AW11 * 8760)) + AW29 + 0","v":51.832049347855211},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX17 * 1 + AX35) +AX23) * 1000 / (AX11 * 8760)) + AX29 + 0","v":51.679668528055267},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY17 * 1 + AY35) +AY23) * 1000 / (AY11 * 8760)) + AY29 + 0","v":51.527588214478676},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ17 * 1 + AZ35) +AZ23) * 1000 / (AZ11 * 8760)) + AZ29 + 0","v":51.374391448484097},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA17 * 1 + BA35) +BA23) * 1000 / (BA11 * 8760)) + BA29 + 0","v":51.218798797226817},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB17 * 1 + BB35) +BB23) * 1000 / (BB11 * 8760)) + BB29 + 0","v":51.059668742980151},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC17 * 1 + BC35) +BC23) * 1000 / (BC11 * 8760)) + BC29 + 0","v":50.876304047668079},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD17 * 1 + BD35) +BD23) * 1000 / (BD11 * 8760)) + BD29 + 0","v":50.687599428631692},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE17 * 1 + BE35) +BE23) * 1000 / (BE11 * 8760)) + BE29 + 0","v":50.492835481971859},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF17 * 1 + BF35) +BF23) * 1000 / (BF11 * 8760)) + BF29 + 0","v":50.2914322167154},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG17 * 1 + BG35) +BG23) * 1000 / (BG11 * 8760)) + BG29 + 0","v":50.082949505800634}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W18 * 1 + W36) +W24) * 1000 / (W12 * 8760)) + W30 + 0","v":116.30439751243188},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X18 * 1 + X36) +X24) * 1000 / (X12 * 8760)) + X30 + 0","v":104.81869763332965},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y18 * 1 + Y36) +Y24) * 1000 / (Y12 * 8760)) + Y30 + 0","v":101.16245550647307},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z18 * 1 + Z36) +Z24) * 1000 / (Z12 * 8760)) + Z30 + 0","v":97.505476834355392},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA18 * 1 + AA36) +AA24) * 1000 / (AA12 * 8760)) + AA30 + 0","v":93.847659162930412},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB18 * 1 + AB36) +AB24) * 1000 / (AB12 * 8760)) + AB30 + 0","v":90.188896958658518},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC18 * 1 + AC36) +AC24) * 1000 / (AC12 * 8760)) + AC30 + 0","v":86.529081500156607},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD18 * 1 + AD36) +AD24) * 1000 / (AD12 * 8760)) + AD30 + 0","v":84.231515366744389},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE18 * 1 + AE36) +AE24) * 1000 / (AE12 * 8760)) + AE30 + 0","v":81.935414463646836},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF18 * 1 + AF36) +AF24) * 1000 / (AF12 * 8760)) + AF30 + 0","v":79.640758319575667},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG18 * 1 + AG36) +AG24) * 1000 / (AG12 * 8760)) + AG30 + 0","v":77.347525579864154},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH18 * 1 + AH36) +AH24) * 1000 / (AH12 * 8760)) + AH30 + 0","v":75.055693984312725},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI18 * 1 + AI36) +AI24) * 1000 / (AI12 * 8760)) + AI30 + 0","v":72.765240344290532},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ18 * 1 + AJ36) +AJ24) * 1000 / (AJ12 * 8760)) + AJ30 + 0","v":70.476140519058148},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK18 * 1 + AK36) +AK24) * 1000 / (AK12 * 8760)) + AK30 + 0","v":68.188369391274833},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL18 * 1 + AL36) +AL24) * 1000 / (AL12 * 8760)) + AL30 + 0","v":65.901900841651852},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM18 * 1 + AM36) +AM24) * 1000 / (AM12 * 8760)) + AM30 + 0","v":63.616707722711183},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN18 * 1 + AN36) +AN24) * 1000 / (AN12 * 8760)) + AN30 + 0","v":63.309748596442013},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO18 * 1 + AO36) +AO24) * 1000 / (AO12 * 8760)) + AO30 + 0","v":63.028781607228517},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP18 * 1 + AP36) +AP24) * 1000 / (AP12 * 8760)) + AP30 + 0","v":62.770520979040008},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ18 * 1 + AQ36) +AQ24) * 1000 / (AQ12 * 8760)) + AQ30 + 0","v":62.531840048510603},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR18 * 1 + AR36) +AR24) * 1000 / (AR12 * 8760)) + AR30 + 0","v":62.309772620379285},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS18 * 1 + AS36) +AS24) * 1000 / (AS12 * 8760)) + AS30 + 0","v":62.101512136958149},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT18 * 1 + AT36) +AT24) * 1000 / (AT12 * 8760)) + AT30 + 0","v":61.904412749269149},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU18 * 1 + AU36) +AU24) * 1000 / (AU12 * 8760)) + AU30 + 0","v":61.715988858093603},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV18 * 1 + AV36) +AV24) * 1000 / (AV12 * 8760)) + AV30 + 0","v":61.533916485946733},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW18 * 1 + AW36) +AW24) * 1000 / (AW12 * 8760)) + AW30 + 0","v":61.356032386746222},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX18 * 1 + AX36) +AX24) * 1000 / (AX12 * 8760)) + AX30 + 0","v":61.175652050016396},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY18 * 1 + AY36) +AY24) * 1000 / (AY12 * 8760)) + AY30 + 0","v":60.995627436623828},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ18 * 1 + AZ36) +AZ24) * 1000 / (AZ12 * 8760)) + AZ30 + 0","v":60.814281226042304},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA18 * 1 + BA36) +BA24) * 1000 / (BA12 * 8760)) + BA30 + 0","v":60.630098893493312},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB18 * 1 + BB36) +BB24) * 1000 / (BB12 * 8760)) + BB30 + 0","v":60.441729170804209},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC18 * 1 + BC36) +BC24) * 1000 / (BC12 * 8760)) + BC30 + 0","v":60.224671764706905},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD18 * 1 + BD36) +BD24) * 1000 / (BD12 * 8760)) + BD30 + 0","v":60.001293239975581},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE18 * 1 + BE36) +BE24) * 1000 / (BE12 * 8760)) + BE30 + 0","v":59.770742004410259},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF18 * 1 + BF36) +BF24) * 1000 / (BF12 * 8760)) + BF30 + 0","v":59.532331495442342},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG18 * 1 + BG36) +BG24) * 1000 / (BG12 * 8760)) + BG30 + 0","v":59.285540713987515}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Land-based wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Offshore Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F87+1","v":2001},{"$f":"G87+1","v":2002},{"$f":"H87+1","v":2003},{"$f":"I87+1","v":2004},{"$f":"J87+1","v":2005},{"$f":"K87+1","v":2006},2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R87+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47425895065325047,0.47521252610271753,0.47523902623175851,0.47890701149368931,0.4809031858764159,0.48290351849431484,0.48490834109800962,0.48554673035262319,0.48699396265913497,0.4884427384518828,0.49035908324297672,0.49390792335562073,0.49745720444202557,0.50100694612381957,0.50455716920427274,0.50810789575860593,0.51165914923271272,0.51162944037983316,0.5122272237204516,0.51282500995878733,0.51342279911608013,0.51402059121377719,0.51461838627353707,0.51521618431723115,0.51581398536694734,0.516411789444991,0.51700959657389001,0.51759333324659484,0.51816481967203287,0.51873631017532862,0.51930780479119498,0.5198793035547391,0.52045080650146947,0.52102231366730056,0.52159382508855978,0.52216534080199217,0.522736860844768]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43480721621182061,0.43568146747489395,0.43570576316255932,0.43906862317532108,0.44089874367221649,0.44273267649707593,0.44457072580349466,0.44515600997003646,0.44648285272026689,0.44781111056019196,0.44956804217480856,0.4528216682540509,0.45607569862418373,0.45933015127458915,0.46258504527799499,0.46584040087327139,0.46909623955594054,0.46906900206553664,0.46961705816415977,0.4701651169194504,0.47071317835088161,0.47126124247811652,0.47180930932101173,0.47235737889961971,0.47290545123419031,0.47345352634517401,0.47400160425322435,0.47453678217092082,0.47506072889117834,0.4755846793500727,0.47610863357942901,0.47663259161143423,0.47715655347864283,0.47768051921398186,0.47820448885075656,0.47872846242265565,0.4792524399637571]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39740244508359729,0.39820148791593363,0.3982236935402268,0.40129725980526854,0.40296994216459153,0.40464610889215386,0.40632603797640149,0.40686097242592328,0.40807367206273476,0.40928766505458636,0.41089345468608407,0.41386718398741368,0.41684128280006338,0.41981576756585853,0.42279065571677471,0.42576596575061099,0.42874171731371319,0.42871682295851199,0.42921773192578572,0.4297186433211842,0.4302195571625051,0.43072047346772041,0.43122139225497835,0.43172231354260615,0.43222323734911211,0.43272416369318695,0.43322509259370784,0.4337142312397963,0.43419310486461304,0.43467198190644629,0.43515086239438344,0.43562974635784235,0.43610863382657716,0.43658752483068208,0.43706641940059748,0.43754531756711368,0.43802421936137725]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33754788847036948,0.33822658389408322,0.33824544503015597,0.34085608775687681,0.34227683995771541,0.34370055173053515,0.3451274591947015,0.34558182477835614,0.34661187430829388,0.34764302239529443,0.34900695688071426,0.35153279953458905,0.35405895604603405,0.35658544038049816,0.35911226734444918,0.36163945264964986,0.36416701298342241,0.3641458680782087,0.36457133290941668,0.36499679980303862,0.36542226877419182,0.36584773983814112,0.36627321301030163,0.36669868830624019,0.36712416574167728,0.36754964533248885,0.36797512709470848,0.36839059438535798,0.36879734271542192,0.36920409394785025,0.36961084810734929,0.37001760521890625,0.37042436530779382,0.37083112839957366,0.37123789452010131,0.37164466369552968,0.37205143595231421]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46954546363361682,0.47045165130671968,0.47051328954441235,0.47393130726504984,0.47581813907432113,0.47770376687225841,0.47958809460092056,0.48032341851703891,0.48179911551822824,0.48327812740621384,0.48522169197352782,0.48865254676964226,0.49208030109730527,0.49550481699765325,0.49892594820374925,0.50234353950561639,0.50575742605613805,0.50576151093885391,0.50633846476655442,0.50691532067118439,0.50749207793499063,0.50806873583318757,0.50864529363387168,0.50922175059793418,0.50979810597897113,0.51037435902319406,0.51095050896933825,0.51150920246266018,0.51205657470830324,0.51260381409148548,0.51315091948122549,0.51369788973366937,0.51424472369190621,0.51479142018578128,0.51533797803170711,0.51588439603246827,0.51643067297702783]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44144156480848457,0.44229351405601686,0.44235146303477701,0.44556490072718918,0.44733879921184166,0.44911156574934846,0.45088311003116427,0.45157442230082268,0.45296179379909468,0.45435228177687265,0.45617951737033785,0.45940502379543924,0.46262761532570962,0.46584716225959455,0.4690635270847322,0.47227656388099282,0.47548611766792265,0.47548995805646393,0.47603237922810371,0.47657470833770316,0.477116944710469,0.47765908766499621,0.47820113651318857,0.47874309056017533,0.47928494910422736,0.47982671143667294,0.48036837684181188,0.48089363062241869,0.4814082407706663,0.48192272600872454,0.4824370852733057,0.48295131748901915,0.48346542156819911,0.48397939641072862,0.48449324090386175,0.48500695392204091,0.4855205343267136]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42061484373887859,0.42142659897035478,0.42148181398087753,0.42454364526412997,0.4262338531951716,0.42792298258307249,0.4296109473799436,0.43026964430714237,0.43159156116426173,0.43291644746885705,0.43465747612335826,0.43773080674994153,0.4408013600031836,0.44386901230070458,0.4469336326178226,0.44999508191875731,0.45305321253485975,0.4530568717381494,0.45357370208340458,0.45409044471000387,0.45460709897498991,0.45512366422910572,0.45564013981671886,0.45615652507574145,0.45667281933755138,0.45718902192691135,0.45770513216188685,0.45820560505448588,0.4586959364694389,0.45918614886732612,0.45967624123502454,0.46016621254787898,0.46065606176953905,0.46114578785178978,0.46163538973438339,0.46212486634486477,0.46261421659839702]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49436284990699381,0.49541901145415357,0.49555634065756288,0.49916744369555993,0.50109550397423075,0.50301873966026656,0.50493676583998526,0.50562886052332712,0.50713106618860382,0.50863468086368424,0.51062497977537935,0.51424755468199779,0.51786739646690905,0.52148438351676019,0.52509838689447352,0.52870926977951282,0.53231688685602019,0.53229720065699182,0.53290599749018619,0.53351470260167888,0.53412331531917112,0.5347318349637773,0.5353402608499449,0.53594859228537139,0.53655682857092268,0.53716496900054633,0.53777301286118795,0.53836369349838498,0.53894197696167356,0.53952013769342666,0.54009817464890186,0.54067608677146528,0.54125387299242234,0.5418315322308439,0.54240906339339201,0.54298646537414119,0.54356373705439631]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46973771367266881,0.4707412658419371,0.47087175442141299,0.47430298167731272,0.47613500167496486,0.47796243740194572,0.4797849231178421,0.4804425432732789,0.48186992127064665,0.4832986380924098,0.48518979650061289,0.48863192418994678,0.49207145489946691,0.4955082730736084,0.49894225619789001,0.50237327426706169,0.50580118920371975,0.50578248361100742,0.50636095513767998,0.50693933951147996,0.50751763609359712,0.50809584423896237,0.50867396329617176,0.50925199260740805,0.50982993150836176,0.5104077793281504,0.51098553538923863,0.51154679312144835,0.51209627120612045,0.51264563267274366,0.51319487652861662,0.51374400176973811,0.51429300738064732,0.51484189233425792,0.51539065559169339,0.51593929610211642,0.51648781280255618]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43587876392829994,0.43680997951169098,0.43693106240342644,0.4401149649335539,0.4418149319339148,0.44351064510032639,0.44520176505514342,0.44581198359230317,0.44713647540771795,0.44846220954433791,0.45021705222647052,0.45341106948086496,0.45660267694716211,0.45979176739910516,0.46297822715312342,0.46616193557481583,0.46934276453947305,0.46932540725605154,0.46986218224063259,0.47039887635436745,0.47093548900449161,0.47147201959243312,0.47200846751374137,0.47254483215801507,0.47308111290882859,0.47361730914365702,0.47415342023380175,0.47467422220358202,0.47518409360922226,0.47569385680270621,0.47620351086288654,0.47671305485813126,0.4772224878461741,0.47773180887396244,0.47824101697750199,0.4787501111817003,0.47925909050020649]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258792,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258246,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258483,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235259274,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755147,5685.6522651489595,5511.4190991415026,5382.796237190224,5254.1733752389446,5125.5505132876651,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755102,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755065,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443661605,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662333,6655.2550992036095,6451.196885860174,6300.0080020247351,6148.8191181892971,5997.6302343538582,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662224,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W143","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,{"$f":"AH150","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,"LCOE",null," Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W99 * 1 + W132) +W110) * 1000 / (W88 * 8760)) + W121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X99 * 1 + X132) +X110) * 1000 / (X88 * 8760)) + X121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y99 * 1 + Y132) +Y110) * 1000 / (Y88 * 8760)) + Y121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z99 * 1 + Z132) +Z110) * 1000 / (Z88 * 8760)) + Z121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA99 * 1 + AA132) +AA110) * 1000 / (AA88 * 8760)) + AA121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB99 * 1 + AB132) +AB110) * 1000 / (AB88 * 8760)) + AB121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC99 * 1 + AC132) +AC110) * 1000 / (AC88 * 8760)) + AC121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD99 * 1 + AD132) +AD110) * 1000 / (AD88 * 8760)) + AD121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE99 * 1 + AE132) +AE110) * 1000 / (AE88 * 8760)) + AE121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF99 * 1 + AF132) +AF110) * 1000 / (AF88 * 8760)) + AF121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG99 * 1 + AG132) +AG110) * 1000 / (AG88 * 8760)) + AG121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH99 * 1 + AH132) +AH110) * 1000 / (AH88 * 8760)) + AH121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI99 * 1 + AI132) +AI110) * 1000 / (AI88 * 8760)) + AI121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ99 * 1 + AJ132) +AJ110) * 1000 / (AJ88 * 8760)) + AJ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK99 * 1 + AK132) +AK110) * 1000 / (AK88 * 8760)) + AK121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL99 * 1 + AL132) +AL110) * 1000 / (AL88 * 8760)) + AL121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM99 * 1 + AM132) +AM110) * 1000 / (AM88 * 8760)) + AM121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN99 * 1 + AN132) +AN110) * 1000 / (AN88 * 8760)) + AN121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO99 * 1 + AO132) +AO110) * 1000 / (AO88 * 8760)) + AO121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP99 * 1 + AP132) +AP110) * 1000 / (AP88 * 8760)) + AP121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ99 * 1 + AQ132) +AQ110) * 1000 / (AQ88 * 8760)) + AQ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR99 * 1 + AR132) +AR110) * 1000 / (AR88 * 8760)) + AR121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS99 * 1 + AS132) +AS110) * 1000 / (AS88 * 8760)) + AS121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT99 * 1 + AT132) +AT110) * 1000 / (AT88 * 8760)) + AT121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU99 * 1 + AU132) +AU110) * 1000 / (AU88 * 8760)) + AU121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV99 * 1 + AV132) +AV110) * 1000 / (AV88 * 8760)) + AV121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW99 * 1 + AW132) +AW110) * 1000 / (AW88 * 8760)) + AW121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX99 * 1 + AX132) +AX110) * 1000 / (AX88 * 8760)) + AX121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY99 * 1 + AY132) +AY110) * 1000 / (AY88 * 8760)) + AY121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ99 * 1 + AZ132) +AZ110) * 1000 / (AZ88 * 8760)) + AZ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA99 * 1 + BA132) +BA110) * 1000 / (BA88 * 8760)) + BA121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB99 * 1 + BB132) +BB110) * 1000 / (BB88 * 8760)) + BB121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC99 * 1 + BC132) +BC110) * 1000 / (BC88 * 8760)) + BC121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD99 * 1 + BD132) +BD110) * 1000 / (BD88 * 8760)) + BD121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE99 * 1 + BE132) +BE110) * 1000 / (BE88 * 8760)) + BE121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF99 * 1 + BF132) +BF110) * 1000 / (BF88 * 8760)) + BF121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG99 * 1 + BG132) +BG110) * 1000 / (BG88 * 8760)) + BG121 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W100 * 1 + W133) +W111) * 1000 / (W89 * 8760)) + W122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X100 * 1 + X133) +X111) * 1000 / (X89 * 8760)) + X122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y100 * 1 + Y133) +Y111) * 1000 / (Y89 * 8760)) + Y122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z100 * 1 + Z133) +Z111) * 1000 / (Z89 * 8760)) + Z122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA100 * 1 + AA133) +AA111) * 1000 / (AA89 * 8760)) + AA122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB100 * 1 + AB133) +AB111) * 1000 / (AB89 * 8760)) + AB122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC100 * 1 + AC133) +AC111) * 1000 / (AC89 * 8760)) + AC122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD100 * 1 + AD133) +AD111) * 1000 / (AD89 * 8760)) + AD122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE100 * 1 + AE133) +AE111) * 1000 / (AE89 * 8760)) + AE122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF100 * 1 + AF133) +AF111) * 1000 / (AF89 * 8760)) + AF122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG100 * 1 + AG133) +AG111) * 1000 / (AG89 * 8760)) + AG122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH100 * 1 + AH133) +AH111) * 1000 / (AH89 * 8760)) + AH122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI100 * 1 + AI133) +AI111) * 1000 / (AI89 * 8760)) + AI122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ100 * 1 + AJ133) +AJ111) * 1000 / (AJ89 * 8760)) + AJ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK100 * 1 + AK133) +AK111) * 1000 / (AK89 * 8760)) + AK122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL100 * 1 + AL133) +AL111) * 1000 / (AL89 * 8760)) + AL122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM100 * 1 + AM133) +AM111) * 1000 / (AM89 * 8760)) + AM122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN100 * 1 + AN133) +AN111) * 1000 / (AN89 * 8760)) + AN122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO100 * 1 + AO133) +AO111) * 1000 / (AO89 * 8760)) + AO122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP100 * 1 + AP133) +AP111) * 1000 / (AP89 * 8760)) + AP122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ100 * 1 + AQ133) +AQ111) * 1000 / (AQ89 * 8760)) + AQ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR100 * 1 + AR133) +AR111) * 1000 / (AR89 * 8760)) + AR122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS100 * 1 + AS133) +AS111) * 1000 / (AS89 * 8760)) + AS122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT100 * 1 + AT133) +AT111) * 1000 / (AT89 * 8760)) + AT122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU100 * 1 + AU133) +AU111) * 1000 / (AU89 * 8760)) + AU122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV100 * 1 + AV133) +AV111) * 1000 / (AV89 * 8760)) + AV122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW100 * 1 + AW133) +AW111) * 1000 / (AW89 * 8760)) + AW122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX100 * 1 + AX133) +AX111) * 1000 / (AX89 * 8760)) + AX122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY100 * 1 + AY133) +AY111) * 1000 / (AY89 * 8760)) + AY122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ100 * 1 + AZ133) +AZ111) * 1000 / (AZ89 * 8760)) + AZ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA100 * 1 + BA133) +BA111) * 1000 / (BA89 * 8760)) + BA122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB100 * 1 + BB133) +BB111) * 1000 / (BB89 * 8760)) + BB122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC100 * 1 + BC133) +BC111) * 1000 / (BC89 * 8760)) + BC122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD100 * 1 + BD133) +BD111) * 1000 / (BD89 * 8760)) + BD122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE100 * 1 + BE133) +BE111) * 1000 / (BE89 * 8760)) + BE122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF100 * 1 + BF133) +BF111) * 1000 / (BF89 * 8760)) + BF122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG100 * 1 + BG133) +BG111) * 1000 / (BG89 * 8760)) + BG122 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W101 * 1 + W134) +W112) * 1000 / (W90 * 8760)) + W123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X101 * 1 + X134) +X112) * 1000 / (X90 * 8760)) + X123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y101 * 1 + Y134) +Y112) * 1000 / (Y90 * 8760)) + Y123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z101 * 1 + Z134) +Z112) * 1000 / (Z90 * 8760)) + Z123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA101 * 1 + AA134) +AA112) * 1000 / (AA90 * 8760)) + AA123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB101 * 1 + AB134) +AB112) * 1000 / (AB90 * 8760)) + AB123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC101 * 1 + AC134) +AC112) * 1000 / (AC90 * 8760)) + AC123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD101 * 1 + AD134) +AD112) * 1000 / (AD90 * 8760)) + AD123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE101 * 1 + AE134) +AE112) * 1000 / (AE90 * 8760)) + AE123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF101 * 1 + AF134) +AF112) * 1000 / (AF90 * 8760)) + AF123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG101 * 1 + AG134) +AG112) * 1000 / (AG90 * 8760)) + AG123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH101 * 1 + AH134) +AH112) * 1000 / (AH90 * 8760)) + AH123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI101 * 1 + AI134) +AI112) * 1000 / (AI90 * 8760)) + AI123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ101 * 1 + AJ134) +AJ112) * 1000 / (AJ90 * 8760)) + AJ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK101 * 1 + AK134) +AK112) * 1000 / (AK90 * 8760)) + AK123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL101 * 1 + AL134) +AL112) * 1000 / (AL90 * 8760)) + AL123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM101 * 1 + AM134) +AM112) * 1000 / (AM90 * 8760)) + AM123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN101 * 1 + AN134) +AN112) * 1000 / (AN90 * 8760)) + AN123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO101 * 1 + AO134) +AO112) * 1000 / (AO90 * 8760)) + AO123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP101 * 1 + AP134) +AP112) * 1000 / (AP90 * 8760)) + AP123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ101 * 1 + AQ134) +AQ112) * 1000 / (AQ90 * 8760)) + AQ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR101 * 1 + AR134) +AR112) * 1000 / (AR90 * 8760)) + AR123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS101 * 1 + AS134) +AS112) * 1000 / (AS90 * 8760)) + AS123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT101 * 1 + AT134) +AT112) * 1000 / (AT90 * 8760)) + AT123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU101 * 1 + AU134) +AU112) * 1000 / (AU90 * 8760)) + AU123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV101 * 1 + AV134) +AV112) * 1000 / (AV90 * 8760)) + AV123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW101 * 1 + AW134) +AW112) * 1000 / (AW90 * 8760)) + AW123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX101 * 1 + AX134) +AX112) * 1000 / (AX90 * 8760)) + AX123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY101 * 1 + AY134) +AY112) * 1000 / (AY90 * 8760)) + AY123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ101 * 1 + AZ134) +AZ112) * 1000 / (AZ90 * 8760)) + AZ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA101 * 1 + BA134) +BA112) * 1000 / (BA90 * 8760)) + BA123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB101 * 1 + BB134) +BB112) * 1000 / (BB90 * 8760)) + BB123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC101 * 1 + BC134) +BC112) * 1000 / (BC90 * 8760)) + BC123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD101 * 1 + BD134) +BD112) * 1000 / (BD90 * 8760)) + BD123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE101 * 1 + BE134) +BE112) * 1000 / (BE90 * 8760)) + BE123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF101 * 1 + BF134) +BF112) * 1000 / (BF90 * 8760)) + BF123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG101 * 1 + BG134) +BG112) * 1000 / (BG90 * 8760)) + BG123 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W102 * 1 + W135) +W113) * 1000 / (W91 * 8760)) + W124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X102 * 1 + X135) +X113) * 1000 / (X91 * 8760)) + X124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y102 * 1 + Y135) +Y113) * 1000 / (Y91 * 8760)) + Y124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z102 * 1 + Z135) +Z113) * 1000 / (Z91 * 8760)) + Z124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA102 * 1 + AA135) +AA113) * 1000 / (AA91 * 8760)) + AA124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB102 * 1 + AB135) +AB113) * 1000 / (AB91 * 8760)) + AB124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC102 * 1 + AC135) +AC113) * 1000 / (AC91 * 8760)) + AC124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD102 * 1 + AD135) +AD113) * 1000 / (AD91 * 8760)) + AD124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE102 * 1 + AE135) +AE113) * 1000 / (AE91 * 8760)) + AE124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF102 * 1 + AF135) +AF113) * 1000 / (AF91 * 8760)) + AF124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG102 * 1 + AG135) +AG113) * 1000 / (AG91 * 8760)) + AG124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH102 * 1 + AH135) +AH113) * 1000 / (AH91 * 8760)) + AH124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI102 * 1 + AI135) +AI113) * 1000 / (AI91 * 8760)) + AI124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ102 * 1 + AJ135) +AJ113) * 1000 / (AJ91 * 8760)) + AJ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK102 * 1 + AK135) +AK113) * 1000 / (AK91 * 8760)) + AK124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL102 * 1 + AL135) +AL113) * 1000 / (AL91 * 8760)) + AL124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM102 * 1 + AM135) +AM113) * 1000 / (AM91 * 8760)) + AM124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN102 * 1 + AN135) +AN113) * 1000 / (AN91 * 8760)) + AN124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO102 * 1 + AO135) +AO113) * 1000 / (AO91 * 8760)) + AO124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP102 * 1 + AP135) +AP113) * 1000 / (AP91 * 8760)) + AP124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ102 * 1 + AQ135) +AQ113) * 1000 / (AQ91 * 8760)) + AQ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR102 * 1 + AR135) +AR113) * 1000 / (AR91 * 8760)) + AR124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS102 * 1 + AS135) +AS113) * 1000 / (AS91 * 8760)) + AS124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT102 * 1 + AT135) +AT113) * 1000 / (AT91 * 8760)) + AT124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU102 * 1 + AU135) +AU113) * 1000 / (AU91 * 8760)) + AU124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV102 * 1 + AV135) +AV113) * 1000 / (AV91 * 8760)) + AV124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW102 * 1 + AW135) +AW113) * 1000 / (AW91 * 8760)) + AW124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX102 * 1 + AX135) +AX113) * 1000 / (AX91 * 8760)) + AX124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY102 * 1 + AY135) +AY113) * 1000 / (AY91 * 8760)) + AY124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ102 * 1 + AZ135) +AZ113) * 1000 / (AZ91 * 8760)) + AZ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA102 * 1 + BA135) +BA113) * 1000 / (BA91 * 8760)) + BA124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB102 * 1 + BB135) +BB113) * 1000 / (BB91 * 8760)) + BB124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC102 * 1 + BC135) +BC113) * 1000 / (BC91 * 8760)) + BC124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD102 * 1 + BD135) +BD113) * 1000 / (BD91 * 8760)) + BD124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE102 * 1 + BE135) +BE113) * 1000 / (BE91 * 8760)) + BE124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF102 * 1 + BF135) +BF113) * 1000 / (BF91 * 8760)) + BF124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG102 * 1 + BG135) +BG113) * 1000 / (BG91 * 8760)) + BG124 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W103 * 1 + W136) +W114) * 1000 / (W92 * 8760)) + W125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X103 * 1 + X136) +X114) * 1000 / (X92 * 8760)) + X125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y103 * 1 + Y136) +Y114) * 1000 / (Y92 * 8760)) + Y125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z103 * 1 + Z136) +Z114) * 1000 / (Z92 * 8760)) + Z125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA103 * 1 + AA136) +AA114) * 1000 / (AA92 * 8760)) + AA125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB103 * 1 + AB136) +AB114) * 1000 / (AB92 * 8760)) + AB125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC103 * 1 + AC136) +AC114) * 1000 / (AC92 * 8760)) + AC125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD103 * 1 + AD136) +AD114) * 1000 / (AD92 * 8760)) + AD125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE103 * 1 + AE136) +AE114) * 1000 / (AE92 * 8760)) + AE125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF103 * 1 + AF136) +AF114) * 1000 / (AF92 * 8760)) + AF125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG103 * 1 + AG136) +AG114) * 1000 / (AG92 * 8760)) + AG125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH103 * 1 + AH136) +AH114) * 1000 / (AH92 * 8760)) + AH125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI103 * 1 + AI136) +AI114) * 1000 / (AI92 * 8760)) + AI125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ103 * 1 + AJ136) +AJ114) * 1000 / (AJ92 * 8760)) + AJ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK103 * 1 + AK136) +AK114) * 1000 / (AK92 * 8760)) + AK125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL103 * 1 + AL136) +AL114) * 1000 / (AL92 * 8760)) + AL125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM103 * 1 + AM136) +AM114) * 1000 / (AM92 * 8760)) + AM125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN103 * 1 + AN136) +AN114) * 1000 / (AN92 * 8760)) + AN125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO103 * 1 + AO136) +AO114) * 1000 / (AO92 * 8760)) + AO125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP103 * 1 + AP136) +AP114) * 1000 / (AP92 * 8760)) + AP125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ103 * 1 + AQ136) +AQ114) * 1000 / (AQ92 * 8760)) + AQ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR103 * 1 + AR136) +AR114) * 1000 / (AR92 * 8760)) + AR125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS103 * 1 + AS136) +AS114) * 1000 / (AS92 * 8760)) + AS125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT103 * 1 + AT136) +AT114) * 1000 / (AT92 * 8760)) + AT125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU103 * 1 + AU136) +AU114) * 1000 / (AU92 * 8760)) + AU125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV103 * 1 + AV136) +AV114) * 1000 / (AV92 * 8760)) + AV125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW103 * 1 + AW136) +AW114) * 1000 / (AW92 * 8760)) + AW125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX103 * 1 + AX136) +AX114) * 1000 / (AX92 * 8760)) + AX125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY103 * 1 + AY136) +AY114) * 1000 / (AY92 * 8760)) + AY125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ103 * 1 + AZ136) +AZ114) * 1000 / (AZ92 * 8760)) + AZ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA103 * 1 + BA136) +BA114) * 1000 / (BA92 * 8760)) + BA125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB103 * 1 + BB136) +BB114) * 1000 / (BB92 * 8760)) + BB125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC103 * 1 + BC136) +BC114) * 1000 / (BC92 * 8760)) + BC125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD103 * 1 + BD136) +BD114) * 1000 / (BD92 * 8760)) + BD125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE103 * 1 + BE136) +BE114) * 1000 / (BE92 * 8760)) + BE125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF103 * 1 + BF136) +BF114) * 1000 / (BF92 * 8760)) + BF125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG103 * 1 + BG136) +BG114) * 1000 / (BG92 * 8760)) + BG125 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W104 * 1 + W137) +W115) * 1000 / (W93 * 8760)) + W126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X104 * 1 + X137) +X115) * 1000 / (X93 * 8760)) + X126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y104 * 1 + Y137) +Y115) * 1000 / (Y93 * 8760)) + Y126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z104 * 1 + Z137) +Z115) * 1000 / (Z93 * 8760)) + Z126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA104 * 1 + AA137) +AA115) * 1000 / (AA93 * 8760)) + AA126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB104 * 1 + AB137) +AB115) * 1000 / (AB93 * 8760)) + AB126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC104 * 1 + AC137) +AC115) * 1000 / (AC93 * 8760)) + AC126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD104 * 1 + AD137) +AD115) * 1000 / (AD93 * 8760)) + AD126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE104 * 1 + AE137) +AE115) * 1000 / (AE93 * 8760)) + AE126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF104 * 1 + AF137) +AF115) * 1000 / (AF93 * 8760)) + AF126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG104 * 1 + AG137) +AG115) * 1000 / (AG93 * 8760)) + AG126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH104 * 1 + AH137) +AH115) * 1000 / (AH93 * 8760)) + AH126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI104 * 1 + AI137) +AI115) * 1000 / (AI93 * 8760)) + AI126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ104 * 1 + AJ137) +AJ115) * 1000 / (AJ93 * 8760)) + AJ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK104 * 1 + AK137) +AK115) * 1000 / (AK93 * 8760)) + AK126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL104 * 1 + AL137) +AL115) * 1000 / (AL93 * 8760)) + AL126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM104 * 1 + AM137) +AM115) * 1000 / (AM93 * 8760)) + AM126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN104 * 1 + AN137) +AN115) * 1000 / (AN93 * 8760)) + AN126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO104 * 1 + AO137) +AO115) * 1000 / (AO93 * 8760)) + AO126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP104 * 1 + AP137) +AP115) * 1000 / (AP93 * 8760)) + AP126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ104 * 1 + AQ137) +AQ115) * 1000 / (AQ93 * 8760)) + AQ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR104 * 1 + AR137) +AR115) * 1000 / (AR93 * 8760)) + AR126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS104 * 1 + AS137) +AS115) * 1000 / (AS93 * 8760)) + AS126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT104 * 1 + AT137) +AT115) * 1000 / (AT93 * 8760)) + AT126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU104 * 1 + AU137) +AU115) * 1000 / (AU93 * 8760)) + AU126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV104 * 1 + AV137) +AV115) * 1000 / (AV93 * 8760)) + AV126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW104 * 1 + AW137) +AW115) * 1000 / (AW93 * 8760)) + AW126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX104 * 1 + AX137) +AX115) * 1000 / (AX93 * 8760)) + AX126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY104 * 1 + AY137) +AY115) * 1000 / (AY93 * 8760)) + AY126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ104 * 1 + AZ137) +AZ115) * 1000 / (AZ93 * 8760)) + AZ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA104 * 1 + BA137) +BA115) * 1000 / (BA93 * 8760)) + BA126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB104 * 1 + BB137) +BB115) * 1000 / (BB93 * 8760)) + BB126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC104 * 1 + BC137) +BC115) * 1000 / (BC93 * 8760)) + BC126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD104 * 1 + BD137) +BD115) * 1000 / (BD93 * 8760)) + BD126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE104 * 1 + BE137) +BE115) * 1000 / (BE93 * 8760)) + BE126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF104 * 1 + BF137) +BF115) * 1000 / (BF93 * 8760)) + BF126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG104 * 1 + BG137) +BG115) * 1000 / (BG93 * 8760)) + BG126 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W105 * 1 + W138) +W116) * 1000 / (W94 * 8760)) + W127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X105 * 1 + X138) +X116) * 1000 / (X94 * 8760)) + X127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y105 * 1 + Y138) +Y116) * 1000 / (Y94 * 8760)) + Y127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z105 * 1 + Z138) +Z116) * 1000 / (Z94 * 8760)) + Z127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA105 * 1 + AA138) +AA116) * 1000 / (AA94 * 8760)) + AA127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB105 * 1 + AB138) +AB116) * 1000 / (AB94 * 8760)) + AB127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC105 * 1 + AC138) +AC116) * 1000 / (AC94 * 8760)) + AC127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD105 * 1 + AD138) +AD116) * 1000 / (AD94 * 8760)) + AD127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE105 * 1 + AE138) +AE116) * 1000 / (AE94 * 8760)) + AE127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF105 * 1 + AF138) +AF116) * 1000 / (AF94 * 8760)) + AF127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG105 * 1 + AG138) +AG116) * 1000 / (AG94 * 8760)) + AG127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH105 * 1 + AH138) +AH116) * 1000 / (AH94 * 8760)) + AH127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI105 * 1 + AI138) +AI116) * 1000 / (AI94 * 8760)) + AI127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ105 * 1 + AJ138) +AJ116) * 1000 / (AJ94 * 8760)) + AJ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK105 * 1 + AK138) +AK116) * 1000 / (AK94 * 8760)) + AK127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL105 * 1 + AL138) +AL116) * 1000 / (AL94 * 8760)) + AL127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM105 * 1 + AM138) +AM116) * 1000 / (AM94 * 8760)) + AM127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN105 * 1 + AN138) +AN116) * 1000 / (AN94 * 8760)) + AN127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO105 * 1 + AO138) +AO116) * 1000 / (AO94 * 8760)) + AO127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP105 * 1 + AP138) +AP116) * 1000 / (AP94 * 8760)) + AP127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ105 * 1 + AQ138) +AQ116) * 1000 / (AQ94 * 8760)) + AQ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR105 * 1 + AR138) +AR116) * 1000 / (AR94 * 8760)) + AR127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS105 * 1 + AS138) +AS116) * 1000 / (AS94 * 8760)) + AS127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT105 * 1 + AT138) +AT116) * 1000 / (AT94 * 8760)) + AT127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU105 * 1 + AU138) +AU116) * 1000 / (AU94 * 8760)) + AU127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV105 * 1 + AV138) +AV116) * 1000 / (AV94 * 8760)) + AV127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW105 * 1 + AW138) +AW116) * 1000 / (AW94 * 8760)) + AW127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX105 * 1 + AX138) +AX116) * 1000 / (AX94 * 8760)) + AX127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY105 * 1 + AY138) +AY116) * 1000 / (AY94 * 8760)) + AY127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ105 * 1 + AZ138) +AZ116) * 1000 / (AZ94 * 8760)) + AZ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA105 * 1 + BA138) +BA116) * 1000 / (BA94 * 8760)) + BA127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB105 * 1 + BB138) +BB116) * 1000 / (BB94 * 8760)) + BB127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC105 * 1 + BC138) +BC116) * 1000 / (BC94 * 8760)) + BC127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD105 * 1 + BD138) +BD116) * 1000 / (BD94 * 8760)) + BD127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE105 * 1 + BE138) +BE116) * 1000 / (BE94 * 8760)) + BE127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF105 * 1 + BF138) +BF116) * 1000 / (BF94 * 8760)) + BF127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG105 * 1 + BG138) +BG116) * 1000 / (BG94 * 8760)) + BG127 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W106 * 1 + W139) +W117) * 1000 / (W95 * 8760)) + W128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X106 * 1 + X139) +X117) * 1000 / (X95 * 8760)) + X128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y106 * 1 + Y139) +Y117) * 1000 / (Y95 * 8760)) + Y128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z106 * 1 + Z139) +Z117) * 1000 / (Z95 * 8760)) + Z128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA106 * 1 + AA139) +AA117) * 1000 / (AA95 * 8760)) + AA128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB106 * 1 + AB139) +AB117) * 1000 / (AB95 * 8760)) + AB128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC106 * 1 + AC139) +AC117) * 1000 / (AC95 * 8760)) + AC128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD106 * 1 + AD139) +AD117) * 1000 / (AD95 * 8760)) + AD128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE106 * 1 + AE139) +AE117) * 1000 / (AE95 * 8760)) + AE128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF106 * 1 + AF139) +AF117) * 1000 / (AF95 * 8760)) + AF128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG106 * 1 + AG139) +AG117) * 1000 / (AG95 * 8760)) + AG128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH106 * 1 + AH139) +AH117) * 1000 / (AH95 * 8760)) + AH128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI106 * 1 + AI139) +AI117) * 1000 / (AI95 * 8760)) + AI128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ106 * 1 + AJ139) +AJ117) * 1000 / (AJ95 * 8760)) + AJ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK106 * 1 + AK139) +AK117) * 1000 / (AK95 * 8760)) + AK128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL106 * 1 + AL139) +AL117) * 1000 / (AL95 * 8760)) + AL128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM106 * 1 + AM139) +AM117) * 1000 / (AM95 * 8760)) + AM128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN106 * 1 + AN139) +AN117) * 1000 / (AN95 * 8760)) + AN128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO106 * 1 + AO139) +AO117) * 1000 / (AO95 * 8760)) + AO128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP106 * 1 + AP139) +AP117) * 1000 / (AP95 * 8760)) + AP128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ106 * 1 + AQ139) +AQ117) * 1000 / (AQ95 * 8760)) + AQ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR106 * 1 + AR139) +AR117) * 1000 / (AR95 * 8760)) + AR128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS106 * 1 + AS139) +AS117) * 1000 / (AS95 * 8760)) + AS128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT106 * 1 + AT139) +AT117) * 1000 / (AT95 * 8760)) + AT128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU106 * 1 + AU139) +AU117) * 1000 / (AU95 * 8760)) + AU128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV106 * 1 + AV139) +AV117) * 1000 / (AV95 * 8760)) + AV128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW106 * 1 + AW139) +AW117) * 1000 / (AW95 * 8760)) + AW128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX106 * 1 + AX139) +AX117) * 1000 / (AX95 * 8760)) + AX128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY106 * 1 + AY139) +AY117) * 1000 / (AY95 * 8760)) + AY128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ106 * 1 + AZ139) +AZ117) * 1000 / (AZ95 * 8760)) + AZ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA106 * 1 + BA139) +BA117) * 1000 / (BA95 * 8760)) + BA128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB106 * 1 + BB139) +BB117) * 1000 / (BB95 * 8760)) + BB128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC106 * 1 + BC139) +BC117) * 1000 / (BC95 * 8760)) + BC128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD106 * 1 + BD139) +BD117) * 1000 / (BD95 * 8760)) + BD128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE106 * 1 + BE139) +BE117) * 1000 / (BE95 * 8760)) + BE128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF106 * 1 + BF139) +BF117) * 1000 / (BF95 * 8760)) + BF128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG106 * 1 + BG139) +BG117) * 1000 / (BG95 * 8760)) + BG128 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W107 * 1 + W140) +W118) * 1000 / (W96 * 8760)) + W129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X107 * 1 + X140) +X118) * 1000 / (X96 * 8760)) + X129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y107 * 1 + Y140) +Y118) * 1000 / (Y96 * 8760)) + Y129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z107 * 1 + Z140) +Z118) * 1000 / (Z96 * 8760)) + Z129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA107 * 1 + AA140) +AA118) * 1000 / (AA96 * 8760)) + AA129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB107 * 1 + AB140) +AB118) * 1000 / (AB96 * 8760)) + AB129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC107 * 1 + AC140) +AC118) * 1000 / (AC96 * 8760)) + AC129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD107 * 1 + AD140) +AD118) * 1000 / (AD96 * 8760)) + AD129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE107 * 1 + AE140) +AE118) * 1000 / (AE96 * 8760)) + AE129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF107 * 1 + AF140) +AF118) * 1000 / (AF96 * 8760)) + AF129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG107 * 1 + AG140) +AG118) * 1000 / (AG96 * 8760)) + AG129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH107 * 1 + AH140) +AH118) * 1000 / (AH96 * 8760)) + AH129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI107 * 1 + AI140) +AI118) * 1000 / (AI96 * 8760)) + AI129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ107 * 1 + AJ140) +AJ118) * 1000 / (AJ96 * 8760)) + AJ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK107 * 1 + AK140) +AK118) * 1000 / (AK96 * 8760)) + AK129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL107 * 1 + AL140) +AL118) * 1000 / (AL96 * 8760)) + AL129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM107 * 1 + AM140) +AM118) * 1000 / (AM96 * 8760)) + AM129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN107 * 1 + AN140) +AN118) * 1000 / (AN96 * 8760)) + AN129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO107 * 1 + AO140) +AO118) * 1000 / (AO96 * 8760)) + AO129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP107 * 1 + AP140) +AP118) * 1000 / (AP96 * 8760)) + AP129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ107 * 1 + AQ140) +AQ118) * 1000 / (AQ96 * 8760)) + AQ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR107 * 1 + AR140) +AR118) * 1000 / (AR96 * 8760)) + AR129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS107 * 1 + AS140) +AS118) * 1000 / (AS96 * 8760)) + AS129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT107 * 1 + AT140) +AT118) * 1000 / (AT96 * 8760)) + AT129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU107 * 1 + AU140) +AU118) * 1000 / (AU96 * 8760)) + AU129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV107 * 1 + AV140) +AV118) * 1000 / (AV96 * 8760)) + AV129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW107 * 1 + AW140) +AW118) * 1000 / (AW96 * 8760)) + AW129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX107 * 1 + AX140) +AX118) * 1000 / (AX96 * 8760)) + AX129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY107 * 1 + AY140) +AY118) * 1000 / (AY96 * 8760)) + AY129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ107 * 1 + AZ140) +AZ118) * 1000 / (AZ96 * 8760)) + AZ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA107 * 1 + BA140) +BA118) * 1000 / (BA96 * 8760)) + BA129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB107 * 1 + BB140) +BB118) * 1000 / (BB96 * 8760)) + BB129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC107 * 1 + BC140) +BC118) * 1000 / (BC96 * 8760)) + BC129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD107 * 1 + BD140) +BD118) * 1000 / (BD96 * 8760)) + BD129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE107 * 1 + BE140) +BE118) * 1000 / (BE96 * 8760)) + BE129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF107 * 1 + BF140) +BF118) * 1000 / (BF96 * 8760)) + BF129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG107 * 1 + BG140) +BG118) * 1000 / (BG96 * 8760)) + BG129 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W108 * 1 + W141) +W119) * 1000 / (W97 * 8760)) + W130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X108 * 1 + X141) +X119) * 1000 / (X97 * 8760)) + X130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y108 * 1 + Y141) +Y119) * 1000 / (Y97 * 8760)) + Y130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z108 * 1 + Z141) +Z119) * 1000 / (Z97 * 8760)) + Z130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA108 * 1 + AA141) +AA119) * 1000 / (AA97 * 8760)) + AA130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB108 * 1 + AB141) +AB119) * 1000 / (AB97 * 8760)) + AB130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC108 * 1 + AC141) +AC119) * 1000 / (AC97 * 8760)) + AC130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD108 * 1 + AD141) +AD119) * 1000 / (AD97 * 8760)) + AD130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE108 * 1 + AE141) +AE119) * 1000 / (AE97 * 8760)) + AE130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF108 * 1 + AF141) +AF119) * 1000 / (AF97 * 8760)) + AF130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG108 * 1 + AG141) +AG119) * 1000 / (AG97 * 8760)) + AG130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH108 * 1 + AH141) +AH119) * 1000 / (AH97 * 8760)) + AH130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI108 * 1 + AI141) +AI119) * 1000 / (AI97 * 8760)) + AI130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ108 * 1 + AJ141) +AJ119) * 1000 / (AJ97 * 8760)) + AJ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK108 * 1 + AK141) +AK119) * 1000 / (AK97 * 8760)) + AK130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL108 * 1 + AL141) +AL119) * 1000 / (AL97 * 8760)) + AL130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM108 * 1 + AM141) +AM119) * 1000 / (AM97 * 8760)) + AM130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN108 * 1 + AN141) +AN119) * 1000 / (AN97 * 8760)) + AN130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO108 * 1 + AO141) +AO119) * 1000 / (AO97 * 8760)) + AO130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP108 * 1 + AP141) +AP119) * 1000 / (AP97 * 8760)) + AP130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ108 * 1 + AQ141) +AQ119) * 1000 / (AQ97 * 8760)) + AQ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR108 * 1 + AR141) +AR119) * 1000 / (AR97 * 8760)) + AR130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS108 * 1 + AS141) +AS119) * 1000 / (AS97 * 8760)) + AS130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT108 * 1 + AT141) +AT119) * 1000 / (AT97 * 8760)) + AT130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU108 * 1 + AU141) +AU119) * 1000 / (AU97 * 8760)) + AU130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV108 * 1 + AV141) +AV119) * 1000 / (AV97 * 8760)) + AV130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW108 * 1 + AW141) +AW119) * 1000 / (AW97 * 8760)) + AW130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX108 * 1 + AX141) +AX119) * 1000 / (AX97 * 8760)) + AX130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY108 * 1 + AY141) +AY119) * 1000 / (AY97 * 8760)) + AY130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ108 * 1 + AZ141) +AZ119) * 1000 / (AZ97 * 8760)) + AZ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA108 * 1 + BA141) +BA119) * 1000 / (BA97 * 8760)) + BA130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB108 * 1 + BB141) +BB119) * 1000 / (BB97 * 8760)) + BB130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC108 * 1 + BC141) +BC119) * 1000 / (BC97 * 8760)) + BC130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD108 * 1 + BD141) +BD119) * 1000 / (BD97 * 8760)) + BD130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE108 * 1 + BE141) +BE119) * 1000 / (BE97 * 8760)) + BE130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF108 * 1 + BF141) +BF119) * 1000 / (BF97 * 8760)) + BF130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG108 * 1 + BG141) +BG119) * 1000 / (BG97 * 8760)) + BG130 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Offshore wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Solar PV Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (W215 * 1 + W227) +W219) * 1000 / (W211 * 8760)) + W223 + 0","v":13.861709067188519},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (X215 * 1 + X227) +X219) * 1000 / (X211 * 8760)) + X223 + 0","v":13.046314416177429},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Y215 * 1 + Y227) +Y219) * 1000 / (Y211 * 8760)) + Y223 + 0","v":12.230919765166339},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Z215 * 1 + Z227) +Z219) * 1000 / (Z211 * 8760)) + Z223 + 0","v":10.600130463144161},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AA215 * 1 + AA227) +AA219) * 1000 / (AA211 * 8760)) + AA223 + 0","v":8.9693411611219815},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AB215 * 1 + AB227) +AB219) * 1000 / (AB211 * 8760)) + AB223 + 0","v":7.3385518590998036},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AC215 * 1 + AC227) +AC219) * 1000 / (AC211 * 8760)) + AC223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AD215 * 1 + AD227) +AD219) * 1000 / (AD211 * 8760)) + AD223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AE215 * 1 + AE227) +AE219) * 1000 / (AE211 * 8760)) + AE223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AF215 * 1 + AF227) +AF219) * 1000 / (AF211 * 8760)) + AF223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AG215 * 1 + AG227) +AG219) * 1000 / (AG211 * 8760)) + AG223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AH215 * 1 + AH227) +AH219) * 1000 / (AH211 * 8760)) + AH223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AI215 * 1 + AI227) +AI219) * 1000 / (AI211 * 8760)) + AI223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AJ215 * 1 + AJ227) +AJ219) * 1000 / (AJ211 * 8760)) + AJ223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AK215 * 1 + AK227) +AK219) * 1000 / (AK211 * 8760)) + AK223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AL215 * 1 + AL227) +AL219) * 1000 / (AL211 * 8760)) + AL223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AM215 * 1 + AM227) +AM219) * 1000 / (AM211 * 8760)) + AM223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AN215 * 1 + AN227) +AN219) * 1000 / (AN211 * 8760)) + AN223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AO215 * 1 + AO227) +AO219) * 1000 / (AO211 * 8760)) + AO223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AP215 * 1 + AP227) +AP219) * 1000 / (AP211 * 8760)) + AP223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AQ215 * 1 + AQ227) +AQ219) * 1000 / (AQ211 * 8760)) + AQ223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AR215 * 1 + AR227) +AR219) * 1000 / (AR211 * 8760)) + AR223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AS215 * 1 + AS227) +AS219) * 1000 / (AS211 * 8760)) + AS223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AT215 * 1 + AT227) +AT219) * 1000 / (AT211 * 8760)) + AT223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AU215 * 1 + AU227) +AU219) * 1000 / (AU211 * 8760)) + AU223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AV215 * 1 + AV227) +AV219) * 1000 / (AV211 * 8760)) + AV223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AW215 * 1 + AW227) +AW219) * 1000 / (AW211 * 8760)) + AW223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AX215 * 1 + AX227) +AX219) * 1000 / (AX211 * 8760)) + AX223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AY215 * 1 + AY227) +AY219) * 1000 / (AY211 * 8760)) + AY223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AZ215 * 1 + AZ227) +AZ219) * 1000 / (AZ211 * 8760)) + AZ223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BA215 * 1 + BA227) +BA219) * 1000 / (BA211 * 8760)) + BA223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BB215 * 1 + BB227) +BB219) * 1000 / (BB211 * 8760)) + BB223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BC215 * 1 + BC227) +BC219) * 1000 / (BC211 * 8760)) + BC223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BD215 * 1 + BD227) +BD219) * 1000 / (BD211 * 8760)) + BD223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BE215 * 1 + BE227) +BE219) * 1000 / (BE211 * 8760)) + BE223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BF215 * 1 + BF227) +BF219) * 1000 / (BF211 * 8760)) + BF223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BG215 * 1 + BG227) +BG219) * 1000 / (BG211 * 8760)) + BG223 + 0","v":6.5231572080887146}]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (W216 * 1 + W228) +W220) * 1000 / (W212 * 8760)) + W224 + 0","v":9.7031963470319642},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (X216 * 1 + X228) +X220) * 1000 / (X212 * 8760)) + X224 + 0","v":9.1324200913242013},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Y216 * 1 + Y228) +Y220) * 1000 / (Y212 * 8760)) + Y224 + 0","v":8.5616438356164384},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Z216 * 1 + Z228) +Z220) * 1000 / (Z212 * 8760)) + Z224 + 0","v":7.4200913242009134},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AA216 * 1 + AA228) +AA220) * 1000 / (AA212 * 8760)) + AA224 + 0","v":6.2785388127853885},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AB216 * 1 + AB228) +AB220) * 1000 / (AB212 * 8760)) + AB224 + 0","v":5.1369863013698627},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AC216 * 1 + AC228) +AC220) * 1000 / (AC212 * 8760)) + AC224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AD216 * 1 + AD228) +AD220) * 1000 / (AD212 * 8760)) + AD224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AE216 * 1 + AE228) +AE220) * 1000 / (AE212 * 8760)) + AE224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AF216 * 1 + AF228) +AF220) * 1000 / (AF212 * 8760)) + AF224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AG216 * 1 + AG228) +AG220) * 1000 / (AG212 * 8760)) + AG224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AH216 * 1 + AH228) +AH220) * 1000 / (AH212 * 8760)) + AH224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AI216 * 1 + AI228) +AI220) * 1000 / (AI212 * 8760)) + AI224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AJ216 * 1 + AJ228) +AJ220) * 1000 / (AJ212 * 8760)) + AJ224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AK216 * 1 + AK228) +AK220) * 1000 / (AK212 * 8760)) + AK224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AL216 * 1 + AL228) +AL220) * 1000 / (AL212 * 8760)) + AL224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AM216 * 1 + AM228) +AM220) * 1000 / (AM212 * 8760)) + AM224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AN216 * 1 + AN228) +AN220) * 1000 / (AN212 * 8760)) + AN224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AO216 * 1 + AO228) +AO220) * 1000 / (AO212 * 8760)) + AO224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AP216 * 1 + AP228) +AP220) * 1000 / (AP212 * 8760)) + AP224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AQ216 * 1 + AQ228) +AQ220) * 1000 / (AQ212 * 8760)) + AQ224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AR216 * 1 + AR228) +AR220) * 1000 / (AR212 * 8760)) + AR224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AS216 * 1 + AS228) +AS220) * 1000 / (AS212 * 8760)) + AS224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AT216 * 1 + AT228) +AT220) * 1000 / (AT212 * 8760)) + AT224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AU216 * 1 + AU228) +AU220) * 1000 / (AU212 * 8760)) + AU224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AV216 * 1 + AV228) +AV220) * 1000 / (AV212 * 8760)) + AV224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AW216 * 1 + AW228) +AW220) * 1000 / (AW212 * 8760)) + AW224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AX216 * 1 + AX228) +AX220) * 1000 / (AX212 * 8760)) + AX224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AY216 * 1 + AY228) +AY220) * 1000 / (AY212 * 8760)) + AY224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AZ216 * 1 + AZ228) +AZ220) * 1000 / (AZ212 * 8760)) + AZ224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BA216 * 1 + BA228) +BA220) * 1000 / (BA212 * 8760)) + BA224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BB216 * 1 + BB228) +BB220) * 1000 / (BB212 * 8760)) + BB224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BC216 * 1 + BC228) +BC220) * 1000 / (BC212 * 8760)) + BC224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BD216 * 1 + BD228) +BD220) * 1000 / (BD212 * 8760)) + BD224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BE216 * 1 + BE228) +BE220) * 1000 / (BE212 * 8760)) + BE224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BF216 * 1 + BF228) +BF220) * 1000 / (BF212 * 8760)) + BF224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BG216 * 1 + BG228) +BG220) * 1000 / (BG212 * 8760)) + BG224 + 0","v":4.5662100456621006}]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (W217 * 1 + W229) +W221) * 1000 / (W213 * 8760)) + W225 + 0","v":6.9308545335942595},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (X217 * 1 + X229) +X221) * 1000 / (X213 * 8760)) + X225 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Y217 * 1 + Y229) +Y221) * 1000 / (Y213 * 8760)) + Y225 + 0","v":6.1154598825831696},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Z217 * 1 + Z229) +Z221) * 1000 / (Z213 * 8760)) + Z225 + 0","v":5.3000652315720806},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AA217 * 1 + AA229) +AA221) * 1000 / (AA213 * 8760)) + AA225 + 0","v":4.4846705805609908},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AB217 * 1 + AB229) +AB221) * 1000 / (AB213 * 8760)) + AB225 + 0","v":3.6692759295499018},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AC217 * 1 + AC229) +AC221) * 1000 / (AC213 * 8760)) + AC225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AD217 * 1 + AD229) +AD221) * 1000 / (AD213 * 8760)) + AD225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AE217 * 1 + AE229) +AE221) * 1000 / (AE213 * 8760)) + AE225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AF217 * 1 + AF229) +AF221) * 1000 / (AF213 * 8760)) + AF225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AG217 * 1 + AG229) +AG221) * 1000 / (AG213 * 8760)) + AG225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AH217 * 1 + AH229) +AH221) * 1000 / (AH213 * 8760)) + AH225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AI217 * 1 + AI229) +AI221) * 1000 / (AI213 * 8760)) + AI225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AJ217 * 1 + AJ229) +AJ221) * 1000 / (AJ213 * 8760)) + AJ225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AK217 * 1 + AK229) +AK221) * 1000 / (AK213 * 8760)) + AK225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AL217 * 1 + AL229) +AL221) * 1000 / (AL213 * 8760)) + AL225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AM217 * 1 + AM229) +AM221) * 1000 / (AM213 * 8760)) + AM225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AN217 * 1 + AN229) +AN221) * 1000 / (AN213 * 8760)) + AN225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AO217 * 1 + AO229) +AO221) * 1000 / (AO213 * 8760)) + AO225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AP217 * 1 + AP229) +AP221) * 1000 / (AP213 * 8760)) + AP225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AQ217 * 1 + AQ229) +AQ221) * 1000 / (AQ213 * 8760)) + AQ225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AR217 * 1 + AR229) +AR221) * 1000 / (AR213 * 8760)) + AR225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AS217 * 1 + AS229) +AS221) * 1000 / (AS213 * 8760)) + AS225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AT217 * 1 + AT229) +AT221) * 1000 / (AT213 * 8760)) + AT225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AU217 * 1 + AU229) +AU221) * 1000 / (AU213 * 8760)) + AU225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AV217 * 1 + AV229) +AV221) * 1000 / (AV213 * 8760)) + AV225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AW217 * 1 + AW229) +AW221) * 1000 / (AW213 * 8760)) + AW225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AX217 * 1 + AX229) +AX221) * 1000 / (AX213 * 8760)) + AX225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AY217 * 1 + AY229) +AY221) * 1000 / (AY213 * 8760)) + AY225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AZ217 * 1 + AZ229) +AZ221) * 1000 / (AZ213 * 8760)) + AZ225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BA217 * 1 + BA229) +BA221) * 1000 / (BA213 * 8760)) + BA225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BB217 * 1 + BB229) +BB221) * 1000 / (BB213 * 8760)) + BB225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BC217 * 1 + BC229) +BC221) * 1000 / (BC213 * 8760)) + BC225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BD217 * 1 + BD229) +BD221) * 1000 / (BD213 * 8760)) + BD225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BE217 * 1 + BE229) +BE221) * 1000 / (BE213 * 8760)) + BE225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BF217 * 1 + BF229) +BF221) * 1000 / (BF213 * 8760)) + BF225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BG217 * 1 + BG229) +BG221) * 1000 / (BG213 * 8760)) + BG225 + 0","v":3.2615786040443573}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Solar CSP Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W279 * 1 +W291) +W283) * 1000 / (W275 * 8760)) + W287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X279 * 1 +X291) +X283) * 1000 / (X275 * 8760)) + X287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y279 * 1 +Y291) +Y283) * 1000 / (Y275 * 8760)) + Y287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z279 * 1 +Z291) +Z283) * 1000 / (Z275 * 8760)) + Z287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA279 * 1 +AA291) +AA283) * 1000 / (AA275 * 8760)) + AA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB279 * 1 +AB291) +AB283) * 1000 / (AB275 * 8760)) + AB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC279 * 1 +AC291) +AC283) * 1000 / (AC275 * 8760)) + AC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD279 * 1 +AD291) +AD283) * 1000 / (AD275 * 8760)) + AD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE279 * 1 +AE291) +AE283) * 1000 / (AE275 * 8760)) + AE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF279 * 1 +AF291) +AF283) * 1000 / (AF275 * 8760)) + AF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG279 * 1 +AG291) +AG283) * 1000 / (AG275 * 8760)) + AG287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH279 * 1 +AH291) +AH283) * 1000 / (AH275 * 8760)) + AH287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI279 * 1 +AI291) +AI283) * 1000 / (AI275 * 8760)) + AI287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ279 * 1 +AJ291) +AJ283) * 1000 / (AJ275 * 8760)) + AJ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK279 * 1 +AK291) +AK283) * 1000 / (AK275 * 8760)) + AK287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL279 * 1 +AL291) +AL283) * 1000 / (AL275 * 8760)) + AL287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM279 * 1 +AM291) +AM283) * 1000 / (AM275 * 8760)) + AM287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN279 * 1 +AN291) +AN283) * 1000 / (AN275 * 8760)) + AN287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO279 * 1 +AO291) +AO283) * 1000 / (AO275 * 8760)) + AO287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP279 * 1 +AP291) +AP283) * 1000 / (AP275 * 8760)) + AP287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ279 * 1 +AQ291) +AQ283) * 1000 / (AQ275 * 8760)) + AQ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR279 * 1 +AR291) +AR283) * 1000 / (AR275 * 8760)) + AR287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS279 * 1 +AS291) +AS283) * 1000 / (AS275 * 8760)) + AS287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT279 * 1 +AT291) +AT283) * 1000 / (AT275 * 8760)) + AT287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU279 * 1 +AU291) +AU283) * 1000 / (AU275 * 8760)) + AU287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV279 * 1 +AV291) +AV283) * 1000 / (AV275 * 8760)) + AV287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW279 * 1 +AW291) +AW283) * 1000 / (AW275 * 8760)) + AW287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX279 * 1 +AX291) +AX283) * 1000 / (AX275 * 8760)) + AX287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY279 * 1 +AY291) +AY283) * 1000 / (AY275 * 8760)) + AY287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ279 * 1 +AZ291) +AZ283) * 1000 / (AZ275 * 8760)) + AZ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA279 * 1 +BA291) +BA283) * 1000 / (BA275 * 8760)) + BA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB279 * 1 +BB291) +BB283) * 1000 / (BB275 * 8760)) + BB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC279 * 1 +BC291) +BC283) * 1000 / (BC275 * 8760)) + BC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD279 * 1 +BD291) +BD283) * 1000 / (BD275 * 8760)) + BD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE279 * 1 +BE291) +BE283) * 1000 / (BE275 * 8760)) + BE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF279 * 1 +BF291) +BF283) * 1000 / (BF275 * 8760)) + BF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG279 * 1 +BG291) +BG283) * 1000 / (BG275 * 8760)) + BG287 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W280 * 1 +W292) +W284) * 1000 / (W276 * 8760)) + W288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X280 * 1 +X292) +X284) * 1000 / (X276 * 8760)) + X288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y280 * 1 +Y292) +Y284) * 1000 / (Y276 * 8760)) + Y288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z280 * 1 +Z292) +Z284) * 1000 / (Z276 * 8760)) + Z288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA280 * 1 +AA292) +AA284) * 1000 / (AA276 * 8760)) + AA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB280 * 1 +AB292) +AB284) * 1000 / (AB276 * 8760)) + AB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC280 * 1 +AC292) +AC284) * 1000 / (AC276 * 8760)) + AC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD280 * 1 +AD292) +AD284) * 1000 / (AD276 * 8760)) + AD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE280 * 1 +AE292) +AE284) * 1000 / (AE276 * 8760)) + AE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF280 * 1 +AF292) +AF284) * 1000 / (AF276 * 8760)) + AF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG280 * 1 +AG292) +AG284) * 1000 / (AG276 * 8760)) + AG288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH280 * 1 +AH292) +AH284) * 1000 / (AH276 * 8760)) + AH288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI280 * 1 +AI292) +AI284) * 1000 / (AI276 * 8760)) + AI288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ280 * 1 +AJ292) +AJ284) * 1000 / (AJ276 * 8760)) + AJ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK280 * 1 +AK292) +AK284) * 1000 / (AK276 * 8760)) + AK288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL280 * 1 +AL292) +AL284) * 1000 / (AL276 * 8760)) + AL288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM280 * 1 +AM292) +AM284) * 1000 / (AM276 * 8760)) + AM288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN280 * 1 +AN292) +AN284) * 1000 / (AN276 * 8760)) + AN288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO280 * 1 +AO292) +AO284) * 1000 / (AO276 * 8760)) + AO288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP280 * 1 +AP292) +AP284) * 1000 / (AP276 * 8760)) + AP288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ280 * 1 +AQ292) +AQ284) * 1000 / (AQ276 * 8760)) + AQ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR280 * 1 +AR292) +AR284) * 1000 / (AR276 * 8760)) + AR288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS280 * 1 +AS292) +AS284) * 1000 / (AS276 * 8760)) + AS288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT280 * 1 +AT292) +AT284) * 1000 / (AT276 * 8760)) + AT288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU280 * 1 +AU292) +AU284) * 1000 / (AU276 * 8760)) + AU288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV280 * 1 +AV292) +AV284) * 1000 / (AV276 * 8760)) + AV288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW280 * 1 +AW292) +AW284) * 1000 / (AW276 * 8760)) + AW288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX280 * 1 +AX292) +AX284) * 1000 / (AX276 * 8760)) + AX288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY280 * 1 +AY292) +AY284) * 1000 / (AY276 * 8760)) + AY288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ280 * 1 +AZ292) +AZ284) * 1000 / (AZ276 * 8760)) + AZ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA280 * 1 +BA292) +BA284) * 1000 / (BA276 * 8760)) + BA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB280 * 1 +BB292) +BB284) * 1000 / (BB276 * 8760)) + BB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC280 * 1 +BC292) +BC284) * 1000 / (BC276 * 8760)) + BC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD280 * 1 +BD292) +BD284) * 1000 / (BD276 * 8760)) + BD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE280 * 1 +BE292) +BE284) * 1000 / (BE276 * 8760)) + BE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF280 * 1 +BF292) +BF284) * 1000 / (BF276 * 8760)) + BF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG280 * 1 +BG292) +BG284) * 1000 / (BG276 * 8760)) + BG288 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W281 * 1 +W293) +W285) * 1000 / (W277 * 8760)) + W289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X281 * 1 +X293) +X285) * 1000 / (X277 * 8760)) + X289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y281 * 1 +Y293) +Y285) * 1000 / (Y277 * 8760)) + Y289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z281 * 1 +Z293) +Z285) * 1000 / (Z277 * 8760)) + Z289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA281 * 1 +AA293) +AA285) * 1000 / (AA277 * 8760)) + AA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB281 * 1 +AB293) +AB285) * 1000 / (AB277 * 8760)) + AB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC281 * 1 +AC293) +AC285) * 1000 / (AC277 * 8760)) + AC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD281 * 1 +AD293) +AD285) * 1000 / (AD277 * 8760)) + AD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE281 * 1 +AE293) +AE285) * 1000 / (AE277 * 8760)) + AE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF281 * 1 +AF293) +AF285) * 1000 / (AF277 * 8760)) + AF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG281 * 1 +AG293) +AG285) * 1000 / (AG277 * 8760)) + AG289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH281 * 1 +AH293) +AH285) * 1000 / (AH277 * 8760)) + AH289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI281 * 1 +AI293) +AI285) * 1000 / (AI277 * 8760)) + AI289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ281 * 1 +AJ293) +AJ285) * 1000 / (AJ277 * 8760)) + AJ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK281 * 1 +AK293) +AK285) * 1000 / (AK277 * 8760)) + AK289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL281 * 1 +AL293) +AL285) * 1000 / (AL277 * 8760)) + AL289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM281 * 1 +AM293) +AM285) * 1000 / (AM277 * 8760)) + AM289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN281 * 1 +AN293) +AN285) * 1000 / (AN277 * 8760)) + AN289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO281 * 1 +AO293) +AO285) * 1000 / (AO277 * 8760)) + AO289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP281 * 1 +AP293) +AP285) * 1000 / (AP277 * 8760)) + AP289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ281 * 1 +AQ293) +AQ285) * 1000 / (AQ277 * 8760)) + AQ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR281 * 1 +AR293) +AR285) * 1000 / (AR277 * 8760)) + AR289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS281 * 1 +AS293) +AS285) * 1000 / (AS277 * 8760)) + AS289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT281 * 1 +AT293) +AT285) * 1000 / (AT277 * 8760)) + AT289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU281 * 1 +AU293) +AU285) * 1000 / (AU277 * 8760)) + AU289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV281 * 1 +AV293) +AV285) * 1000 / (AV277 * 8760)) + AV289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW281 * 1 +AW293) +AW285) * 1000 / (AW277 * 8760)) + AW289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX281 * 1 +AX293) +AX285) * 1000 / (AX277 * 8760)) + AX289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY281 * 1 +AY293) +AY285) * 1000 / (AY277 * 8760)) + AY289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ281 * 1 +AZ293) +AZ285) * 1000 / (AZ277 * 8760)) + AZ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA281 * 1 +BA293) +BA285) * 1000 / (BA277 * 8760)) + BA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB281 * 1 +BB293) +BB285) * 1000 / (BB277 * 8760)) + BB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC281 * 1 +BC293) +BC285) * 1000 / (BC277 * 8760)) + BC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD281 * 1 +BD293) +BD285) * 1000 / (BD277 * 8760)) + BD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE281 * 1 +BE293) +BE285) * 1000 / (BE277 * 8760)) + BE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF281 * 1 +BF293) +BF285) * 1000 / (BF277 * 8760)) + BF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG281 * 1 +BG293) +BG285) * 1000 / (BG277 * 8760)) + BG289 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Geothermal Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"CAPEX ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V355+V376)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W355+W376)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V356+V377)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W356+W377)","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5992,5992]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6291,6291]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,160]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,200]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V355 * 1 + V376) +V362) * 1000 / (V341 * 8760)) + V369 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W355 * 1 + W376) +W362) * 1000 / (W341 * 8760)) + W369 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V356 * 1 + V377) +V363) * 1000 / (V342 * 8760)) + V370 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W356 * 1 + W377) +W363) * 1000 / (W342 * 8760)) + W370 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Geothermal data from ATB spreadsheet version: 2014.10.24_Model Inputs_ldp_from REEDS folder.xlsm"]
["File location: Y:\\6A20\\Public\\Gelman\\ATA Annual Technology Assessment"]
["Targets from low case"]